{"version":118,"empirical_calibration":false,"full_macro_integration":false,"protocol":{"bases":["dividends","wages_dividends","recurring_all"],"caps":[0.05,0.1,0.2,1.0],"income_retention":[1.0,0.1,0.05],"owner_q":[0.0,0.5,1.0],"cash_retention":0.0,"rule":"Each month collect min(assessment arrears, cap times eligible current receipts, available cash). Unused cap capacity expires; unpaid liability and transfers carry forward.","classification":"Bases use receipts after inherited wage/profit taxes, before maintenance and the supplemental levy. Principal and opening wealth are excluded; these are scenario definitions, not legal tax bases.","behavior":"q applies to the full accrued assessment, even if collection is capped. Recipient reference and supplement plans fixed. Private interest remains unshocked.","lineage":"Isolated income-cap variant of stage-116 cash engine; originals unchanged. Inherited government fiscal flows, prices, dividends and investment do not respond."},"max_owner_income_reconstruction_error":7.105427357601002e-15,"owner_resource_audit":[{"year":1,"wages":4.800000000000001,"dividends":31.421249999999986,"public_interest":1.7999999999999998,"private_interest":0.8,"public_principal":0.0,"private_principal":0.7716305823900598},{"year":2,"wages":4.800000000000001,"dividends":30.83918465511244,"public_interest":1.7999999999999998,"private_interest":0.7691347767043977,"public_principal":0.0,"private_principal":0.18398165968956254},{"year":3,"wages":4.800000000000001,"dividends":31.48384764424905,"public_interest":1.7999999999999998,"private_interest":0.7617755103168151,"public_principal":0.0,"private_principal":0.19189856189673843},{"year":4,"wages":4.800000000000001,"dividends":32.012044189757916,"public_interest":1.7999999999999998,"private_interest":0.7540995678409457,"public_principal":0.0,"private_principal":0.18529503257025776},{"year":5,"wages":4.800000000000002,"dividends":32.45809470026502,"public_interest":1.7999999999999998,"private_interest":0.7466877665381353,"public_principal":0.0,"private_principal":0.17747634612096208},{"year":6,"wages":4.8,"dividends":32.826523162373505,"public_interest":1.7999999999999998,"private_interest":0.7395887126932967,"public_principal":0.0,"private_principal":0.16831990946583747},{"year":7,"wages":4.800000000000002,"dividends":33.12228751680174,"public_interest":1.7999999999999998,"private_interest":0.7328559163146633,"public_principal":0.0,"private_principal":0.15786789036090382},{"year":8,"wages":4.800000000000002,"dividends":33.349736421125236,"public_interest":1.7999999999999998,"private_interest":0.7265412007002271,"public_principal":0.0,"private_principal":0.14614280237453353},{"year":9,"wages":4.800000000000001,"dividends":33.512703201678306,"public_interest":1.7999999999999998,"private_interest":0.7206954886052458,"public_principal":0.0,"private_principal":0.13315590548499331},{"year":10,"wages":4.800000000000001,"dividends":33.61455599494411,"public_interest":1.7999999999999998,"private_interest":0.715369252385846,"public_principal":0.0,"private_principal":0.11890962277199886},{"year":11,"wages":4.800000000000001,"dividends":33.1699115239466,"public_interest":1.7999999999999998,"private_interest":0.7106128674749661,"public_principal":0.0,"private_principal":0.07925191230110956},{"year":12,"wages":4.800000000000001,"dividends":32.76261759226007,"public_interest":1.7999999999999998,"private_interest":0.7074427909829217,"public_principal":0.0,"private_principal":0.08084312059405344},{"year":13,"wages":4.800000000000001,"dividends":32.37345871193614,"public_interest":1.7999999999999998,"private_interest":0.7042090661591596,"public_principal":0.0,"private_principal":0.08122872786733482},{"year":14,"wages":4.800000000000001,"dividends":32.00156882452446,"public_interest":1.7999999999999998,"private_interest":0.7009599170444661,"public_principal":0.0,"private_principal":0.08163698130643565},{"year":15,"wages":4.800000000000001,"dividends":31.645699025387913,"public_interest":1.7999999999999998,"private_interest":0.6976944377922089,"public_principal":0.0,"private_principal":0.0820327744258171},{"year":16,"wages":4.800000000000001,"dividends":31.304734670272527,"public_interest":1.7999999999999998,"private_interest":0.6944131268151762,"public_principal":0.0,"private_principal":0.08241797463605854},{"year":17,"wages":4.800000000000001,"dividends":30.977666179062375,"public_interest":1.7999999999999998,"private_interest":0.6911164078297338,"public_principal":0.0,"private_principal":0.0827932987163687},{"year":18,"wages":4.800000000000001,"dividends":30.663576958612072,"public_interest":1.7999999999999998,"private_interest":0.6878046758810791,"public_principal":0.0,"private_principal":0.08315942453201325},{"year":19,"wages":4.800000000000001,"dividends":30.361632683904645,"public_interest":1.7999999999999998,"private_interest":0.6844782988997986,"public_principal":0.0,"private_principal":0.08351696787697446},{"year":20,"wages":4.800000000000001,"dividends":30.07107205703877,"public_interest":1.7999999999999998,"private_interest":0.6811376201847196,"public_principal":0.0,"private_principal":0.08386649021292866}],"schedule_sha256":"032f0d4644be1bae20a2f77108d83848ae627492d6982d68be4cf3311d0bf520","script_sha256":"de7c23cc44150be20683b5e50da9b93437347bc0b480568e0ee23b5105de7894","cases":[{"income_retention":1.0,"floor":0.9,"owner_q":0.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8345966729996787,"displaced_debt":0.8003832019323445},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":20.906333656032906,"supplements_paid":20.906333656032906,"ending_treasury_cash":0.0,"ending_tax_arrears":6.09504784244933,"ending_transfer_arrears":{"displaced_free":2.656044410686667,"displaced_debt":3.439003431762665},"max_cap_excess":0.0,"max_cash_error":5.2295945351943374e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.9,"owner_q":0.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.0791381402945458,"max_cash_error":3.4788172342814505e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.9,"owner_q":0.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.32973040743653553,"max_cash_error":3.4788172342814505e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.9,"owner_q":0.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-2.3344685445724536,"max_cash_error":3.4788172342814505e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.9,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8622098393634852,"displaced_debt":0.8425636426370012},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":23.546333656032907,"supplements_paid":23.546333656032907,"ending_treasury_cash":0.0,"ending_tax_arrears":3.4550478424493285,"ending_transfer_arrears":{"displaced_free":1.5030878363437956,"displaced_debt":1.9519600061055309},"max_cap_excess":0.0,"max_cash_error":5.093170329928398e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.9,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.11913814029454584,"max_cash_error":3.4788172342814505e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.9,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.4097304074365356,"max_cash_error":3.4788172342814505e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.9,"owner_q":0.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-2.7344685445724535,"max_cash_error":3.4788172342814505e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.9,"owner_q":0.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.876680112203596,"displaced_debt":0.8645566627243952},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":24.92009557910541,"supplements_paid":24.92009557910541,"ending_treasury_cash":0.0,"ending_tax_arrears":2.0812859193768225,"ending_transfer_arrears":{"displaced_free":0.9045928850041081,"displaced_debt":1.1766930343727184},"max_cap_excess":0.0,"max_cash_error":5.184119800105691e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.9,"owner_q":0.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.1398142871294185,"max_cash_error":3.4788172342814505e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.9,"owner_q":0.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.45108270110628096,"max_cash_error":3.4788172342814505e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.9,"owner_q":0.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-2.94123001292118,"max_cash_error":3.4788172342814505e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.9,"owner_q":0.5,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8345966729996787,"displaced_debt":0.8003832019323445},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":20.906333656032906,"supplements_paid":20.906333656032906,"ending_treasury_cash":0.0,"ending_tax_arrears":6.09504784244933,"ending_transfer_arrears":{"displaced_free":2.656044410686667,"displaced_debt":3.439003431762665},"max_cap_excess":0.0,"max_cash_error":5.2523319027386606e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.9,"owner_q":0.5,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.0791381402945458,"max_cash_error":3.433342499192804e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.9,"owner_q":0.5,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.32973040743653553,"max_cash_error":3.433342499192804e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.9,"owner_q":0.5,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-2.3344685445724536,"max_cash_error":3.433342499192804e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.9,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8622098393634852,"displaced_debt":0.8425636426370012},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":23.546333656032907,"supplements_paid":23.546333656032907,"ending_treasury_cash":0.0,"ending_tax_arrears":3.4550478424493285,"ending_transfer_arrears":{"displaced_free":1.5030878363437956,"displaced_debt":1.9519600061055309},"max_cap_excess":0.0,"max_cash_error":5.1159076974727213e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.9,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.11913814029454584,"max_cash_error":3.433342499192804e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.9,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.4097304074365356,"max_cash_error":3.433342499192804e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.9,"owner_q":0.5,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-2.7344685445724535,"max_cash_error":3.433342499192804e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.9,"owner_q":0.5,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.876680112203596,"displaced_debt":0.8645566627243952},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":24.92009557910541,"supplements_paid":24.92009557910541,"ending_treasury_cash":0.0,"ending_tax_arrears":2.0812859193768225,"ending_transfer_arrears":{"displaced_free":0.9045928850041081,"displaced_debt":1.1766930343727184},"max_cap_excess":0.0,"max_cash_error":5.1386450650170445e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.9,"owner_q":0.5,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.1398142871294185,"max_cash_error":3.433342499192804e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.9,"owner_q":0.5,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.45108270110628096,"max_cash_error":3.433342499192804e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.9,"owner_q":0.5,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-2.94123001292118,"max_cash_error":3.433342499192804e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.9,"owner_q":1.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8345966729996787,"displaced_debt":0.8003832019323445},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":20.906333656032906,"supplements_paid":20.906333656032906,"ending_treasury_cash":0.0,"ending_tax_arrears":6.09504784244933,"ending_transfer_arrears":{"displaced_free":2.656044410686667,"displaced_debt":3.439003431762665},"max_cap_excess":0.0,"max_cash_error":4.661160346586257e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.9,"owner_q":1.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.0791381402945458,"max_cash_error":2.8421709430404007e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.9,"owner_q":1.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.32973040743653553,"max_cash_error":2.8421709430404007e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.9,"owner_q":1.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-2.3344685445724536,"max_cash_error":2.8421709430404007e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.9,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8622098393634852,"displaced_debt":0.8425636426370012},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":23.546333656032907,"supplements_paid":23.546333656032907,"ending_treasury_cash":0.0,"ending_tax_arrears":3.4550478424493285,"ending_transfer_arrears":{"displaced_free":1.5030878363437956,"displaced_debt":1.9519600061055309},"max_cap_excess":0.0,"max_cash_error":4.524736141320318e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.9,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.11913814029454584,"max_cash_error":2.8421709430404007e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.9,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.4097304074365356,"max_cash_error":2.8421709430404007e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.9,"owner_q":1.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-2.7344685445724535,"max_cash_error":2.8421709430404007e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.9,"owner_q":1.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.876680112203596,"displaced_debt":0.8645566627243952},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":24.92009557910541,"supplements_paid":24.92009557910541,"ending_treasury_cash":0.0,"ending_tax_arrears":2.0812859193768225,"ending_transfer_arrears":{"displaced_free":0.9045928850041081,"displaced_debt":1.1766930343727184},"max_cap_excess":0.0,"max_cash_error":4.5702108764089644e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.9,"owner_q":1.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.1398142871294185,"max_cash_error":2.8421709430404007e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.9,"owner_q":1.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.45108270110628096,"max_cash_error":2.8421709430404007e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.9,"owner_q":1.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-2.94123001292118,"max_cash_error":2.8421709430404007e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.95,"owner_q":0.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8397800003604298,"displaced_debt":0.7924143633121895},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":32.43640696984461,"collected":22.15700085523424,"supplements_paid":22.15700085523424,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":10.279406114610358,"ending_transfer_arrears":{"displaced_free":4.653204013393124,"displaced_debt":5.626202101217246},"max_cap_excess":0.0,"max_cash_error":4.411049303598702e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.95,"owner_q":0.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.049798534150993556,"max_cash_error":5.979927664157003e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.95,"owner_q":0.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.3003908012929833,"max_cash_error":5.979927664157003e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.95,"owner_q":0.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-2.305128938428901,"max_cash_error":5.979927664157003e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.95,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8689737197590028,"displaced_debt":0.8340356842967875},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":32.43640696984461,"collected":25.03700085523424,"supplements_paid":25.03700085523424,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":7.39940611461038,"ending_transfer_arrears":{"displaced_free":3.3461152629458915,"displaced_debt":4.053290851664491},"max_cap_excess":0.0,"max_cash_error":4.297362465877086e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.95,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.08979853415099359,"max_cash_error":5.979927664157003e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.95,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.38039080129298336,"max_cash_error":5.979927664157003e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.95,"owner_q":0.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-2.705128938428901,"max_cash_error":5.979927664157003e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.95,"owner_q":0.