{"source_sha256":{"integrated_housing_v76.py":"3fe0e6b68517ee7ae93d7a9df050f31ce3b7a1c1e14a4e9d6a12262a827d104f","housing_ledger_v76.py":"2628bb8942f6dc34512a45ca17d70ce3041c061f2e49d7607ca900b9003e0a65","housing_stress_v75.py":"8b6194f5ced86fb52155ab53349adb9f8930749fcac0647f0dc622a705ecc413","capital_feedback_v74.py":"13e3846f47b6b44610e805fffd3787c315f591e5e2d0233c0d376c0effd4e294","saving_asset_sensitivity_v73.py":"2b93da2794a6e73987f86cbd350e8ec4eb0d9e63a6e4117d7749eabebfd7e211","household_distribution_v72.py":"b7b9cf8bd0d5936f4583c873a4a13e2ee4dcdd515f0727abbfb870ea682ed192","coupled_thesis_v71.py":"84a86ee1cbc69d4388033321f4b7553aa9c079ea1c193ac106cdabc027caa724"},"version":76,"illustrative":true,"calibrated":false,"causal_approved":false,"scope":"Integrated household housing transfers, saving, corporate investment and capital/labor feedback; fixed housing stock and exogenous house prices; household owner group is landlord and mortgage lender, not a banking sector.","cohort_masses":{"workers":0.7,"displaced_free":0.1,"displaced_debt":0.1,"owners":0.1},"units":"normalized nominal annual flows/stocks; consumption, income and wealth fields marked real are deflated by consumer price; no local currency","experiments":[{"mode":"external","tenure":"renter","stress":"stable","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":242.78862206463285,"firm_cash":31.551574999999968,"consumption":75.7937,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.20388747678518,"consumption_real":39.78349872910666,"consumption_index":122.78857632440331,"real_wealth":41.63165626840763,"cash":9.050745960871765,"equity_share":0.09079824569278865,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":32.27393580295557,"consumption_real":29.046542222660015,"consumption_index":89.64982167487659,"real_wealth":38.41347181477602,"cash":6.608088355655154,"equity_share":0.012752597270741722,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":22.477747277205363,"consumption_real":20.22997254948483,"consumption_index":80.27766884716199,"real_wealth":-185.31146545464733,"cash":4.602318755007799,"equity_share":0.005857551919274737,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":558.8211045823427,"consumption_real":483.15877434388875,"consumption_index":116.19980142950668,"real_wealth":5358.132863808055,"cash":109.91862116323469,"equity_share":0.8905916051171948,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":290.24176376039986,"firm_cash":31.36324999999995,"consumption":76.54700000000003,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":50.824956164173095,"consumption_real":45.74246054775579,"consumption_index":141.18043378936974,"real_wealth":66.46424177247653,"cash":9.720272866398105,"equity_share":0.13213520512846644,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":16.29383760807506,"consumption_real":14.664453847267552,"consumption_index":45.26066002243071,"real_wealth":50.60851509167848,"cash":3.116196442544355,"equity_share":0.016102641863288133,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":6.172556339842039,"consumption_real":5.555300705857835,"consumption_index":22.044844070864418,"real_wealth":-192.5937298101456,"cash":1.18050139999479,"equity_share":0.006739465798352744,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":619.7589129028713,"consumption_real":536.6065510243491,"consumption_index":129.05400457536058,"real_wealth":5870.01369639098,"cash":114.02889209267417,"equity_share":0.8450226872098926,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":338.9652931721646,"firm_cash":31.36324999999993,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.22579756428026,"consumption_real":47.903217807852236,"consumption_index":147.84943767855634,"real_wealth":92.6181207693816,"cash":10.1794337841686,"equity_share":0.16590952384651467,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":16.415783979948724,"consumption_real":14.774205581953849,"consumption_index":45.59939994430201,"real_wealth":58.81896903261094,"cash":3.139518686165193,"equity_share":0.016201759306076768,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":6.16387953375382,"consumption_real":5.547491580378438,"consumption_index":22.01385547769221,"real_wealth":-189.4886166854416,"cash":1.178841960830418,"equity_share":0.006230955458777422,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":602.8397535363358,"consumption_real":521.379307594467,"consumption_index":125.39184886831822,"real_wealth":6162.856270464655,"cash":110.79310286382423,"equity_share":0.8116577613886311,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":387.6888225839293,"firm_cash":31.363249999999905,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-9.237055564881302e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.166158039146914,"consumption_real":49.64954223523222,"consumption_index":153.23932788651925,"real_wealth":119.82863978097345,"cash":10.550527724986846,"equity_share":0.1933104620958983,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":16.40926639406718,"consumption_real":14.768339754660465,"consumption_index":45.58129553907552,"real_wealth":67.02471511579546,"cash":3.1382721978653487,"equity_share":0.01628226578389445,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":6.079525