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8841478115479469,"displaced_debt":0.8554564407049761},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":32.43640696984461,"collected":26.48229303951889,"supplements_paid":26.48229303951889,"ending_treasury_cash":0.0,"ending_tax_arrears":5.954113930325725,"ending_transfer_arrears":{"displaced_free":2.691068825444748,"displaced_debt":3.2630451048809834},"max_cap_excess":0.0,"max_cash_error":4.5929482439532876e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.95,"owner_q":0.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.11047468098586627,"max_cash_error":5.979927664157003e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.95,"owner_q":0.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.4217430949627287,"max_cash_error":5.979927664157003e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.95,"owner_q":0.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-2.9118904067776277,"max_cash_error":5.979927664157003e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.95,"owner_q":0.5,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8397800003604298,"displaced_debt":0.7924143633121895},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":32.43640696984461,"collected":22.15700085523424,"supplements_paid":22.15700085523424,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":10.279406114610358,"ending_transfer_arrears":{"displaced_free":4.653204013393124,"displaced_debt":5.626202101217246},"max_cap_excess":0.0,"max_cash_error":4.75210981676355e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.95,"owner_q":0.5,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.049798534150993556,"max_cash_error":6.343725544866174e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.95,"owner_q":0.5,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.3003908012929833,"max_cash_error":6.343725544866174e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.95,"owner_q":0.5,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-2.305128938428901,"max_cash_error":6.343725544866174e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.95,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8689737197590028,"displaced_debt":0.8340356842967875},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":32.43640696984461,"collected":25.03700085523424,"supplements_paid":25.03700085523424,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":7.39940611461038,"ending_transfer_arrears":{"displaced_free":3.3461152629458915,"displaced_debt":4.053290851664491},"max_cap_excess":0.0,"max_cash_error":4.6838977141305804e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.95,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.08979853415099359,"max_cash_error":6.343725544866174e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.95,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.38039080129298336,"max_cash_error":6.343725544866174e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.95,"owner_q":0.5,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-2.705128938428901,"max_cash_error":6.343725544866174e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.95,"owner_q":0.5,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8841478115479469,"displaced_debt":0.8554564407049761},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":32.43640696984461,"collected":26.48229303951889,"supplements_paid":26.48229303951889,"ending_treasury_cash":0.0,"ending_tax_arrears":5.954113930325725,"ending_transfer_arrears":{"displaced_free":2.691068825444748,"displaced_debt":3.2630451048809834},"max_cap_excess":0.0,"max_cash_error":4.9112713895738125e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.95,"owner_q":0.5,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.11047468098586627,"max_cash_error":6.343725544866174e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.95,"owner_q":0.5,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.4217430949627287,"max_cash_error":6.343725544866174e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.95,"owner_q":0.5,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-2.9118904067776277,"max_cash_error":6.343725544866174e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.95,"owner_q":1.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8397800003604298,"displaced_debt":0.7924143633121895},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":32.43640696984461,"collected":22.15700085523424,"supplements_paid":22.15700085523424,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":10.279406114610358,"ending_transfer_arrears":{"displaced_free":4.653204013393124,"displaced_debt":5.626202101217246},"max_cap_excess":0.0,"max_cash_error":3.979039320256561e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.95,"owner_q":1.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.049798534150993556,"max_cash_error":5.5933924159035087e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.95,"owner_q":1.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.3003908012929833,"max_cash_error":5.5933924159035087e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.95,"owner_q":1.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-2.305128938428901,"max_cash_error":5.5933924159035087e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":0.95,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8689737197590028,"displaced_debt":0.8340356842967875},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":32.43640696984461,"collected":25.03700085523424,"supplements_paid":25.03700085523424,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":7.39940611461038,"ending_transfer_arrears":{"displaced_free":3.3461152629458915,"displaced_debt":4.053290851664491},"max_cap_excess":0.0,"max_cash_error":3.9108272176235914e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.95,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.08979853415099359,"max_cash_error":5.5933924159035087e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.95,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.38039080129298336,"max_cash_error":5.5933924159035087e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.95,"owner_q":1.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-2.705128938428901,"max_cash_error":5.5933924159035087e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":0.95,"owner_q":1.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8841478115479469,"displaced_debt":0.8554564407049761},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":32.43640696984461,"collected":26.48229303951889,"supplements_paid":26.48229303951889,"ending_treasury_cash":0.0,"ending_tax_arrears":5.954113930325725,"ending_transfer_arrears":{"displaced_free":2.691068825444748,"displaced_debt":3.2630451048809834},"max_cap_excess":0.0,"max_cash_error":4.18367562815547e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.95,"owner_q":1.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.11047468098586627,"max_cash_error":5.5933924159035087e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.95,"owner_q":1.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.4217430949627287,"max_cash_error":5.5933924159035087e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":0.95,"owner_q":1.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-2.9118904067776277,"max_cash_error":5.5933924159035087e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":1.0,"owner_q":0.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8442161683743555,"displaced_debt":0.7865521366449745},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":38.36610352615379,"collected":23.732286787999787,"supplements_paid":23.732286787999787,"ending_treasury_cash":2.7755575615628914e-17,"ending_tax_arrears":14.633816738153987,"ending_transfer_arrears":{"displaced_free":6.8061470253021,"displaced_debt":7.82766971285192},"max_cap_excess":0.0,"max_cash_error":4.75210981676355e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":1.0,"owner_q":0.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.02045892800744123,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":1.0,"owner_q":0.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.271051195149431,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":1.0,"owner_q":0.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-2.275789332285349,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":1.0,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.873757578861286,"displaced_debt":0.8271479268038304},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":38.36610352615379,"collected":26.73750923510244,"supplements_paid":26.73750923510244,"ending_treasury_cash":0.0,"ending_tax_arrears":11.62859429105137,"ending_transfer_arrears":{"displaced_free":5.405010721293883,"displaced_debt":6.223583569757482},"max_cap_excess":0.0,"max_cash_error":4.5702108764089644e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":1.0,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.060458928007441265,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":1.0,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.35105119514943106,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":1.0,"owner_q":0.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-2.675789332285349,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":1.0,"owner_q":0.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8892292109149412,"displaced_debt":0.8481533143285668},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":38.36610352615379,"collected":28.237305932605206,"supplements_paid":28.237305932605206,"ending_treasury_cash":0.0,"ending_tax_arrears":10.128797593548592,"ending_transfer_arrears":{"displaced_free":4.70629544005769,"displaced_debt":5.4225021534909175},"max_cap_excess":0.0,"max_cash_error":4.8203219193965197e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":1.0,"owner_q":0.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.08113507484231394,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":1.0,"owner_q":0.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.3924034888191764,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":1.0,"owner_q":0.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-2.8825508006340756,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":1.0,"owner_q":0.5,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8442161683743555,"displaced_debt":0.7865521366449745},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":38.36610352615379,"collected":23.732286787999787,"supplements_paid":23.732286787999787,"ending_treasury_cash":2.7755575615628914e-17,"ending_tax_arrears":14.633816738153987,"ending_transfer_arrears":{"displaced_free":6.8061470253021,"displaced_debt":7.82766971285192},"max_cap_excess":0.0,"max_cash_error":4.229150363244116e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":1.0,"owner_q":0.5,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.02045892800744123,"max_cash_error":3.183231456205249e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":1.0,"owner_q":0.5,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.271051195149431,"max_cash_error":3.183231456205249e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":1.0,"owner_q":0.5,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-2.275789332285349,"max_cash_error":3.183231456205249e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":1.0,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.873757578861286,"displaced_debt":0.8271479268038304},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":38.36610352615379,"collected":26.73750923510244,"supplements_paid":26.73750923510244,"ending_treasury_cash":0.0,"ending_tax_arrears":11.62859429105137,"ending_transfer_arrears":{"displaced_free":5.405010721293883,"displaced_debt":6.223583569757482},"max_cap_excess":0.0,"max_cash_error":4.069988790433854e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":1.0,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.060458928007441265,"max_cash_error":3.183231456205249e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":1.0,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.35105119514943106,"max_cash_error":3.183231456205249e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":1.0,"owner_q":0.5,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-2.675789332285349,"max_cash_error":3.183231456205249e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":1.0,"owner_q":0.5,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8892292109149412,"displaced_debt":0.8481533143285668},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":38.36610352615379,"collected":28.237305932605206,"supplements_paid":28.237305932605206,"ending_treasury_cash":0.0,"ending_tax_arrears":10.128797593548592,"ending_transfer_arrears":{"displaced_free":4.70629544005769,"displaced_debt":5.4225021534909175},"max_cap_excess":0.0,"max_cash_error":4.2518877307884395e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":1.0,"owner_q":0.5,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.08113507484231394,"max_cash_error":3.183231456205249e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":1.0,"owner_q":0.5,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.3924034888191764,"max_cash_error":3.183231456205249e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":1.0,"owner_q":0.5,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-2.8825508006340756,"max_cash_error":3.183231456205249e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":1.0,"owner_q":1.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8442161683743555,"displaced_debt":0.7865521366449745},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":38.36610352615379,"collected":23.732286787999787,"supplements_paid":23.732286787999787,"ending_treasury_cash":2.7755575615628914e-17,"ending_tax_arrears":14.633816738153987,"ending_transfer_arrears":{"displaced_free":6.8061470253021,"displaced_debt":7.82766971285192},"max_cap_excess":0.0,"max_cash_error":4.774847184307873e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":1.0,"owner_q":1.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.02045892800744123,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":1.0,"owner_q":1.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.271051195149431,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":1.0,"owner_q":1.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-2.275789332285349,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[31.421249999999986,30.83918465511244,31.483847644249046,32.012044189757916,32.45809470026502,32.826523162373505,33.12228751680174,33.349736421125236,33.512703201678306,33.61455599494411,33.1699115239466,32.76261759226007,32.37345871193614,32.00156882452446,31.645699025387913,31.304734670272527,30.977666179062375,30.66357695861207,30.361632683904645,30.07107205703877]},{"income_retention":1.0,"floor":1.0,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.873757578861286,"displaced_debt":0.8271479268038304},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":38.36610352615379,"collected":26.73750923510244,"supplements_paid":26.73750923510244,"ending_treasury_cash":0.0,"ending_tax_arrears":11.62859429105137,"ending_transfer_arrears":{"displaced_free":5.405010721293883,"displaced_debt":6.223583569757482},"max_cap_excess":0.0,"max_cash_error":4.615685611497611e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":1.0,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.060458928007441265,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":1.0,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.35105119514943106,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":1.0,"owner_q":1.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-2.675789332285349,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[36.22124999999998,35.63918465511244,36.28384764424905,36.81204418975791,37.25809470026502,37.6265231623735,37.922287516801745,38.14973642112524,38.3127032016783,38.41455599494411,37.96991152394661,37.56261759226007,37.173458711936135,36.801568824524466,36.44569902538791,36.10473467027253,35.77766617906237,35.463576958612066,35.16163268390464,34.871072057038766]},{"income_retention":1.0,"floor":1.0,"owner_q":1.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8892292109149412,"displaced_debt":0.8481533143285668},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":38.36610352615379,"collected":28.237305932605206,"supplements_paid":28.237305932605206,"ending_treasury_cash":0.0,"ending_tax_arrears":10.128797593548592,"ending_transfer_arrears":{"displaced_free":4.70629544005769,"displaced_debt":5.4225021534909175},"max_cap_excess":0.0,"max_cash_error":4.8203219193965197e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":1.0,"owner_q":1.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.08113507484231394,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":1.0,"owner_q":1.