148251149,"consumption_real":5.471572633426034,"consumption_index":21.71258981518267,"real_wealth":-186.43326512652445,"cash":1.1627091846030324,"equity_share":0.005845633305995542,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":589.3481021836534,"consumption_real":509.23682137705276,"consumption_index":122.47157801275921,"real_wealth":6448.356833859058,"cash":108.21282454262371,"equity_share":0.7845616388142117,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":238.90000000000003,"firm_cash":32.49499999999998,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":39.390440796350084,"consumption_real":35.45139671671508,"consumption_index":109.4178911009725,"real_wealth":39.116294297208505,"cash":8.86284917917877,"equity_share":0.08772928843853772,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.39044079635009,"consumption_real":35.45139671671509,"consumption_index":109.4178911009725,"real_wealth":39.11629429720851,"cash":8.862849179178772,"equity_share":0.012532755491219679,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.10358247053837,"consumption_real":27.093224223484533,"consumption_index":107.512794537637,"real_wealth":-165.280413463191,"cash":6.773306055871133,"equity_share":0.005788496133088482,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":452.77289115866085,"consumption_real":389.49560204279476,"consumption_index":93.67378596507814,"real_wealth":5041.350059085523,"cash":97.37390051069869,"equity_share":0.893949459937154,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":277.80000000000007,"firm_cash":32.49499999999992,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-8.526512829121202e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.06970466117099,"consumption_real":36.96273419505389,"consumption_index":114.08251294769724,"real_wealth":59.33142040453604,"cash":9.240683548763473,"equity_share":0.12509504557355933,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.069704661170995,"consumption_real":36.9627341950539,"consumption_index":114.08251294769723,"real_wealth":59.33142040453608,"cash":9.240683548763474,"equity_share":0.017870720796222775,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.00238859585894,"consumption_real":27.902149736273046,"consumption_index":110.7228164137819,"real_wealth":-149.95317783521014,"cash":6.975537434068261,"equity_share":0.007683206038409827,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.43997411477307,"consumption_real":376.5959767032958,"consumption_index":90.57142296856564,"real_wealth":5253.30181459892,"cash":94.14899417582394,"equity_share":0.8493510275918081,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":316.69999999999993,"firm_cash":32.494999999999926,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":42.41123124525424,"consumption_real":38.17010812072881,"consumption_index":117.80897568126181,"real_wealth":80.27994731899123,"cash":9.542527030182203,"equity_share":0.15512835164136762,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.41123124525425,"consumption_real":38.17010812072883,"consumption_index":117.8089756812618,"real_wealth":80.27994731899129,"cash":9.542527030182207,"equity_share":0.02216119309162396,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.782600947870936,"consumption_real":28.604340853083844,"consumption_index":113.50928909953903,"real_wealth":-134.21409418580026,"cash":7.15108521327096,"equity_share":0.009184796221890832,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":426.92754909009506,"consumption_real":366.2347941810856,"consumption_index":88.07955608010718,"real_wealth":5458.9745156338695,"cash":91.5586985452714,"equity_share":0.8135256590451175,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":355.5999999999998,"firm_cash":32.49499999999992,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-8.526512829121202e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":43.512827450984084,"consumption_real":39.161544705885674,"consumption_index":120.8689651416225,"real_wealth":101.82419717090416,"cash":9.790386176471419,"equity_share":0.1799066384509779,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.5128274509841,"consumption_real":39.16154470588569,"consumption_index":120.8689651416225,"real_wealth":101.82419717090421,"cash":9.790386176471422,"equity_share":0.02570094835013972,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.48294679314072,"consumption_real":29.234652113826648,"consumption_index":116.01052426121682,"real_wealth":-118.1100521389303,"cash":7.308663028456661,"equity_share":0.010413617173182128,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":417.41443359898653,"consumption_real":357.6729902390879,"consumption_index":86.02044017294084,"real_wealth":5659.516474771696,"cash":89.41824755977197,"equity_share":0.7839787960257003,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"renter","stress":"housing_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":242.78862206463285,"firm_cash":31.551574999999993,"consumption":75.7937,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.86549904550973,"consumption_real":40.37894914095876,"consumption_index":124.62638623752706,"real_wealth":41.82960088384465,"cash":9.186210929568118,"equity_share":0.09093879576712807,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