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.3924034888191764,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":1.0,"floor":1.0,"owner_q":1.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-2.8825508006340756,"max_cash_error":3.728928277269006e-11,"annual_tax_basis":[38.821249999999985,38.20831943181684,38.84562315456586,39.36614375759886,39.804782466803154,40.1661118750668,40.455143433116405,40.67627762182546,40.83339869028355,40.929925247329955,40.48052439142157,40.07006038324299,39.6776677780953,39.30252874156893,38.943393463180115,38.5991477970877,38.26878258689211,37.95138163449315,37.646110982804444,37.352209677223485]},{"income_retention":0.1,"floor":0.9,"owner_q":0.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6589439344495,"displaced_debt":0.5380457648910643},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":2.4087887226193425,"supplements_paid":2.4087887226193425,"ending_treasury_cash":0.0,"ending_tax_arrears":24.59259277586292,"ending_transfer_arrears":{"displaced_free":10.683405937559817,"displaced_debt":13.909186838303071},"max_cap_excess":0.0,"max_cash_error":9.890754881780595e-12,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.677518844660689,"displaced_debt":0.568365913932136},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":4.676162344101003,"supplements_paid":4.676162344101003,"ending_treasury_cash":0.0,"ending_tax_arrears":22.32521915438127,"ending_transfer_arrears":{"displaced_free":9.73959971876584,"displaced_debt":12.585619435615394},"max_cap_excess":0.0,"max_cash_error":9.094947017729282e-12,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7159724256201221,"displaced_debt":0.6274174348286619},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":27.001381498482235,"collected":9.073575339788045,"supplements_paid":9.073575339788045,"ending_treasury_cash":0.0,"ending_tax_arrears":17.92780615869419,"ending_transfer_arrears":{"displaced_free":7.845686202607663,"displaced_debt":10.082119956086515},"max_cap_excess":0.0,"max_cash_error":1.2391865311656147e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.0791381402945458,"max_cash_error":1.1823431123048067e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6615934742213145,"displaced_debt":0.5423788362533124},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":2.7675062372935284,"supplements_paid":2.7675062372935284,"ending_treasury_cash":0.0,"ending_tax_arrears":24.233875261188743,"ending_transfer_arrears":{"displaced_free":10.538505856753288,"displaced_debt":13.69536940443541},"max_cap_excess":0.0,"max_cash_error":9.549694368615746e-12,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6829394122905103,"displaced_debt":0.5768840099147804},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":5.348162344101003,"supplements_paid":5.348162344101003,"ending_treasury_cash":0.0,"ending_tax_arrears":21.653219154381222,"ending_transfer_arrears":{"displaced_free":9.454307272791187,"displaced_debt":12.198911881590043},"max_cap_excess":0.0,"max_cash_error":8.981260180007666e-12,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.72704804708633,"displaced_debt":0.6441678792776354},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":27.001381498482235,"collected":10.321575339788046,"supplements_paid":10.321575339788046,"ending_treasury_cash":0.0,"ending_tax_arrears":16.67980615869417,"ending_transfer_arrears":{"displaced_free":7.300007479056431,"displaced_debt":9.37979867963775},"max_cap_excess":0.0,"max_cash_error":1.2505552149377763e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.11913814029454578,"max_cash_error":1.1823431123048067e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6664883791591374,"displaced_debt":0.5505193299719617},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":3.386272790647039,"supplements_paid":3.386272790647039,"ending_treasury_cash":0.0,"ending_tax_arrears":23.615108707835255,"ending_transfer_arrears":{"displaced_free":10.281033673769391,"displaced_debt":13.334075034065796},"max_cap_excess":0.0,"max_cash_error":1.000444171950221e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.9,"owner_q":0.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6931749106258233,"displaced_debt":0.5926218764057952},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":6.585695450808025,"supplements_paid":6.585695450808025,"ending_treasury_cash":0.0,"ending_tax_arrears":20.415686047674203,"ending_transfer_arrears":{"displaced_free":8.924841724540657,"displaced_debt":11.490844323133544},"max_cap_excess":0.0,"max_cash_error":1.0231815394945443e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.9,"owner_q":0.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7479493124877027,"displaced_debt":0.6751192819676629},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":27.001381498482235,"collected":12.614070369939155,"supplements_paid":12.614070369939155,"ending_treasury_cash":0.0,"ending_tax_arrears":14.38731112854306,"ending_transfer_arrears":{"displaced_free":6.294740400112889,"displaced_debt":8.092570728430193},"max_cap_excess":0.0,"max_cash_error":1.1141310096718371e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.9,"owner_q":0.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.19089960864327243,"max_cash_error":1.1823431123048067e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.9,"owner_q":0.5,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6589439344495,"displaced_debt":0.5380457648910643},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":2.4087887226193425,"supplements_paid":2.4087887226193425,"ending_treasury_cash":0.0,"ending_tax_arrears":24.59259277586292,"ending_transfer_arrears":{"displaced_free":10.683405937559817,"displaced_debt":13.909186838303071},"max_cap_excess":0.0,"max_cash_error":1.1937117960769683e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.5,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.677518844660689,"displaced_debt":0.568365913932136},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":4.676162344101003,"supplements_paid":4.676162344101003,"ending_treasury_cash":0.0,"ending_tax_arrears":22.32521915438127,"ending_transfer_arrears":{"displaced_free":9.73959971876584,"displaced_debt":12.585619435615394},"max_cap_excess":0.0,"max_cash_error":1.1596057447604835e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.5,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7159724256201221,"displaced_debt":0.6274174348286619},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":27.001381498482235,"collected":9.073575339788045,"supplements_paid":9.073575339788045,"ending_treasury_cash":0.0,"ending_tax_arrears":17.92780615869419,"ending_transfer_arrears":{"displaced_free":7.845686202607663,"displaced_debt":10.082119956086515},"max_cap_excess":0.0,"max_cash_error":1.0686562745831907e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.5,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.0791381402945458,"max_cash_error":1.1141310096718371e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6615934742213145,"displaced_debt":0.5423788362533124},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":2.7675062372935284,"supplements_paid":2.7675062372935284,"ending_treasury_cash":0.0,"ending_tax_arrears":24.233875261188743,"ending_transfer_arrears":{"displaced_free":10.538505856753288,"displaced_debt":13.69536940443541},"max_cap_excess":0.0,"max_cash_error":1.1482370609883219e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6829394122905103,"displaced_debt":0.5768840099147804},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":5.348162344101003,"supplements_paid":5.348162344101003,"ending_treasury_cash":0.0,"ending_tax_arrears":21.653219154381222,"ending_transfer_arrears":{"displaced_free":9.454307272791187,"displaced_debt":12.198911881590043},"max_cap_excess":0.0,"max_cash_error":1.1596057447604835e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.72704804708633,"displaced_debt":0.6441678792776354},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":27.001381498482235,"collected":10.321575339788046,"supplements_paid":10.321575339788046,"ending_treasury_cash":0.0,"ending_tax_arrears":16.67980615869417,"ending_transfer_arrears":{"displaced_free":7.300007479056431,"displaced_debt":9.37979867963775},"max_cap_excess":0.0,"max_cash_error":1.2732925824820995e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.5,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.11913814029454578,"max_cash_error":1.1141310096718371e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":0.5,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6664883791591374,"displaced_debt":0.5505193299719617},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":3.386272790647039,"supplements_paid":3.386272790647039,"ending_treasury_cash":0.0,"ending_tax_arrears":23.615108707835255,"ending_transfer_arrears":{"displaced_free":10.281033673769391,"displaced_debt":13.334075034065796},"max_cap_excess":0.0,"max_cash_error":1.2050804798491299e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.9,"owner_q":0.5,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6931749106258233,"displaced_debt":0.5926218764057952},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":6.585695450808025,"supplements_paid":6.585695450808025,"ending_treasury_cash":0.0,"ending_tax_arrears":20.415686047674203,"ending_transfer_arrears":{"displaced_free":8.924841724540657,"displaced_debt":11.490844323133544},"max_cap_excess":0.0,"max_cash_error":1.1254996934439987e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.9,"owner_q":0.5,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7479493124877027,"displaced_debt":0.6751192819676629},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":27.001381498482235,"collected":12.614070369939155,"supplements_paid":12.614070369939155,"ending_treasury_cash":0.0,"ending_tax_arrears":14.38731112854306,"ending_transfer_arrears":{"displaced_free":6.294740400112889,"displaced_debt":8.092570728430193},"max_cap_excess":0.0,"max_cash_error":1.1368683772161603e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.9,"owner_q":0.5,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.19089960864327243,"max_cash_error":1.1141310096718371e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.9,"owner_q":1.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6589439344495,"displaced_debt":0.5380457648910643},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":2.4087887226193425,"supplements_paid":2.4087887226193425,"ending_treasury_cash":0.0,"ending_tax_arrears":24.59259277586292,"ending_transfer_arrears":{"displaced_free":10.683405937559817,"displaced_debt":13.909186838303071},"max_cap_excess":0.0,"max_cash_error":1.1482370609883219e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":1.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.677518844660689,"displaced_debt":0.568365913932136},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":4.676162344101003,"supplements_paid":4.676162344101003,"ending_treasury_cash":0.0,"ending_tax_arrears":22.32521915438127,"ending_transfer_arrears":{"displaced_free":9.73959971876584,"displaced_debt":12.585619435615394},"max_cap_excess":0.0,"max_cash_error":1.1254996934439987e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":1.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7159724256201221,"displaced_debt":0.6274174348286619},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":27.001381498482235,"collected":9.073575339788045,"supplements_paid":9.073575339788045,"ending_treasury_cash":0.0,"ending_tax_arrears":17.92780615869419,"ending_transfer_arrears":{"displaced_free":7.845686202607663,"displaced_debt":10.082119956086515},"max_cap_excess":0.0,"max_cash_error":1.000444171950221e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":1.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.0791381402945458,"max_cash_error":9.208633855450898e-12,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6615934742213145,"displaced_debt":0.5423788362533124},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":2.7675062372935284,"supplements_paid":2.7675062372935284,"ending_treasury_cash":0.0,"ending_tax_arrears":24.233875261188743,"ending_transfer_arrears":{"displaced_free":10.538505856753288,"displaced_debt":13.69536940443541},"max_cap_excess":0.0,"max_cash_error":1.1027623258996755e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6829394122905103,"displaced_debt":0.5768840099147804},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":5.348162344101003,"supplements_paid":5.348162344101003,"ending_treasury_cash":0.0,"ending_tax_arrears":21.653219154381222,"ending_transfer_arrears":{"displaced_free":9.454307272791187,"displaced_debt":12.198911881590043},"max_cap_excess":0.0,"max_cash_error":1.1027623258996755e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.72704804708633,"displaced_debt":0.6441678792776354},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":27.001381498482235,"collected":10.321575339788046,"supplements_paid":10.321575339788046,"ending_treasury_cash":0.0,"ending_tax_arrears":16.67980615869417,"ending_transfer_arrears":{"displaced_free":7.300007479056431,"displaced_debt":9.37979867963775},"max_cap_excess":0.0,"max_cash_error":1.2278178473934531e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":1.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.11913814029454578,"max_cash_error":9.208633855450898e-12,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.9,"owner_q":1.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6664883791591374,"displaced_debt":0.5505193299719617},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":3.386272790647039,"supplements_paid":3.386272790647039,"ending_treasury_cash":0.0,"ending_tax_arrears":23.615108707835255,"ending_transfer_arrears":{"displaced_free":10.281033673769391,"displaced_debt":13.334075034065796},"max_cap_excess":0.0,"max_cash_error":1.1482370609883219e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.9,"owner_q":1.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6931749106258233,"displaced_debt":0.5926218764057952},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":6.585695450808025,"supplements_paid":6.585695450808025,"ending_treasury_cash":0.0,"ending_tax_arrears":20.415686047674203,"ending_transfer_arrears":{"displaced_free":8.924841724540657,"displaced_debt":11.490844323133544},"max_cap_excess":0.0,"max_cash_error":1.0686562745831907e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.9,"owner_q":1.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7479493124877027,"displaced_debt":0.6751192819676629},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":27.001381498482235,"collected":12.614070369939155,"supplements_paid":12.614070369939155,"ending_treasury_cash":0.0,"ending_tax_arrears":14.38731112854306,"ending_transfer_arrears":{"displaced_free":6.294740400112889,"displaced_debt":8.092570728430193},"max_cap_excess":0.0,"max_cash_error":1.0686562745831907e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.9,"owner_q":1.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.19089960864327243,"max_cash_error":9.208633855450898e-12,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.95,"owner_q":0.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6598978014718723,"displaced_debt":0.5368833718593795},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":2.5716655634977883,"supplements_paid":2.5716655634977883,"ending_treasury_cash":8.673617379884035e-19,"ending_tax_arrears":29.864741406346855,"ending_transfer_arrears":{"displaced_free":13.447628511383956,"displaced_debt":16.41711289496286},"max_cap_excess":0.0,"max_cash_error":8.981260180007666e-12,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6791845833580857,"displaced_debt":0.5663360261081015},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":4.980684307385977,"supplements_paid":4.980684307385977,"ending_treasury_cash":0.0,"ending_tax_arrears":27.455722662458683,"ending_transfer_arrears":{"displaced_free":12.406634843002092,"displaced_debt":15.049087819456535},"max_cap_excess":0.0,"max_cash_error":7.958078640513122e-12,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7187171543300543,"displaced_debt":0.6240726776964196},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":32.43640696984461,"collected":9.644478584476085,"supplements_paid":9.644478584476085,"ending_treasury_cash":3.469446951953614e-18,"ending_tax_arrears":22.79192838536849,"ending_transfer_arrears":{"displaced_free":10.332250594910185,"displaced_debt":12.459677790458349},"max_cap_excess":0.0,"max_cash_error":1.261923898709938e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.049798534150993556,"max_cash_error":1.1709744285326451e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6626177687012649,"displaced_debt":0.5411306195334112},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":2.9318955847666346,"supplements_paid":2.9318955847666346,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":29.504511385078033,"ending_transfer_arrears":{"displaced_free":13.293259832223317,"displaced_debt":16.211251552854677},"max_cap_excess":0.0,"max_cash_error":8.29913915367797e-12,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6847880154835244,"displaced_debt":0.5746312813692795},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":5.700684307385977,"supplements_paid":5.700684307385977,"ending_treasury_cash":0.0,"ending_tax_arrears":26.73572266245864,"ending_transfer_arrears":{"displaced_free":12.090767228366913,"displaced_debt":14.644955434091719},"max_cap_excess":0.0,"max_cash_error":9.549694368615746e-12,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7301312703162679,"displaced_debt":0.6404106289339813},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":32.43640696984461,"collected":10.988478584476086,"supplements_paid":10.988478584476086,"ending_treasury_cash":0.0,"ending_tax_arrears":21.447928385368485,"ending_transfer_arrears":{"displaced_free":9.726075790697015,"displaced_debt":11.721852594671532},"max_cap_excess":0.0,"max_cash_error":9.890754881780595e-12,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.08979853415099354,"max_cash_error":1.1709744285326451e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6677267642788043,"displaced_debt":0.549010220001829},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":3.59664157375481,"supplements_paid":3.59664157375481,"ending_treasury_cash":0.0,"ending_tax_arrears":28.83976539608983,"ending_transfer_arrears":{"displaced_free":13.007346071735835,"displaced_debt":15.832419324353971},"max_cap_excess":0.0,"max_cash_error":8.753886504564434e-12,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.95,"owner_q":0.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6953233999158351,"displaced_debt":0.5900037033053687},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":7.0301762853623275,"supplements_paid":7.0301762853623275,"ending_treasury_cash":0.0,"ending_tax_arrears":25.406230684482296,"ending_transfer_arrears":{"displaced_free":11.503174039794946,"displaced_debt":13.903056644687332},"max_cap_excess":0.0,"max_cash_error":9.890754881780595e-12,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.95,"owner_q":0.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7515893372756556,"displaced_debt":0.6706835070122049},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":32.43640696984461,"collected":13.458956543901232,"supplements_paid":13.458956543901232,"ending_treasury_cash":6.938893903907228e-18,"ending_tax_arrears":18.977450425943363,"ending_transfer_arrears":{"displaced_free":8.607518018530227,"displaced_debt":10.369932407413154},"max_cap_excess":0.0,"max_cash_error":1.1823431123048067e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.95,"owner_q":0.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.1615600024997202,"max_cash_error":1.1709744285326451e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.95,"owner_q":0.5,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6598978014718723,"displaced_debt":0.5368833718593795},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":2.5716655634977883,"supplements_paid":2.5716655634977883,"ending_treasury_cash":8.673617379884035e-19,"ending_tax_arrears":29.864741406346855,"ending_transfer_arrears":{"displaced_free":13.447628511383956,"displaced_debt":16.41711289496286},"max_cap_excess":0.0,"max_cash_error":1.3415046851150692e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.5,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6791845833580857,"displaced_debt":0.5663360261081015},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":4.980684307385977,"supplements_paid":4.980684307385977,"ending_treasury_cash":0.0,"ending_tax_arrears":27.455722662458683,"ending_transfer_arrears":{"displaced_free":12.406634843002092,"displaced_debt":15.049087819456535},"max_cap_excess":0.0,"max_cash_error":1.2732925824820995e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.5,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7187171543300543,"displaced_debt":0.6240726776964196},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":32.43640696984461,"collected":9.644478584476085,"supplements_paid":9.644478584476085,"ending_treasury_cash":3.469446951953614e-18,"ending_tax_arrears":22.79192838536849,"ending_transfer_arrears":{"displaced_free":10.332250594910185,"displaced_debt":12.459677790458349},"max_cap_excess":0.0,"max_cash_error":1.432454155292362e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.5,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.049798534150993556,"max_cash_error":1.1482370609883219e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6626177687012649,"displaced_debt":0.5411306195334112},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":2.9318955847666346,"supplements_paid":2.9318955847666346,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":29.504511385078033,"ending_transfer_arrears":{"displaced_free":13.293259832223317,"displaced_debt":16.211251552854677},"max_cap_excess":0.0,"max_cash_error":1.2960299500264227e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6847880154835244,"displaced_debt":0.5746312813692795},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":5.700684307385977,"supplements_paid":5.700684307385977,"ending_treasury_cash":0.0,"ending_tax_arrears":26.73572266245864,"ending_transfer_arrears":{"displaced_free":12.090767228366913,"displaced_debt":14.644955434091719},"max_cap_excess":0.0,"max_cash_error":1.4438228390645236e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7301312703162679,"displaced_debt":0.6404106289339813},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":32.43640696984461,"collected":10.988478584476086,"supplements_paid":10.988478584476086,"ending_treasury_cash":0.0,"ending_tax_arrears":21.447928385368485,"ending_transfer_arrears":{"displaced_free":9.726075790697015,"displaced_debt":11.721852594671532},"max_cap_excess":0.0,"max_cash_error":1.3415046851150692e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.5,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.08979853415099354,"max_cash_error":1.1482370609883219e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":0.5,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6677267642788043,"displaced_debt":0.549010220001829},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":3.59664157375481,"supplements_paid":3.59664157375481,"ending_treasury_cash":0.0,"ending_tax_arrears":28.83976539608983,"ending_transfer_arrears":{"displaced_free":13.007346071735835,"displaced_debt":15.832419324353971},"max_cap_excess":0.0,"max_cash_error":1.3073986337985843e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.95,"owner_q":0.5,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6953233999158351,"displaced_debt":0.5900037033053687},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":7.0301762853623275,"supplements_paid":7.0301762853623275,"ending_treasury_cash":0.0,"ending_tax_arrears":25.406230684482296,"ending_transfer_arrears":{"displaced_free":11.503174039794946,"displaced_debt":13.903056644687332},"max_cap_excess":0.0,"max_cash_error":1.3073986337985843e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.95,"owner_q":0.5,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7515893372756556,"displaced_debt":0.6706835070122049},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":32.43640696984461,"collected":13.458956543901232,"supplements_paid":13.458956543901232,"ending_treasury_cash":6.938893903907228e-18,"ending_tax_arrears":18.977450425943363,"ending_transfer_arrears":{"displaced_free":8.607518018530227,"displaced_debt":10.369932407413154},"max_cap_excess":0.0,"max_cash_error":1.602984411874786e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.95,"owner_q":0.5,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.1615600024997202,"max_cash_error":1.1482370609883219e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.95,"owner_q":1.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6598978014718723,"displaced_debt":0.5368833718593795},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":2.5716655634977883,"supplements_paid":2.5716655634977883,"ending_treasury_cash":8.673617379884035e-19,"ending_tax_arrears":29.864741406346855,"ending_transfer_arrears":{"displaced_free":13.447628511383956,"displaced_debt":16.41711289496286},"max_cap_excess":0.0,"max_cash_error":9.663381206337363e-12,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":1.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6791845833580857,"displaced_debt":0.5663360261081015},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":4.980684307385977,"supplements_paid":4.980684307385977,"ending_treasury_cash":0.0,"ending_tax_arrears":27.455722662458683,"ending_transfer_arrears":{"displaced_free":12.406634843002092,"displaced_debt":15.049087819456535},"max_cap_excess":0.0,"max_cash_error":9.208633855450898e-12,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":1.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7187171543300543,"displaced_debt":0.6240726776964196},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":32.43640696984461,"collected":9.644478584476085,"supplements_paid":9.644478584476085,"ending_treasury_cash":3.469446951953614e-18,"ending_tax_arrears":22.79192838536849,"ending_transfer_arrears":{"displaced_free":10.332250594910185,"displaced_debt":12.459677790458349},"max_cap_excess":0.0,"max_cash_error":1.0686562745831907e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":1.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.049798534150993556,"max_cash_error":1.1368683772161603e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6626177687012649,"displaced_debt":0.5411306195334112},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":2.9318955847666346,"supplements_paid":2.9318955847666346,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":29.504511385078033,"ending_transfer_arrears":{"displaced_free":13.293259832223317,"displaced_debt":16.211251552854677},"max_cap_excess":0.0,"max_cash_error":9.208633855450898e-12,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6847880154835244,"displaced_debt":0.5746312813692795},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":5.700684307385977,"supplements_paid":5.700684307385977,"ending_treasury_cash":0.0,"ending_tax_arrears":26.73572266245864,"ending_transfer_arrears":{"displaced_free":12.090767228366913,"displaced_debt":14.644955434091719},"max_cap_excess":0.0,"max_cash_error":1.0686562745831907e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7301312703162679,"displaced_debt":0.6404106289339813},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":32.43640696984461,"collected":10.988478584476086,"supplements_paid":10.988478584476086,"ending_treasury_cash":0.0,"ending_tax_arrears":21.447928385368485,"ending_transfer_arrears":{"displaced_free":9.726075790697015,"displaced_debt":11.721852594671532},"max_cap_excess":0.0,"max_cash_error":9.777068044058979e-12,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":1.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.08979853415099354,"max_cash_error":1.1368683772161603e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":0.95,"owner_q":1.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6677267642788043,"displaced_debt":0.549010220001829},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":3.59664157375481,"supplements_paid":3.59664157375481,"ending_treasury_cash":0.0,"ending_tax_arrears":28.83976539608983,"ending_transfer_arrears":{"displaced_free":13.007346071735835,"displaced_debt":15.832419324353971},"max_cap_excess":0.0,"max_cash_error":9.549694368615746e-12,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.95,"owner_q":1.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6953233999158351,"displaced_debt":0.5900037033053687},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":7.0301762853623275,"supplements_paid":7.0301762853623275,"ending_treasury_cash":0.0,"ending_tax_arrears":25.406230684482296,"ending_transfer_arrears":{"displaced_free":11.503174039794946,"displaced_debt":13.903056644687332},"max_cap_excess":0.0,"max_cash_error":9.663381206337363e-12,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.95,"owner_q":1.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7515893372756556,"displaced_debt":0.6706835070122049},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":32.43640696984461,"collected":13.458956543901232,"supplements_paid":13.458956543901232,"ending_treasury_cash":6.938893903907228e-18,"ending_tax_arrears":18.977450425943363,"ending_transfer_arrears":{"displaced_free":8.607518018530227,"displaced_debt":10.369932407413154},"max_cap_excess":0.0,"max_cash_error":1.1368683772161603e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":0.95,"owner_q":1.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"max_cap_excess":-0.1615600024997202,"max_cash_error":1.1368683772161603e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":1.0,"owner_q":0.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6606335671958188,"displaced_debt":0.5359867595115272},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":2.776275857308154,"supplements_paid":2.776275857308154,"ending_treasury_cash":0.0,"ending_tax_arrears":35.58982766884558,"ending_transfer_arrears":{"displaced_free":16.454603965880118,"displaced_debt":19.135223702965522},"max_cap_excess":0.0,"max_cash_error":1.0459189070388675e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6805236430951609,"displaced_debt":0.5647042329221764},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":5.398299750412837,"supplements_paid":5.398299750412837,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":32.96780377574101,"ending_transfer_arrears":{"displaced_free":15.289510568197645,"displaced_debt":17.67829320754331},"max_cap_excess":0.0,"max_cash_error":9.890754881780595e-12,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7209585204436226,"displaced_debt":0.6213413238590823},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":38.36610352615379,"collected":10.400744381176052,"supplements_paid":10.400744381176052,"ending_treasury_cash":0.0,"ending_tax_arrears":27.965359144977803,"ending_transfer_arrears":{"displaced_free":13.007105496538424,"displaced_debt":14.958253648439332},"max_cap_excess":0.0,"max_cash_error":1.2164491636212915e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.02045892800744123,"max_cash_error":1.7280399333685637e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6634643433880844,"displaced_debt":0.540098974142933},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":3.1842758573081538,"supplements_paid":3.1842758573081538,"ending_treasury_cash":0.0,"ending_tax_arrears":35.181827668845656,"ending_transfer_arrears":{"displaced_free":16.276759889275187,"displaced_debt":18.905067779570455},"max_cap_excess":0.0,"max_cash_error":9.208633855450898e-12,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6862585503728811,"displaced_debt":0.5728392710909638},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":6.166299750412837,"supplements_paid":6.166299750412838,"ending_treasury_cash":0.0,"ending_tax_arrears":32.199803775740975,"ending_transfer_arrears":{"displaced_free":14.942790612484893,"displaced_debt":17.257013163256083},"max_cap_excess":0.0,"max_cash_error":1.0459189070388675e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7326090949803573,"displaced_debt":0.6373911240599046},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":38.36610352615379,"collected":11.840744381176052,"supplements_paid":11.840744381176052,"ending_treasury_cash":3.469446951953614e-18,"ending_tax_arrears":26.525359144977738,"ending_transfer_arrears":{"displaced_free":12.342148157282885,"displaced_debt":14.18321098769487},"max_cap_excess":0.0,"max_cash_error":1.1027623258996755e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.06045892800744121,"max_cash_error":1.7280399333685637e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.668754418239716,"displaced_debt":0.5477579093808198},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":3.922300931607252,"supplements_paid":3.922300931607252,"ending_treasury_cash":0.0,"ending_tax_arrears":34.4438025945465,"ending_transfer_arrears":{"displaced_free":15.95087926090104,"displaced_debt":18.49292333364551},"max_cap_excess":0.0,"max_cash_error":1.1027623258996755e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":1.0,"owner_q":0.