":32.93538606392959,"consumption_real":29.64184745753663,"consumption_index":91.48718351091554,"real_wealth":38.611428571143854,"cash":6.743520296589584,"equity_share":0.012772695917431291,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":23.138656203886317,"consumption_real":20.824790583497688,"consumption_index":82.63805787102254,"real_wealth":-185.11366898363244,"cash":4.737639857745723,"equity_share":0.005867657302095292,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":552.867464413616,"consumption_real":477.8004981920346,"consumption_index":114.91113472631908,"real_wealth":5026.683815020105,"cash":108.69961333868787,"equity_share":0.8904208510133453,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":290.24176376039986,"firm_cash":31.36324999999998,"consumption":76.54700000000003,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.29386824530605,"consumption_real":47.064481420775444,"consumption_index":145.26074512585015,"real_wealth":67.24439086089278,"cash":10.001202301914782,"equity_share":0.13321477287179276,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":17.755153227555553,"consumption_real":15.979637904799999,"consumption_index":49.319870076543204,"real_wealth":51.38684156208084,"cash":3.3956730547699996,"equity_share":0.016256829440295446,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":7.627488254224263,"consumption_real":6.864739428801835,"consumption_index":27.24102947937236,"real_wealth":-191.81180016575357,"cash":1.4587571286203904,"equity_share":0.006816463669538967,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":606.5602808010781,"consumption_real":524.727782132735,"consumption_index":126.1971578000806,"real_wealth":5157.112690133919,"cash":111.50465370320619,"equity_share":0.8437119340183729,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":338.9652931721646,"firm_cash":31.36324999999998,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":54.78731455537036,"consumption_real":49.30858309983332,"consumption_index":152.18698487602884,"real_wealth":94.16041924885766,"cash":10.478073908714581,"equity_share":0.16835960940503822,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":17.957270988597053,"consumption_real":16.16154388973735,"consumption_index":49.88130830165848,"real_wealth":60.3519179742095,"cash":3.4343280765691864,"equity_share":0.016550354031449437,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":7.690454463521977,"consumption_real":6.921409017169778,"consumption_index":27.46590879829276,"real_wealth":-187.95787079229726,"cash":1.4707994161485782,"equity_share":0.006404599815756227,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":588.8410726602887,"consumption_real":508.78049480602454,"consumption_index":122.36183136268026,"real_wealth":5443.116779750227,"cash":108.11585514628021,"equity_share":0.8086854367477561,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":387.6888225839293,"firm_cash":31.363249999999972,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":56.80627073170998,"consumption_real":51.12564365853898,"consumption_index":157.79519647697222,"real_wealth":122.17590378317567,"cash":10.864199277439534,"equity_share":0.19687044323445438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":18.018923258669947,"consumption_real":16.21703093280295,"consumption_index":50.052564607416514,"real_wealth":69.34939458410058,"cash":3.446119073220627,"equity_share":0.016786797679031303,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":7.668888156947287,"consumption_real":6.901999341252558,"consumption_index":27.388886274811732,"real_wealth":-184.1199832966212,"cash":1.4666748600161683,"equity_share":0.006096302067631751,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":574.668293462413,"consumption_real":496.02499352793643,"consumption_index":119.29413023759896,"real_wealth":5721.4083180220805,"cash":105.40531112468649,"equity_share":0.7802464570188825,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":238.90000000000003,"firm_cash":32.49499999999996,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":39.991943962993204,"consumption_real":35.99274956669388,"consumption_index":111.0887332305367,"real_wealth":39.29588422790484,"cash":8.99818739167347,"equity_share":0.08785761008041573,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.99194396299321,"consumption_real":35.99274956669389,"consumption_index":111.08873323053669,"real_wealth":39.29588422790485,"cash":8.998187391673472,"equity_share":0.01255108715434511,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.70457692656057,"consumption_real":27.634119233904517,"consumption_index":109.65920330914489,"real_wealth":-165.10067817818572,"cash":6.908529808476129,"equity_share":0.005797715779808646,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":447.35987136949376,"consumption_real":384.62388423254436,"consumption_index":92.5021366600636,"real_wealth":4739.733604354947,"cash":96.15597105813609,"equity_share":0.8937935869854305,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":277.79999999999995,"firm_cash":32.49499999999995,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":42.30238534037632,"consumption_real":38.07214680633869,"consumption_index":117.5066259454898,"real_wealth":60.000038313795365,"cash":9.518036701584672,"equity_share":0.12607217798586304,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.302385340376325,"consumption_real":38.072146806338694,"consumption_index":117.50662594548982,"real_wealth":60.00003831379538,"cash":9.518036701584673,"equity_share":0.018010311140837582,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.224668730485675,"consumption_real":29.002201857437104,"consumption_index":115.08810260887738,"real_wealth":-149.28733587443625,"cash":7.250550464359278,"equity_share":0.007752923466562817,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.3562485465037,"consumption_real":366.6206236918533,"consumption_index":88.17234817023892,"real_wealth":4647.287029364074,"cash":91.65515592296333,"equity_share":0.8481645874067366,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":316.6999999999998,"firm_cash":32.49499999999992,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-8.526512829121202e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":43.69650796117163,"consumption_real":39.32685716505447,"consumption_index":121.37918878103235,"real_wealth":81.58058720488846,"cash":9.831714291263618,"equity_share":0.15734648424799066,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.69650796117164,"consumption_real":39.32685716505448,"consumption_index":121.37918878103235,"real_wealth":81.58058720488853,"cash":9.83171429126362,"equity_share":0.0224780691782844,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.042610246006525,"consumption_real":29.738349221405873,"consumption_index":118.00932230716614,"real_wealth":-132.92595089407186,"cash":7.43458730535147,"equity_share":0.009342167295943966,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":415.3853260646204,"consumption_real":355.84679345815834,"consumption_index":85.58123940792652,"real_wealth":4847.281253254964,"cash":88.96169836453959,"equity_share":0.810833279277781,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":355.5999999999997,"firm_cash":32.49499999999992,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-8.526512829121202e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.84356654008435,"consumption_real":40.35920988607592,"consumption_index":124.56546261134547,"real_wealth":103.78145069501949,"cash":10.08980247151898,"equity_share":0.18314735965721485,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.843566540084375,"consumption_real":40.35920988607594,"consumption_index":124.5654626113455,"real_wealth":103.78145069501957,"cash":10.089802471518984,"equity_share":0.02616390852245929,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.77776720475777,"consumption_real":30.399990484282,"consumption_index":120.63488287413489,"real_wealth":-116.18130021216302,"cash":7.5999976210705,"equity_share":0.01064224607531053,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":405.47370047456735,"consumption_real":346.92633042711066,"consumption_index":83.43586590358603,"real_wealth":5041.929694652006,"cash":86.73158260677766,"equity_share":0.7800464857450153,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"renter","stress":"rate_shock","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":242.78862206463285,"firm_cash":31.551574999999968,"consumption":75.7937,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.20388747678518,"consumption_real":39.78349872910666,"consumption_index":122.78857632440331,"real_wealth":41.63165626840763,"cash":9.050745960871765,"equity_share":0.09079824569278865,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":32.27393580295557,"consumption_real":29.046542222660015,"consumption_index":89.64982167487659,"real_wealth":38.41347181477602,"cash":6.608088355655154,"equity_share":0.012752597270741722,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":22.477747277205363,"consumption_real":20.22997254948483,"consumption_index":80.27766884716199,"real_wealth":-185.31146545464733,"cash":4.602318755007799,"equity_share":0.005857551919274737,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":558.8211045823427,"consumption_real":483.15877434388875,"consumption_index":116.19980142950668,"real_wealth":5028.462534137725,"cash":109.91862116323469,"equity_share":0.8905916051171948,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":290.24176376039986,"firm_cash":31.36324999999995,"consumption":76.54700000000003,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":50.824956164173095,"consumption_real":45.74246054775579,"consumption_index":141.18043378936974,"real_wealth":66.46424177247653,"cash":9.720272866398105,"equity_share":0.13213520512846644,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":16.29383760807506,"consumption_real":14.664453847267552,"consumption_index":45.26066002243071,"real_wealth":50.60851509167848,"cash":3.116196442544355,"equity_share":0.016102641863288133,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":6.172556339842039,"consumption_real":5.555300705857835,"consumption_index":22.044844070864418,"real_wealth":-192.5937298101456,"cash":1.18050139999479,"equity_share":0.006739465798352744,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":619.7589129028713,"consumption_real":536.6065510243491,"consumption_index":129.05400457536058,"real_wealth":5164.131343