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6970209402638953,"displaced_debt":0.5879350616338269},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":7.588460505043002,"supplements_paid":7.588460505043002,"ending_treasury_cash":0.0,"ending_tax_arrears":30.77764302111087,"ending_transfer_arrears":{"displaced_free":14.297324156410852,"displaced_debt":16.48031886469995},"max_cap_excess":0.0,"max_cash_error":1.0459189070388675e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":1.0,"owner_q":0.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7544254569238019,"displaced_debt":0.6672273798595642},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":38.36610352615379,"collected":14.437219909597049,"supplements_paid":14.437219909597049,"ending_treasury_cash":0.0,"ending_tax_arrears":23.928883616556767,"ending_transfer_arrears":{"displaced_free":11.138403281233158,"displaced_debt":12.79048033532359},"max_cap_excess":0.0,"max_cash_error":1.0118128557223827e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":1.0,"owner_q":0.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.13222039635616786,"max_cash_error":1.7280399333685637e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":1.0,"owner_q":0.5,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6606335671958188,"displaced_debt":0.5359867595115272},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":2.776275857308154,"supplements_paid":2.776275857308154,"ending_treasury_cash":0.0,"ending_tax_arrears":35.58982766884558,"ending_transfer_arrears":{"displaced_free":16.454603965880118,"displaced_debt":19.135223702965522},"max_cap_excess":0.0,"max_cash_error":1.2846612662542611e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.5,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6805236430951609,"displaced_debt":0.5647042329221764},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":5.398299750412837,"supplements_paid":5.398299750412837,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":32.96780377574101,"ending_transfer_arrears":{"displaced_free":15.289510568197645,"displaced_debt":17.67829320754331},"max_cap_excess":0.0,"max_cash_error":1.2960299500264227e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.5,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7209585204436226,"displaced_debt":0.6213413238590823},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":38.36610352615379,"collected":10.400744381176052,"supplements_paid":10.400744381176052,"ending_treasury_cash":0.0,"ending_tax_arrears":27.965359144977803,"ending_transfer_arrears":{"displaced_free":13.007105496538424,"displaced_debt":14.958253648439332},"max_cap_excess":0.0,"max_cash_error":1.1368683772161603e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.5,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.02045892800744123,"max_cash_error":1.5234036254696548e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6634643433880844,"displaced_debt":0.540098974142933},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":3.1842758573081538,"supplements_paid":3.1842758573081538,"ending_treasury_cash":0.0,"ending_tax_arrears":35.181827668845656,"ending_transfer_arrears":{"displaced_free":16.276759889275187,"displaced_debt":18.905067779570455},"max_cap_excess":0.0,"max_cash_error":1.1596057447604835e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6862585503728811,"displaced_debt":0.5728392710909638},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":6.166299750412837,"supplements_paid":6.166299750412838,"ending_treasury_cash":0.0,"ending_tax_arrears":32.199803775740975,"ending_transfer_arrears":{"displaced_free":14.942790612484893,"displaced_debt":17.257013163256083},"max_cap_excess":0.0,"max_cash_error":1.3073986337985843e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7326090949803573,"displaced_debt":0.6373911240599046},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":38.36610352615379,"collected":11.840744381176052,"supplements_paid":11.840744381176052,"ending_treasury_cash":3.469446951953614e-18,"ending_tax_arrears":26.525359144977738,"ending_transfer_arrears":{"displaced_free":12.342148157282885,"displaced_debt":14.18321098769487},"max_cap_excess":0.0,"max_cash_error":1.1596057447604835e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.5,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.06045892800744121,"max_cash_error":1.5234036254696548e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":0.5,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.668754418239716,"displaced_debt":0.5477579093808198},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":3.922300931607252,"supplements_paid":3.922300931607252,"ending_treasury_cash":0.0,"ending_tax_arrears":34.4438025945465,"ending_transfer_arrears":{"displaced_free":15.95087926090104,"displaced_debt":18.49292333364551},"max_cap_excess":0.0,"max_cash_error":1.3642420526593924e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":1.0,"owner_q":0.5,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6970209402638953,"displaced_debt":0.5879350616338269},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":7.588460505043002,"supplements_paid":7.588460505043002,"ending_treasury_cash":0.0,"ending_tax_arrears":30.77764302111087,"ending_transfer_arrears":{"displaced_free":14.297324156410852,"displaced_debt":16.48031886469995},"max_cap_excess":0.0,"max_cash_error":1.2050804798491299e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":1.0,"owner_q":0.5,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7544254569238019,"displaced_debt":0.6672273798595642},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":38.36610352615379,"collected":14.437219909597049,"supplements_paid":14.437219909597049,"ending_treasury_cash":0.0,"ending_tax_arrears":23.928883616556767,"ending_transfer_arrears":{"displaced_free":11.138403281233158,"displaced_debt":12.79048033532359},"max_cap_excess":0.0,"max_cash_error":1.0800249583553523e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":1.0,"owner_q":0.5,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.13222039635616786,"max_cash_error":1.5234036254696548e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":1.0,"owner_q":1.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6606335671958188,"displaced_debt":0.5359867595115272},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":2.776275857308154,"supplements_paid":2.776275857308154,"ending_treasury_cash":0.0,"ending_tax_arrears":35.58982766884558,"ending_transfer_arrears":{"displaced_free":16.454603965880118,"displaced_debt":19.135223702965522},"max_cap_excess":0.0,"max_cash_error":1.2960299500264227e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":1.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6805236430951609,"displaced_debt":0.5647042329221764},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":5.398299750412837,"supplements_paid":5.398299750412837,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":32.96780377574101,"ending_transfer_arrears":{"displaced_free":15.289510568197645,"displaced_debt":17.67829320754331},"max_cap_excess":0.0,"max_cash_error":1.2846612662542611e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":1.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7209585204436226,"displaced_debt":0.6213413238590823},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":38.36610352615379,"collected":10.400744381176052,"supplements_paid":10.400744381176052,"ending_treasury_cash":0.0,"ending_tax_arrears":27.965359144977803,"ending_transfer_arrears":{"displaced_free":13.007105496538424,"displaced_debt":14.958253648439332},"max_cap_excess":0.0,"max_cash_error":1.1254996934439987e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":1.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.02045892800744123,"max_cash_error":1.5802470443304628e-11,"annual_tax_basis":[3.1421249999999983,3.0839184655112444,3.1483847644249057,3.2012044189757916,3.2458094700265026,3.2826523162373507,3.3122287516801743,3.334973642112524,3.3512703201678304,3.3614555994944113,3.3169911523946602,3.2762617592260073,3.237345871193614,3.200156882452446,3.1645699025387914,3.1304734670272527,3.097766617906238,3.0663576958612073,3.0361632683904647,3.0071072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6634643433880844,"displaced_debt":0.540098974142933},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":3.1842758573081538,"supplements_paid":3.1842758573081538,"ending_treasury_cash":0.0,"ending_tax_arrears":35.181827668845656,"ending_transfer_arrears":{"displaced_free":16.276759889275187,"displaced_debt":18.905067779570455},"max_cap_excess":0.0,"max_cash_error":1.1709744285326451e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6862585503728811,"displaced_debt":0.5728392710909638},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":6.166299750412837,"supplements_paid":6.166299750412838,"ending_treasury_cash":0.0,"ending_tax_arrears":32.199803775740975,"ending_transfer_arrears":{"displaced_free":14.942790612484893,"displaced_debt":17.257013163256083},"max_cap_excess":0.0,"max_cash_error":1.318767317570746e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7326090949803573,"displaced_debt":0.6373911240599046},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":38.36610352615379,"collected":11.840744381176052,"supplements_paid":11.840744381176052,"ending_treasury_cash":3.469446951953614e-18,"ending_tax_arrears":26.525359144977738,"ending_transfer_arrears":{"displaced_free":12.342148157282885,"displaced_debt":14.18321098769487},"max_cap_excess":0.0,"max_cash_error":1.1482370609883219e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":1.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.06045892800744121,"max_cash_error":1.5802470443304628e-11,"annual_tax_basis":[3.6221249999999983,3.563918465511244,3.628384764424905,3.6812044189757915,3.725809470026503,3.76265231623735,3.7922287516801747,3.814973642112524,3.8312703201678304,3.8414555994944117,3.79699115239466,3.7562617592260072,3.7173458711936145,3.680156882452446,3.644569902538791,3.610473467027253,3.5777666179062377,3.5463576958612077,3.516163268390465,3.4871072057038766]},{"income_retention":0.1,"floor":1.0,"owner_q":1.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.668754418239716,"displaced_debt":0.5477579093808198},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":3.922300931607252,"supplements_paid":3.922300931607252,"ending_treasury_cash":0.0,"ending_tax_arrears":34.4438025945465,"ending_transfer_arrears":{"displaced_free":15.95087926090104,"displaced_debt":18.49292333364551},"max_cap_excess":0.0,"max_cash_error":1.3301360013429075e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":1.0,"owner_q":1.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6970209402638953,"displaced_debt":0.5879350616338269},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":7.588460505043002,"supplements_paid":7.588460505043002,"ending_treasury_cash":0.0,"ending_tax_arrears":30.77764302111087,"ending_transfer_arrears":{"displaced_free":14.297324156410852,"displaced_debt":16.48031886469995},"max_cap_excess":0.0,"max_cash_error":1.2164491636212915e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":1.0,"owner_q":1.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7544254569238019,"displaced_debt":0.6672273798595642},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":38.36610352615379,"collected":14.437219909597049,"supplements_paid":14.437219909597049,"ending_treasury_cash":0.0,"ending_tax_arrears":23.928883616556767,"ending_transfer_arrears":{"displaced_free":11.138403281233158,"displaced_debt":12.79048033532359},"max_cap_excess":0.0,"max_cash_error":1.0913936421275139e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.1,"floor":1.0,"owner_q":1.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"max_cap_excess":-0.13222039635616786,"max_cash_error":1.5802470443304628e-11,"annual_tax_basis":[4.602124999999998,4.5130532422156415,4.5701602747417205,4.615303986816738,4.652497236564638,4.682241028930647,4.7050846679948375,4.721514842812751,4.731965808773076,4.736824851880257,4.687604019869626,4.643704550208929,4.601554937352773,4.561116799496912,4.522264340331,4.484886593842429,4.448883025735972,4.414162371742286,4.380641567290263,4.348244825888596]},{"income_retention":0.05,"floor":0.9,"owner_q":0.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6498479264752632,"displaced_debt":0.5226523907530692},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":1.2043943613096713,"supplements_paid":1.2043943613096713,"ending_treasury_cash":0.0,"ending_tax_arrears":25.79698713717249,"ending_transfer_arrears":{"displaced_free":11.151376064961164,"displaced_debt":14.645611072211395},"max_cap_excess":0.0,"max_cash_error":1.1937117960769683e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6589439344495,"displaced_debt":0.5380457648910643},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":2.4087887226193425,"supplements_paid":2.4087887226193425,"ending_treasury_cash":0.0,"ending_tax_arrears":24.59259277586292,"ending_transfer_arrears":{"displaced_free":10.683405937559817,"displaced_debt":13.909186838303071},"max_cap_excess":0.0,"max_cash_error":1.318767317570746e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.677518844660689,"displaced_debt":0.568365913932136},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":4.676162344101003,"supplements_paid":4.676162344101003,"ending_treasury_cash":0.0,"ending_tax_arrears":22.32521915438127,"ending_transfer_arrears":{"displaced_free":9.73959971876584,"displaced_debt":12.585619435615394},"max_cap_excess":0.0,"max_cash_error":1.2164491636212915e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8345966729996787,"displaced_debt":0.8003832019323445},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":20.906333656032906,"supplements_paid":20.906333656032906,"ending_treasury_cash":0.0,"ending_tax_arrears":6.09504784244933,"ending_transfer_arrears":{"displaced_free":2.6560444106866674,"displaced_debt":3.4390034317626657},"max_cap_excess":0.0,"max_cash_error":1.0686562745831907e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6511230732838954,"displaced_debt":0.5248793976716745},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":1.3843943613096712,"supplements_paid":1.3843943613096714,"ending_treasury_cash":0.0,"ending_tax_arrears":25.616987137172575,"ending_transfer_arrears":{"displaced_free":11.082810089806504,"displaced_debt":14.534177047366072},"max_cap_excess":0.0,"max_cash_error":1.2050804798491299e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6615934742213145,"displaced_debt":0.5423788362533124},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":2.7675062372935284,"supplements_paid":2.7675062372935284,"ending_treasury_cash":0.0,"ending_tax_arrears":24.233875261188743,"ending_transfer_arrears":{"displaced_free":10.538505856753288,"displaced_debt":13.69536940443541},"max_cap_excess":0.0,"max_cash_error":1.2732925824820995e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6829394122905103,"displaced_debt":0.5768840099147804},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":5.348162344101003,"supplements_paid":5.348162344101003,"ending_treasury_cash":0.0,"ending_tax_arrears":21.653219154381222,"ending_transfer_arrears":{"displaced_free":9.454307272791187,"displaced_debt":12.198911881590043},"max_cap_excess":0.0,"max_cash_error":1.1254996934439987e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8622098393634853,"displaced_debt":0.8425636426370013},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":23.546333656032907,"supplements_paid":23.546333656032907,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":3.4550478424493285,"ending_transfer_arrears":{"displaced_free":1.5030878363437956,"displaced_debt":1.9519600061055304},"max_cap_excess":0.0,"max_cash_error":1.2278178473934531e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6554715559266987,"displaced_debt":0.532267924555632},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":1.9816403502978468,"supplements_paid":1.9816403502978468,"ending_treasury_cash":0.0,"ending_tax_arrears":25.0197411481844,"ending_transfer_arrears":{"displaced_free":10.852175883012151,"displaced_debt":14.167565265172245},"max_cap_excess":0.0,"max_cash_error":1.1709744285326451e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.9,"owner_q":0.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6704388678551421,"displaced_debt":0.5569750135744798},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":3.87903934400055,"supplements_paid":3.87903934400055,"ending_treasury_cash":0.0,"ending_tax_arrears":23.122342154481718,"ending_transfer_arrears":{"displaced_free":10.074877857788096,"displaced_debt":13.047464296693594},"max_cap_excess":0.0,"max_cash_error":1.2164491636212915e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.9,"owner_q":0.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7014275572482189,"displaced_debt":0.6051046955498635},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":7.571228557515046,"supplements_paid":7.571228557515046,"ending_treasury_cash":0.0,"ending_tax_arrears":19.430152940967204,"ending_transfer_arrears":{"displaced_free":8.499536633532829,"displaced_debt":10.930616307434352},"max_cap_excess":0.0,"max_cash_error":1.1482370609883219e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.9,"owner_q":0.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.03810347507227757,"max_cash_error":1.1482370609883219e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.9,"owner_q":0.5,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6498479264752632,"displaced_debt":0.5226523907530692},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":1.2043943613096713,"supplements_paid":1.2043943613096713,"ending_treasury_cash":0.0,"ending_tax_arrears":25.79698713717249,"ending_transfer_arrears":{"displaced_free":11.151376064961164,"displaced_debt":14.645611072211395},"max_cap_excess":0.0,"max_cash_error":1.2732925824820995e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.5,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6589439344495,"displaced_debt":0.5380457648910643},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":2.4087887226193425,"supplements_paid":2.4087887226193425,"ending_treasury_cash":0.0,"ending_tax_arrears":24.59259277586292,"ending_transfer_arrears":{"displaced_free":10.683405937559817,"displaced_debt":13.909186838303071},"max_cap_excess":0.0,"max_cash_error":1.4210854715202004e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.5,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.677518844660689,"displaced_debt":0.568365913932136},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":4.676162344101003,"supplements_paid":4.676162344101003,"ending_treasury_cash":0.0,"ending_tax_arrears":22.32521915438127,"ending_transfer_arrears":{"displaced_free":9.73959971876584,"displaced_debt":12.585619435615394},"max_cap_excess":0.0,"max_cash_error":1.3869794202037156e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.5,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8345966729996787,"displaced_debt":0.8003832019323445},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":20.906333656032906,"supplements_paid":20.906333656032906,"ending_treasury_cash":0.0,"ending_tax_arrears":6.09504784244933,"ending_transfer_arrears":{"displaced_free":2.6560444106866674,"displaced_debt":3.4390034317626657},"max_cap_excess":0.0,"max_cash_error":1.0459189070388675e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6511230732838954,"displaced_debt":0.5248793976716745},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":1.3843943613096712,"supplements_paid":1.3843943613096714,"ending_treasury_cash":0.0,"ending_tax_arrears":25.616987137172575,"ending_transfer_arrears":{"displaced_free":11.082810089806504,"displaced_debt":14.534177047366072},"max_cap_excess":0.0,"max_cash_error":1.318767317570746e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6615934742213145,"displaced_debt":0.5423788362533124},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":2.7675062372935284,"supplements_paid":2.7675062372935284,"ending_treasury_cash":0.0,"ending_tax_arrears":24.233875261188743,"ending_transfer_arrears":{"displaced_free":10.538505856753288,"displaced_debt":13.69536940443541},"max_cap_excess":0.0,"max_cash_error":1.375610736431554e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6829394122905103,"displaced_debt":0.5768840099147804},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":5.348162344101003,"supplements_paid":5.348162344101003,"ending_treasury_cash":0.0,"ending_tax_arrears":21.653219154381222,"ending_transfer_arrears":{"displaced_free":9.454307272791187,"displaced_debt":12.198911881590043},"max_cap_excess":0.0,"max_cash_error":1.3642420526593924e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.5,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8622098393634853,"displaced_debt":0.8425636426370013},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":23.546333656032907,"supplements_paid":23.546333656032907,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":3.4550478424493285,"ending_transfer_arrears":{"displaced_free":1.5030878363437956,"displaced_debt":1.9519600061055304},"max_cap_excess":0.0,"max_cash_error":1.2050804798491299e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":0.5,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6554715559266987,"displaced_debt":0.532267924555632},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":1.9816403502978468,"supplements_paid":1.9816403502978468,"ending_treasury_cash":0.0,"ending_tax_arrears":25.0197411481844,"ending_transfer_arrears":{"displaced_free":10.852175883012151,"displaced_debt":14.167565265172245},"max_cap_excess":0.0,"max_cash_error":1.2732925824820995e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.9,"owner_q":0.5,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6704388678551421,"displaced_debt":0.5569750135744798},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":3.87903934400055,"supplements_paid":3.87903934400055,"ending_treasury_cash":0.0,"ending_tax_arrears":23.122342154481718,"ending_transfer_arrears":{"displaced_free":10.074877857788096,"displaced_debt":13.047464296693594},"max_cap_excess":0.0,"max_cash_error":1.3642420526593924e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.9,"owner_q":0.5,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7014275572482189,"displaced_debt":0.6051046955498635},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":7.571228557515046,"supplements_paid":7.571228557515046,"ending_treasury_cash":0.0,"ending_tax_arrears":19.430152940967204,"ending_transfer_arrears":{"displaced_free":8.499536633532829,"displaced_debt":10.930616307434352},"max_cap_excess":0.0,"max_cash_error":1.5234036254696548e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.9,"owner_q":0.5,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.03810347507227757,"max_cash_error":1.1254996934439987e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.9,"owner_q":1.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6498479264752632,"displaced_debt":0.5226523907530692},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":1.2043943613096713,"supplements_paid":1.2043943613096713,"ending_treasury_cash":0.0,"ending_tax_arrears":25.79698713717249,"ending_transfer_arrears":{"displaced_free":11.151376064961164,"displaced_debt":14.645611072211395},"max_cap_excess":0.0,"max_cash_error":1.3869794202037156e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":1.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6589439344495,"displaced_debt":0.5380457648910643},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":2.4087887226193425,"supplements_paid":2.4087887226193425,"ending_treasury_cash":0.0,"ending_tax_arrears":24.59259277586292,"ending_transfer_arrears":{"displaced_free":10.683405937559817,"displaced_debt":13.909186838303071},"max_cap_excess":0.0,"max_cash_error":1.5347723092418164e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":1.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.677518844660689,"displaced_debt":0.568365913932136},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":4.676162344101003,"supplements_paid":4.676162344101003,"ending_treasury_cash":0.0,"ending_tax_arrears":22.32521915438127,"ending_transfer_arrears":{"displaced_free":9.73959971876584,"displaced_debt":12.585619435615394},"max_cap_excess":0.0,"max_cash_error":1.4438228390645236e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":1.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8345966729996787,"displaced_debt":0.8003832019323445},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":20.906333656032906,"supplements_paid":20.906333656032906,"ending_treasury_cash":0.0,"ending_tax_arrears":6.09504784244933,"ending_transfer_arrears":{"displaced_free":2.6560444106866674,"displaced_debt":3.4390034317626657},"max_cap_excess":0.0,"max_cash_error":1.5120349416974932e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6511230732838954,"displaced_debt":0.5248793976716745},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":1.3843943613096712,"supplements_paid":1.3843943613096714,"ending_treasury_cash":0.0,"ending_tax_arrears":25.616987137172575,"ending_transfer_arrears":{"displaced_free":11.082810089806504,"displaced_debt":14.534177047366072},"max_cap_excess":0.0,"max_cash_error":1.4210854715202004e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6615934742213145,"displaced_debt":0.5423788362533124},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":2.7675062372935284,"supplements_paid":2.7675062372935284,"ending_treasury_cash":0.0,"ending_tax_arrears":24.233875261188743,"ending_transfer_arrears":{"displaced_free":10.538505856753288,"displaced_debt":13.69536940443541},"max_cap_excess":0.0,"max_cash_error":1.4665602066088468e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6829394122905103,"displaced_debt":0.5768840099147804},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":5.348162344101003,"supplements_paid":5.348162344101003,"ending_treasury_cash":0.0,"ending_tax_arrears":21.653219154381222,"ending_transfer_arrears":{"displaced_free":9.454307272791187,"displaced_debt":12.198911881590043},"max_cap_excess":0.0,"max_cash_error":1.4438228390645236e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":1.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8622098393634853,"displaced_debt":0.8425636426370013},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":27.001381498482235,"collected":23.546333656032907,"supplements_paid":23.546333656032907,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":3.4550478424493285,"ending_transfer_arrears":{"displaced_free":1.5030878363437956,"displaced_debt":1.9519600061055304},"max_cap_excess":0.0,"max_cash_error":1.6484591469634324e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.9,"owner_q":1.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6554715559266987,"displaced_debt":0.532267924555632},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":27.001381498482235,"collected":1.9816403502978468,"supplements_paid":1.9816403502978468,"ending_treasury_cash":0.0,"ending_tax_arrears":25.0197411481844,"ending_transfer_arrears":{"displaced_free":10.852175883012151,"displaced_debt":14.167565265172245},"max_cap_excess":0.0,"max_cash_error":1.3642420526593924e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.9,"owner_q":1.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6704388678551421,"displaced_debt":0.5569750135744798},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":3.87903934400055,"supplements_paid":3.87903934400055,"ending_treasury_cash":0.0,"ending_tax_arrears":23.122342154481718,"ending_transfer_arrears":{"displaced_free":10.074877857788096,"displaced_debt":13.047464296693594},"max_cap_excess":0.0,"max_cash_error":1.432454155292362e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.9,"owner_q":1.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7014275572482189,"displaced_debt":0.6051046955498635},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":27.001381498482235,"collected":7.571228557515046,"supplements_paid":7.571228557515046,"ending_treasury_cash":0.0,"ending_tax_arrears":19.430152940967204,"ending_transfer_arrears":{"displaced_free":8.499536633532829,"displaced_debt":10.930616307434352},"max_cap_excess":0.0,"max_cash_error":1.5916157281026244e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.9,"owner_q":1.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":true,"transfers_on_time":true,"both_monthly_floors_met":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"first_tax_arrears_month":null,"first_transfer_arrears_month":null},"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"max_cap_excess":-0.03810347507227757,"max_cash_error":1.3073986337985843e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.95,"owner_q":0.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6503882960779763,"displaced_debt":0.5219938903059461},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":1.2861259654374546,"supplements_paid":1.2861259654374546,"ending_treasury_cash":0.0,"ending_tax_arrears":31.15028100440711,"ending_transfer_arrears":{"displaced_free":13.970572446738664,"displaced_debt":17.179708557668512},"max_cap_excess":0.0,"max_cash_error":1.0913936421275139e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6598978014718723,"displaced_debt":0.5368833718593795},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":2.5716655634977883,"supplements_paid":2.5716655634977883,"ending_treasury_cash":8.673617379884035e-19,"ending_tax_arrears":29.864741406346855,"ending_transfer_arrears":{"displaced_free":13.447628511383956,"displaced_debt":16.41711289496286},"max_cap_excess":0.0,"max_cash_error":1.2164491636212915e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6791845833580857,"displaced_debt":0.5663360261081015},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":4.980684307385977,"supplements_paid":4.980684307385977,"ending_treasury_cash":0.0,"ending_tax_arrears":27.455722662458683,"ending_transfer_arrears":{"displaced_free":12.406634843002092,"displaced_debt":15.049087819456535},"max_cap_excess":0.0,"max_cash_error":1.1254996934439987e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8397800003604298,"displaced_debt":0.7924143633121895},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":32.43640696984461,"collected":22.15700085523424,"supplements_paid":22.15700085523424,"ending_treasury_cash":0.0,"ending_tax_arrears":10.279406114610358,"ending_transfer_arrears":{"displaced_free":4.6532040133931245,"displaced_debt":5.626202101217247},"max_cap_excess":0.0,"max_cash_error":1.1823431123048067e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6517307346390759,"displaced_debt":0.524138894741686},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":1.4781259654374546,"supplements_paid":1.4781259654374546,"ending_treasury_cash":0.0,"ending_tax_arrears":30.958281004407183,"ending_transfer_arrears":{"displaced_free":13.894136199479409,"displaced_debt":17.06414480492777},"max_cap_excess":0.0,"max_cash_error":1.2164491636212915e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6626177687012649,"displaced_debt":0.5411306195334112},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":2.9318955847666346,"supplements_paid":2.9318955847666346,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":29.504511385078033,"ending_transfer_arrears":{"displaced_free":13.293259832223317,"displaced_debt":16.211251552854677},"max_cap_excess":0.0,"max_cash_error":1.1709744285326451e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6847880154835244,"displaced_debt":0.5746312813692795},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":5.700684307385977,"supplements_paid":5.700684307385977,"ending_treasury_cash":0.0,"ending_tax_arrears":26.73572266245864,"ending_transfer_arrears":{"displaced_free":12.090767228366913,"displaced_debt":14.644955434091719},"max_cap_excess":0.0,"max_cash_error":1.2050804798491299e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8689737197590028,"displaced_debt":0.8340356842967875},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":32.43640696984461,"collected":25.03700085523424,"supplements_paid":25.03700085523424,"ending_treasury_cash":0.0,"ending_tax_arrears":7.39940611461038,"ending_transfer_arrears":{"displaced_free":3.346115262945892,"displaced_debt":4.0532908516644905},"max_cap_excess":0.0,"max_cash_error":1.057287590811029e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6562847077745761,"displaced_debt":0.5312770086108458},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":2.117206342752537,"supplements_paid":2.117206342752537,"ending_treasury_cash":8.673617379884035e-19,"ending_tax_arrears":30.319200627092098,"ending_transfer_arrears":{"displaced_free":13.636035515735866,"displaced_debt":16.683165111356214},"max_cap_excess":0.0,"max_cash_error":1.1482370609883219e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.95,"owner_q":0.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6718395889961104,"displaced_debt":0.5552680791114917},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":4.126387562742986,"supplements_paid":4.126387562742986,"ending_treasury_cash":0.0,"ending_tax_arrears":28.310019407101677,"ending_transfer_arrears":{"displaced_free":12.778279494766752,"displaced_debt":15.531739912334878},"max_cap_excess":0.0,"max_cash_error":1.1368683772161603e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.95,"owner_q":0.