449803,"cash":114.02889209267417,"equity_share":0.8450226872098926,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":338.9652931721646,"firm_cash":31.36324999999993,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.22579756428026,"consumption_real":47.903217807852236,"consumption_index":147.84943767855634,"real_wealth":92.6181207693816,"cash":10.1794337841686,"equity_share":0.16590952384651467,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":16.415783979948724,"consumption_real":14.774205581953849,"consumption_index":45.59939994430201,"real_wealth":58.81896903261094,"cash":3.139518686165193,"equity_share":0.016201759306076768,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":6.16387953375382,"consumption_real":5.547491580378438,"consumption_index":22.01385547769221,"real_wealth":-189.4886166854416,"cash":1.178841960830418,"equity_share":0.006230955458777422,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":602.8397535363358,"consumption_real":521.379307594467,"consumption_index":125.39184886831822,"real_wealth":5456.973917523478,"cash":110.79310286382423,"equity_share":0.8116577613886311,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":387.6888225839293,"firm_cash":31.363249999999905,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-9.237055564881302e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.166158039146914,"consumption_real":49.64954223523222,"consumption_index":153.23932788651925,"real_wealth":119.82863978097345,"cash":10.550527724986846,"equity_share":0.1933104620958983,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":16.40926639406718,"consumption_real":14.768339754660465,"consumption_index":45.58129553907552,"real_wealth":67.02471511579546,"cash":3.1382721978653487,"equity_share":0.01628226578389445,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":6.079525148251149,"consumption_real":5.471572633426034,"consumption_index":21.71258981518267,"real_wealth":-186.43326512652445,"cash":1.1627091846030324,"equity_share":0.005845633305995542,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":589.3481021836534,"consumption_real":509.23682137705276,"consumption_index":122.47157801275921,"real_wealth":5742.474480917882,"cash":108.21282454262371,"equity_share":0.7845616388142117,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":238.90000000000003,"firm_cash":32.49499999999998,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":39.390440796350084,"consumption_real":35.45139671671508,"consumption_index":109.4178911009725,"real_wealth":39.116294297208505,"cash":8.86284917917877,"equity_share":0.08772928843853772,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.39044079635009,"consumption_real":35.45139671671509,"consumption_index":109.4178911009725,"real_wealth":39.11629429720851,"cash":8.862849179178772,"equity_share":0.012532755491219679,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.10358247053837,"consumption_real":27.093224223484533,"consumption_index":107.512794537637,"real_wealth":-165.280413463191,"cash":6.773306055871133,"equity_share":0.005788496133088482,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":452.77289115866085,"consumption_real":389.49560204279476,"consumption_index":93.67378596507814,"real_wealth":4741.350059085523,"cash":97.37390051069869,"equity_share":0.893949459937154,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":277.80000000000007,"firm_cash":32.49499999999992,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-8.526512829121202e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.06970466117099,"consumption_real":36.96273419505389,"consumption_index":114.08251294769724,"real_wealth":59.33142040453604,"cash":9.240683548763473,"equity_share":0.12509504557355933,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.069704661170995,"consumption_real":36.9627341950539,"consumption_index":114.08251294769723,"real_wealth":59.33142040453608,"cash":9.240683548763474,"equity_share":0.017870720796222775,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.00238859585894,"consumption_real":27.902149736273046,"consumption_index":110.7228164137819,"real_wealth":-149.95317783521014,"cash":6.975537434068261,"equity_share":0.007683206038409827,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.43997411477307,"consumption_real":376.5959767032958,"consumption_index":90.57142296856564,"real_wealth":4653.30181459892,"cash":94.14899417582394,"equity_share":0.8493510275918081,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":316.69999999999993,"firm_cash":32.494999999999926,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":42.41123124525424,"consumption_real":38.17010812072881,"consumption_index":117.80897568126181,"real_wealth":80.27994731899123,"cash":9.542527030182203,"equity_share":0.15512835164136762,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.41123124525425,"consumption_real":38.17010812072883,"consumption_index":117.8089756812618,"real_wealth":80.27994731899129,"cash":9.542527030182207,"equity_share":0.02216119309162396,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.782600947870936,"consumption_real":28.604340853083844,"consumption_index":113.50928909953903,"real_wealth":-134.21409418580026,"cash":7.15108521327096,"equity_share":0.009184796221890