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7037446345349133,"displaced_debt":0.6022810792293932},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":32.43640696984461,"collected":8.050232584275179,"supplements_paid":8.050232584275179,"ending_treasury_cash":3.469446951953614e-18,"ending_tax_arrears":24.38617438556944,"ending_transfer_arrears":{"displaced_free":11.047966155233459,"displaced_debt":13.338208230335997},"max_cap_excess":0.0,"max_cash_error":8.29913915367797e-12,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.95,"owner_q":0.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9390508525631143,"displaced_debt":0.9334629463828918},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":32.43640696984461,"collected":31.573769577896464,"supplements_paid":31.573769577896464,"ending_treasury_cash":0.0,"ending_tax_arrears":0.8626373919481493,"ending_transfer_arrears":{"displaced_free":0.3890994286249518,"displaced_debt":0.4735379633232002},"max_cap_excess":-0.01666666666666658,"max_cash_error":1.1937117960769683e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.95,"owner_q":0.5,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6503882960779763,"displaced_debt":0.5219938903059461},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":1.2861259654374546,"supplements_paid":1.2861259654374546,"ending_treasury_cash":0.0,"ending_tax_arrears":31.15028100440711,"ending_transfer_arrears":{"displaced_free":13.970572446738664,"displaced_debt":17.179708557668512},"max_cap_excess":0.0,"max_cash_error":7.16227077646181e-12,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.5,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6598978014718723,"displaced_debt":0.5368833718593795},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":2.5716655634977883,"supplements_paid":2.5716655634977883,"ending_treasury_cash":8.673617379884035e-19,"ending_tax_arrears":29.864741406346855,"ending_transfer_arrears":{"displaced_free":13.447628511383956,"displaced_debt":16.41711289496286},"max_cap_excess":0.0,"max_cash_error":7.958078640513122e-12,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.5,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6791845833580857,"displaced_debt":0.5663360261081015},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":4.980684307385977,"supplements_paid":4.980684307385977,"ending_treasury_cash":0.0,"ending_tax_arrears":27.455722662458683,"ending_transfer_arrears":{"displaced_free":12.406634843002092,"displaced_debt":15.049087819456535},"max_cap_excess":0.0,"max_cash_error":7.958078640513122e-12,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.5,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8397800003604298,"displaced_debt":0.7924143633121895},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":32.43640696984461,"collected":22.15700085523424,"supplements_paid":22.15700085523424,"ending_treasury_cash":0.0,"ending_tax_arrears":10.279406114610358,"ending_transfer_arrears":{"displaced_free":4.6532040133931245,"displaced_debt":5.626202101217247},"max_cap_excess":0.0,"max_cash_error":1.0459189070388675e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6517307346390759,"displaced_debt":0.524138894741686},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":1.4781259654374546,"supplements_paid":1.4781259654374546,"ending_treasury_cash":0.0,"ending_tax_arrears":30.958281004407183,"ending_transfer_arrears":{"displaced_free":13.894136199479409,"displaced_debt":17.06414480492777},"max_cap_excess":0.0,"max_cash_error":8.526512829121202e-12,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6626177687012649,"displaced_debt":0.5411306195334112},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":2.9318955847666346,"supplements_paid":2.9318955847666346,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":29.504511385078033,"ending_transfer_arrears":{"displaced_free":13.293259832223317,"displaced_debt":16.211251552854677},"max_cap_excess":0.0,"max_cash_error":7.73070496506989e-12,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6847880154835244,"displaced_debt":0.5746312813692795},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":5.700684307385977,"supplements_paid":5.700684307385977,"ending_treasury_cash":0.0,"ending_tax_arrears":26.73572266245864,"ending_transfer_arrears":{"displaced_free":12.090767228366913,"displaced_debt":14.644955434091719},"max_cap_excess":0.0,"max_cash_error":9.43600753089413e-12,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.5,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8689737197590028,"displaced_debt":0.8340356842967875},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":32.43640696984461,"collected":25.03700085523424,"supplements_paid":25.03700085523424,"ending_treasury_cash":0.0,"ending_tax_arrears":7.39940611461038,"ending_transfer_arrears":{"displaced_free":3.346115262945892,"displaced_debt":4.0532908516644905},"max_cap_excess":0.0,"max_cash_error":9.208633855450898e-12,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":0.5,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6562847077745761,"displaced_debt":0.5312770086108458},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":2.117206342752537,"supplements_paid":2.117206342752537,"ending_treasury_cash":8.673617379884035e-19,"ending_tax_arrears":30.319200627092098,"ending_transfer_arrears":{"displaced_free":13.636035515735866,"displaced_debt":16.683165111356214},"max_cap_excess":0.0,"max_cash_error":7.958078640513122e-12,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.95,"owner_q":0.5,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6718395889961104,"displaced_debt":0.5552680791114917},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":4.126387562742986,"supplements_paid":4.126387562742986,"ending_treasury_cash":0.0,"ending_tax_arrears":28.310019407101677,"ending_transfer_arrears":{"displaced_free":12.778279494766752,"displaced_debt":15.531739912334878},"max_cap_excess":0.0,"max_cash_error":6.707523425575346e-12,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.95,"owner_q":0.5,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7037446345349133,"displaced_debt":0.6022810792293932},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":32.43640696984461,"collected":8.050232584275179,"supplements_paid":8.050232584275179,"ending_treasury_cash":3.469446951953614e-18,"ending_tax_arrears":24.38617438556944,"ending_transfer_arrears":{"displaced_free":11.047966155233459,"displaced_debt":13.338208230335997},"max_cap_excess":0.0,"max_cash_error":5.9117155615240335e-12,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.95,"owner_q":0.5,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9390508525631143,"displaced_debt":0.9334629463828918},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":32.43640696984461,"collected":31.573769577896464,"supplements_paid":31.573769577896464,"ending_treasury_cash":0.0,"ending_tax_arrears":0.8626373919481493,"ending_transfer_arrears":{"displaced_free":0.3890994286249518,"displaced_debt":0.4735379633232002},"max_cap_excess":-0.01666666666666658,"max_cash_error":1.057287590811029e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.95,"owner_q":1.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6503882960779763,"displaced_debt":0.5219938903059461},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":1.2861259654374546,"supplements_paid":1.2861259654374546,"ending_treasury_cash":0.0,"ending_tax_arrears":31.15028100440711,"ending_transfer_arrears":{"displaced_free":13.970572446738664,"displaced_debt":17.179708557668512},"max_cap_excess":0.0,"max_cash_error":9.890754881780595e-12,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":1.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6598978014718723,"displaced_debt":0.5368833718593795},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":2.5716655634977883,"supplements_paid":2.5716655634977883,"ending_treasury_cash":8.673617379884035e-19,"ending_tax_arrears":29.864741406346855,"ending_transfer_arrears":{"displaced_free":13.447628511383956,"displaced_debt":16.41711289496286},"max_cap_excess":0.0,"max_cash_error":1.1027623258996755e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":1.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6791845833580857,"displaced_debt":0.5663360261081015},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":4.980684307385977,"supplements_paid":4.980684307385977,"ending_treasury_cash":0.0,"ending_tax_arrears":27.455722662458683,"ending_transfer_arrears":{"displaced_free":12.406634843002092,"displaced_debt":15.049087819456535},"max_cap_excess":0.0,"max_cash_error":1.0459189070388675e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":1.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8397800003604298,"displaced_debt":0.7924143633121895},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":32.43640696984461,"collected":22.15700085523424,"supplements_paid":22.15700085523424,"ending_treasury_cash":0.0,"ending_tax_arrears":10.279406114610358,"ending_transfer_arrears":{"displaced_free":4.6532040133931245,"displaced_debt":5.626202101217247},"max_cap_excess":0.0,"max_cash_error":1.3528733688872308e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6517307346390759,"displaced_debt":0.524138894741686},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":1.4781259654374546,"supplements_paid":1.4781259654374546,"ending_treasury_cash":0.0,"ending_tax_arrears":30.958281004407183,"ending_transfer_arrears":{"displaced_free":13.894136199479409,"displaced_debt":17.06414480492777},"max_cap_excess":0.0,"max_cash_error":1.1141310096718371e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6626177687012649,"displaced_debt":0.5411306195334112},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":2.9318955847666346,"supplements_paid":2.9318955847666346,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":29.504511385078033,"ending_transfer_arrears":{"displaced_free":13.293259832223317,"displaced_debt":16.211251552854677},"max_cap_excess":0.0,"max_cash_error":1.0459189070388675e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6847880154835244,"displaced_debt":0.5746312813692795},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":5.700684307385977,"supplements_paid":5.700684307385977,"ending_treasury_cash":0.0,"ending_tax_arrears":26.73572266245864,"ending_transfer_arrears":{"displaced_free":12.090767228366913,"displaced_debt":14.644955434091719},"max_cap_excess":0.0,"max_cash_error":1.2164491636212915e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":1.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8689737197590028,"displaced_debt":0.8340356842967875},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":32.43640696984461,"collected":25.03700085523424,"supplements_paid":25.03700085523424,"ending_treasury_cash":0.0,"ending_tax_arrears":7.39940611461038,"ending_transfer_arrears":{"displaced_free":3.346115262945892,"displaced_debt":4.0532908516644905},"max_cap_excess":0.0,"max_cash_error":1.2050804798491299e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":0.95,"owner_q":1.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6562847077745761,"displaced_debt":0.5312770086108458},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":32.43640696984461,"collected":2.117206342752537,"supplements_paid":2.117206342752537,"ending_treasury_cash":8.673617379884035e-19,"ending_tax_arrears":30.319200627092098,"ending_transfer_arrears":{"displaced_free":13.636035515735866,"displaced_debt":16.683165111356214},"max_cap_excess":0.0,"max_cash_error":1.0345502232667059e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.95,"owner_q":1.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6718395889961104,"displaced_debt":0.5552680791114917},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":32.43640696984461,"collected":4.126387562742986,"supplements_paid":4.126387562742986,"ending_treasury_cash":0.0,"ending_tax_arrears":28.310019407101677,"ending_transfer_arrears":{"displaced_free":12.778279494766752,"displaced_debt":15.531739912334878},"max_cap_excess":0.0,"max_cash_error":1.057287590811029e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.95,"owner_q":1.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7037446345349133,"displaced_debt":0.6022810792293932},"months_below_monthly_floor":{"displaced_free":168,"displaced_debt":168},"first_tax_arrears_month":"0007-01","first_transfer_arrears_month":"0007-01"},"assessed":32.43640696984461,"collected":8.050232584275179,"supplements_paid":8.050232584275179,"ending_treasury_cash":3.469446951953614e-18,"ending_tax_arrears":24.38617438556944,"ending_transfer_arrears":{"displaced_free":11.047966155233459,"displaced_debt":13.338208230335997},"max_cap_excess":0.0,"max_cash_error":9.777068044058979e-12,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":0.95,"owner_q":1.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9390508525631143,"displaced_debt":0.9334629463828918},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":32.43640696984461,"collected":31.573769577896464,"supplements_paid":31.573769577896464,"ending_treasury_cash":0.0,"ending_tax_arrears":0.8626373919481493,"ending_transfer_arrears":{"displaced_free":0.3890994286249518,"displaced_debt":0.4735379633232002},"max_cap_excess":-0.01666666666666658,"max_cash_error":1.1027623258996755e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":1.0,"owner_q":0.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6508231464313432,"displaced_debt":0.5214639767973293},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":1.4107061487734252,"supplements_paid":1.4107061487734252,"ending_treasury_cash":0.0,"ending_tax_arrears":36.95539737738026,"ending_transfer_arrears":{"displaced_free":17.038477578031564,"displaced_debt":19.916919799348815},"max_cap_excess":0.0,"max_cash_error":1.2732925824820995e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6606335671958188,"displaced_debt":0.5359867595115272},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":2.776275857308154,"supplements_paid":2.776275857308154,"ending_treasury_cash":0.0,"ending_tax_arrears":35.58982766884558,"ending_transfer_arrears":{"displaced_free":16.454603965880118,"displaced_debt":19.135223702965522},"max_cap_excess":0.0,"max_cash_error":1.3869794202037156e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6805236430951609,"displaced_debt":0.5647042329221764},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":5.398299750412837,"supplements_paid":5.398299750412837,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":32.96780377574101,"ending_transfer_arrears":{"displaced_free":15.289510568197645,"displaced_debt":17.67829320754331},"max_cap_excess":0.0,"max_cash_error":1.261923898709938e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8442161683743555,"displaced_debt":0.7865521366449745},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":38.36610352615379,"collected":23.732286787999787,"supplements_paid":23.732286787999787,"ending_treasury_cash":2.7755575615628914e-17,"ending_tax_arrears":14.633816738153987,"ending_transfer_arrears":{"displaced_free":6.8061470253021,"displaced_debt":7.82766971285192},"max_cap_excess":0.0,"max_cash_error":6.139089236967266e-12,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6522135279134915,"displaced_debt":0.5235505574527742},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":1.614706148773425,"supplements_paid":1.614706148773425,"ending_treasury_cash":0.0,"ending_tax_arrears":36.75139737738036,"ending_transfer_arrears":{"displaced_free":16.95221592273286,"displaced_debt":19.7991814546475},"max_cap_excess":0.0,"max_cash_error":1.3869794202037156e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6634643433880844,"displaced_debt":0.540098974142933},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":3.1842758573081538,"supplements_paid":3.1842758573081538,"ending_treasury_cash":0.0,"ending_tax_arrears":35.181827668845656,"ending_transfer_arrears":{"displaced_free":16.276759889275187,"displaced_debt":18.905067779570455},"max_cap_excess":0.0,"max_cash_error":1.261923898709938e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6862585503728811,"displaced_debt":0.5728392710909638},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":6.166299750412837,"supplements_paid":6.166299750412838,"ending_treasury_cash":0.0,"ending_tax_arrears":32.199803775740975,"ending_transfer_arrears":{"displaced_free":14.942790612484893,"displaced_debt":17.257013163256083},"max_cap_excess":0.0,"max_cash_error":1.2505552149377763e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.873757578861286,"displaced_debt":0.8271479268038303},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":38.36610352615379,"collected":26.73750923510244,"supplements_paid":26.73750923510244,"ending_treasury_cash":0.0,"ending_tax_arrears":11.62859429105137,"ending_transfer_arrears":{"displaced_free":5.405010721293883,"displaced_debt":6.223583569757482},"max_cap_excess":0.0,"max_cash_error":8.640199666842818e-12,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6569116539781137,"displaced_debt":0.5305130049487623},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":2.2959915044805546,"supplements_paid":2.2959915044805546,"ending_treasury_cash":8.673617379884035e-19,"ending_tax_arrears":36.070112021673246,"ending_transfer_arrears":{"displaced_free":16.662264859777448,"displaced_debt":19.407847161895777},"max_cap_excess":0.0,"max_cash_error":1.2732925824820995e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":1.0,"owner_q":0.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6729854751489407,"displaced_debt":0.5538716894178409},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":4.489381308922335,"supplements_paid":4.489381308922335,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":33.8767222172315,"ending_transfer_arrears":{"displaced_free":15.697554213868857,"displaced_debt":18.17916800336261},"max_cap_excess":0.0,"max_cash_error":1.4210854715202004e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":1.0,"owner_q":0.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7056432310765217,"displaced_debt":0.5999674282296368},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":38.36610352615379,"collected":8.69215089189007,"supplements_paid":8.69215089189007,"ending_treasury_cash":0.0,"ending_tax_arrears":29.673952634263795,"ending_transfer_arrears":{"displaced_free":13.792774302626375,"displaced_debt":15.881178331637381},"max_cap_excess":0.0,"max_cash_error":8.753886504564434e-12,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":1.0,"owner_q":0.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9468161007050058,"displaced_debt":0.9240001280678304},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":38.36610352615379,"collected":33.63063812325674,"supplements_paid":33.63063812325674,"ending_treasury_cash":0.0,"ending_tax_arrears":4.735465402897063,"ending_transfer_arrears":{"displaced_free":2.1973381668417344,"displaced_debt":2.5381272360553266},"max_cap_excess":-0.01666666666666658,"max_cash_error":9.43600753089413e-12,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":1.0,"owner_q":0.5,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6508231464313432,"displaced_debt":0.5214639767973293},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":1.4107061487734252,"supplements_paid":1.4107061487734252,"ending_treasury_cash":0.0,"ending_tax_arrears":36.95539737738026,"ending_transfer_arrears":{"displaced_free":17.038477578031564,"displaced_debt":19.916919799348815},"max_cap_excess":0.0,"max_cash_error":1.0118128557223827e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.5,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6606335671958188,"displaced_debt":0.5359867595115272},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":2.776275857308154,"supplements_paid":2.776275857308154,"ending_treasury_cash":0.0,"ending_tax_arrears":35.58982766884558,"ending_transfer_arrears":{"displaced_free":16.454603965880118,"displaced_debt":19.135223702965522},"max_cap_excess":0.0,"max_cash_error":1.1254996934439987e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.5,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6805236430951609,"displaced_debt":0.5647042329221764},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":5.398299750412837,"supplements_paid":5.398299750412837,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":32.96780377574101,"ending_transfer_arrears":{"displaced_free":15.289510568197645,"displaced_debt":17.67829320754331},"max_cap_excess":0.0,"max_cash_error":1.1141310096718371e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.5,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8442161683743555,"displaced_debt":0.7865521366449745},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":38.36610352615379,"collected":23.732286787999787,"supplements_paid":23.732286787999787,"ending_treasury_cash":2.7755575615628914e-17,"ending_tax_arrears":14.633816738153987,"ending_transfer_arrears":{"displaced_free":6.8061470253021,"displaced_debt":7.82766971285192},"max_cap_excess":0.0,"max_cash_error":5.5706550483591855e-12,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6522135279134915,"displaced_debt":0.5235505574527742},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":1.614706148773425,"supplements_paid":1.614706148773425,"ending_treasury_cash":0.0,"ending_tax_arrears":36.75139737738036,"ending_transfer_arrears":{"displaced_free":16.95221592273286,"displaced_debt":19.7991814546475},"max_cap_excess":0.0,"max_cash_error":1.1254996934439987e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6634643433880844,"displaced_debt":0.540098974142933},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":3.1842758573081538,"supplements_paid":3.1842758573081538,"ending_treasury_cash":0.0,"ending_tax_arrears":35.181827668845656,"ending_transfer_arrears":{"displaced_free":16.276759889275187,"displaced_debt":18.905067779570455},"max_cap_excess":0.0,"max_cash_error":1.000444171950221e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.5,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6862585503728811,"displaced_debt":0.5728392710909638},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":6.166299750412837,"supplements_paid":6.166299750412838,"ending_treasury_cash":0.0,"ending_tax_arrears":32.199803775740975,"ending_transfer_arrears":{"displaced_free":14.942790612484893,"displaced_debt":17.257013163256083},"max_cap_excess":0.0,"max_cash_error":1.1482370609883219e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.5,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.873757578861286,"displaced_debt":0.8271479268038303},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":38.36610352615379,"collected":26.73750923510244,"supplements_paid":26.73750923510244,"ending_treasury_cash":0.0,"ending_tax_arrears":11.62859429105137,"ending_transfer_arrears":{"displaced_free":5.405010721293883,"displaced_debt":6.223583569757482},"max_cap_excess":0.0,"max_cash_error":7.73070496506989e-12,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":0.5,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6569116539781137,"displaced_debt":0.5305130049487623},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":2.2959915044805546,"supplements_paid":2.2959915044805546,"ending_treasury_cash":8.673617379884035e-19,"ending_tax_arrears":36.070112021673246,"ending_transfer_arrears":{"displaced_free":16.662264859777448,"displaced_debt":19.407847161895777},"max_cap_excess":0.0,"max_cash_error":1.0118128557223827e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":1.0,"owner_q":0.5,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6729854751489407,"displaced_debt":0.5538716894178409},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":4.489381308922335,"supplements_paid":4.489381308922335,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":33.8767222172315,"ending_transfer_arrears":{"displaced_free":15.697554213868857,"displaced_debt":18.17916800336261},"max_cap_excess":0.0,"max_cash_error":1.1823431123048067e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":1.0,"owner_q":0.5,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7056432310765217,"displaced_debt":0.5999674282296368},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":38.36610352615379,"collected":8.69215089189007,"supplements_paid":8.69215089189007,"ending_treasury_cash":0.0,"ending_tax_arrears":29.673952634263795,"ending_transfer_arrears":{"displaced_free":13.792774302626375,"displaced_debt":15.881178331637381},"max_cap_excess":0.0,"max_cash_error":9.094947017729282e-12,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":1.0,"owner_q":0.5,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9468161007050058,"displaced_debt":0.9240001280678304},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":38.36610352615379,"collected":33.63063812325674,"supplements_paid":33.63063812325674,"ending_treasury_cash":0.0,"ending_tax_arrears":4.735465402897063,"ending_transfer_arrears":{"displaced_free":2.1973381668417344,"displaced_debt":2.5381272360553266},"max_cap_excess":-0.01666666666666658,"max_cash_error":8.526512829121202e-12,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":1.0,"owner_q":1.0,"base":"dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6508231464313432,"displaced_debt":0.5214639767973293},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":1.4107061487734252,"supplements_paid":1.4107061487734252,"ending_treasury_cash":0.0,"ending_tax_arrears":36.95539737738026,"ending_transfer_arrears":{"displaced_free":17.038477578031564,"displaced_debt":19.916919799348815},"max_cap_excess":0.0,"max_cash_error":1.1482370609883219e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":1.0,"base":"dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6606335671958188,"displaced_debt":0.5359867595115272},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":2.776275857308154,"supplements_paid":2.776275857308154,"ending_treasury_cash":0.0,"ending_tax_arrears":35.58982766884558,"ending_transfer_arrears":{"displaced_free":16.454603965880118,"displaced_debt":19.135223702965522},"max_cap_excess":0.0,"max_cash_error":1.2391865311656147e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":1.0,"base":"dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6805236430951609,"displaced_debt":0.5647042329221764},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":5.398299750412837,"supplements_paid":5.398299750412837,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":32.96780377574101,"ending_transfer_arrears":{"displaced_free":15.289510568197645,"displaced_debt":17.67829320754331},"max_cap_excess":0.0,"max_cash_error":1.2505552149377763e-11,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":1.0,"base":"dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8442161683743555,"displaced_debt":0.7865521366449745},"months_below_monthly_floor":{"displaced_free":156,"displaced_debt":156},"first_tax_arrears_month":"0008-01","first_transfer_arrears_month":"0008-01"},"assessed":38.36610352615379,"collected":23.732286787999787,"supplements_paid":23.732286787999787,"ending_treasury_cash":2.7755575615628914e-17,"ending_tax_arrears":14.633816738153987,"ending_transfer_arrears":{"displaced_free":6.8061470253021,"displaced_debt":7.82766971285192},"max_cap_excess":0.0,"max_cash_error":8.526512829121202e-12,"annual_tax_basis":[1.5710624999999991,1.5419592327556222,1.5741923822124528,1.6006022094878958,1.6229047350132513,1.6413261581186753,1.6561143758400871,1.667486821056262,1.6756351600839152,1.6807277997472057,1.6584955761973301,1.6381308796130036,1.618672935596807,1.600078441226223,1.5822849512693957,1.5652367335136264,1.548883308953119,1.5331788479306037,1.5180816341952323,1.5035536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6522135279134915,"displaced_debt":0.5235505574527742},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":1.614706148773425,"supplements_paid":1.614706148773425,"ending_treasury_cash":0.0,"ending_tax_arrears":36.75139737738036,"ending_transfer_arrears":{"displaced_free":16.95221592273286,"displaced_debt":19.7991814546475},"max_cap_excess":0.0,"max_cash_error":1.261923898709938e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6634643433880844,"displaced_debt":0.540098974142933},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":3.1842758573081538,"supplements_paid":3.1842758573081538,"ending_treasury_cash":0.0,"ending_tax_arrears":35.181827668845656,"ending_transfer_arrears":{"displaced_free":16.276759889275187,"displaced_debt":18.905067779570455},"max_cap_excess":0.0,"max_cash_error":1.1141310096718371e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":1.0,"base":"wages_dividends","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6862585503728811,"displaced_debt":0.5728392710909638},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":6.166299750412837,"supplements_paid":6.166299750412838,"ending_treasury_cash":0.0,"ending_tax_arrears":32.199803775740975,"ending_transfer_arrears":{"displaced_free":14.942790612484893,"displaced_debt":17.257013163256083},"max_cap_excess":0.0,"max_cash_error":1.2846612662542611e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":1.0,"base":"wages_dividends","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.873757578861286,"displaced_debt":0.8271479268038303},"months_below_monthly_floor":{"displaced_free":144,"displaced_debt":144},"first_tax_arrears_month":"0009-01","first_transfer_arrears_month":"0009-01"},"assessed":38.36610352615379,"collected":26.73750923510244,"supplements_paid":26.73750923510244,"ending_treasury_cash":0.0,"ending_tax_arrears":11.62859429105137,"ending_transfer_arrears":{"displaced_free":5.405010721293883,"displaced_debt":6.223583569757482},"max_cap_excess":0.0,"max_cash_error":1.0800249583553523e-11,"annual_tax_basis":[1.8110624999999991,1.781959232755622,1.8141923822124526,1.8406022094878958,1.8629047350132515,1.881326158118675,1.8961143758400874,1.907486821056262,1.9156351600839152,1.9207277997472059,1.89849557619733,1.8781308796130036,1.8586729355968072,1.840078441226223,1.8222849512693955,1.8052367335136266,1.7888833089531189,1.7731788479306039,1.7580816341952326,1.7435536028519383]},{"income_retention":0.05,"floor":1.0,"owner_q":1.0,"base":"recurring_all","cap_rate":0.05,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6569116539781137,"displaced_debt":0.5305130049487623},"months_below_monthly_floor":{"displaced_free":204,"displaced_debt":204},"first_tax_arrears_month":"0004-01","first_transfer_arrears_month":"0004-01"},"assessed":38.36610352615379,"collected":2.2959915044805546,"supplements_paid":2.2959915044805546,"ending_treasury_cash":8.673617379884035e-19,"ending_tax_arrears":36.070112021673246,"ending_transfer_arrears":{"displaced_free":16.662264859777448,"displaced_debt":19.407847161895777},"max_cap_excess":0.0,"max_cash_error":1.1254996934439987e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":1.0,"owner_q":1.0,"base":"recurring_all","cap_rate":0.1,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.6729854751489407,"displaced_debt":0.5538716894178409},"months_below_monthly_floor":{"displaced_free":192,"displaced_debt":192},"first_tax_arrears_month":"0005-01","first_transfer_arrears_month":"0005-01"},"assessed":38.36610352615379,"collected":4.489381308922335,"supplements_paid":4.489381308922335,"ending_treasury_cash":1.734723475976807e-18,"ending_tax_arrears":33.8767222172315,"ending_transfer_arrears":{"displaced_free":15.697554213868857,"displaced_debt":18.17916800336261},"max_cap_excess":0.0,"max_cash_error":1.2960299500264227e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":1.0,"owner_q":1.0,"base":"recurring_all","cap_rate":0.2,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.7056432310765217,"displaced_debt":0.5999674282296368},"months_below_monthly_floor":{"displaced_free":180,"displaced_debt":180},"first_tax_arrears_month":"0006-01","first_transfer_arrears_month":"0006-01"},"assessed":38.36610352615379,"collected":8.69215089189007,"supplements_paid":8.69215089189007,"ending_treasury_cash":0.0,"ending_tax_arrears":29.673952634263795,"ending_transfer_arrears":{"displaced_free":13.792774302626375,"displaced_debt":15.881178331637381},"max_cap_excess":0.0,"max_cash_error":1.1141310096718371e-11,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]},{"income_retention":0.05,"floor":1.0,"owner_q":1.0,"base":"recurring_all","cap_rate":1.0,"gates":{"tax_on_time":false,"transfers_on_time":false,"both_monthly_floors_met":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9468161007050058,"displaced_debt":0.9240001280678304},"months_below_monthly_floor":{"displaced_free":132,"displaced_debt":132},"first_tax_arrears_month":"0010-01","first_transfer_arrears_month":"0010-01"},"assessed":38.36610352615379,"collected":33.63063812325674,"supplements_paid":33.63063812325674,"ending_treasury_cash":0.0,"ending_tax_arrears":4.735465402897063,"ending_transfer_arrears":{"displaced_free":2.1973381668417344,"displaced_debt":2.5381272360553266},"max_cap_excess":-0.01666666666666658,"max_cash_error":9.890754881780595e-12,"annual_tax_basis":[2.701062499999999,2.6410940094600193,2.6659678925292676,2.6847017773288417,2.6995925015513866,2.7109148708119717,2.7189702921547507,2.724028021756489,2.726330648689161,2.726097052133052,2.699108443672296,2.6755736705959254,2.652882001755967,2.631038358270689,2.6099793890616043,2.589649860328803,2.5699997167828528,2.5509835238116834,2.532559933095031,2.514691223036658]}]}