832,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":426.92754909009506,"consumption_real":366.2347941810856,"consumption_index":88.07955608010718,"real_wealth":4858.9745156338695,"cash":91.5586985452714,"equity_share":0.8135256590451175,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":355.5999999999998,"firm_cash":32.49499999999992,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-8.526512829121202e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":43.512827450984084,"consumption_real":39.161544705885674,"consumption_index":120.8689651416225,"real_wealth":101.82419717090416,"cash":9.790386176471419,"equity_share":0.1799066384509779,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.5128274509841,"consumption_real":39.16154470588569,"consumption_index":120.8689651416225,"real_wealth":101.82419717090421,"cash":9.790386176471422,"equity_share":0.02570094835013972,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.48294679314072,"consumption_real":29.234652113826648,"consumption_index":116.01052426121682,"real_wealth":-118.1100521389303,"cash":7.308663028456661,"equity_share":0.010413617173182128,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":417.41443359898653,"consumption_real":357.6729902390879,"consumption_index":86.02044017294084,"real_wealth":5059.516474771696,"cash":89.41824755977197,"equity_share":0.7839787960257003,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"renter","stress":"rent_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":242.78862206463285,"firm_cash":31.55157499999999,"consumption":75.79369999999999,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.18872215359058,"consumption_real":41.56984993823153,"consumption_index":128.3020059821961,"real_wealth":42.22549002762772,"cash":9.457140860947673,"equity_share":0.09121989477158034,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":34.25828651918171,"consumption_real":30.83245786726354,"consumption_index":95.16190699772696,"real_wealth":39.00734198904182,"cash":7.014384164802455,"equity_share":0.012812893047485967,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":24.460474082336095,"consumption_real":22.014426674102488,"consumption_index":87.35883600834319,"real_wealth":-184.71807607712316,"cash":5.008282068358316,"equity_share":0.005887867993680694,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.9601843233479,"consumption_real":467.08394611079325,"consumption_index":112.33380137344717,"real_wealth":5352.796707195193,"cash":106.26159774020547,"equity_share":0.890079344187253,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":290.24176376039986,"firm_cash":31.363249999999965,"consumption":76.54700000000003,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.23169206973095,"consumption_real":49.70852286275785,"consumption_index":153.42136686036378,"real_wealth":68.80468885254601,"cash":10.563061108336044,"equity_share":0.1353739022161436,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":20.677734863714523,"consumption_real":18.60996137734307,"consumption_index":57.438152399207006,"real_wealth":52.943485602061834,"cash":3.9546167926854023,"equity_share":0.016565204529662234,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":10.5374012814127,"consumption_real":9.48366115327143,"consumption_index":37.633576005045356,"real_wealth":-190.24793225351362,"cash":2.0152779950701794,"equity_share":0.006970458576262055,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":580.1630193667564,"consumption_real":500.97024684184555,"consumption_index":120.48346484892875,"real_wealth":5848.957738016948,"cash":106.45617745389218,"equity_share":0.8410904346779321,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":338.9652931721646,"firm_cash":31.363249999999965,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.91034778152132,"consumption_real":52.119313003369186,"consumption_index":160.8620771708926,"real_wealth":97.24501572480804,"cash":11.075354013215952,"equity_share":0.17325976844429908,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":21.039905873880326,"consumption_real":18.935915286492293,"consumption_index":58.4441829830009,"real_wealth":63.41770535976859,"cash":4.023881998379612,"equity_share":0.017247531805846185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":10.743941458316595,"consumption_real":9.669547312484935,"consumption_index":38.37121949398782,"real_wealth":-184.89626932557556,"cash":2.054778803903049,"equity_share":0.006751892692871419,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":560.8437181971541,"consumption_real":483.58287578920334,"consumption_index":116.30179792910135,"real_wealth":6121.284861343114,"cash":102.76136110520571,"equity_share":0.8027408070569833,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":387.6888225839293,"firm_cash":31.36324999999995,"consumption":76.54700000000003,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.08649508235268,"consumption_real":54.07784557411741,"consumption_index":166.90693078431306,"real_wealth":126.87043083809633,"cash":11.49154218449995,"equity_share":0.20399038968910713,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":21.237458662932177,"consumption_real":19.11371279663896,"consumption_index":58.99294073036717,"real_wealth":73.99834502087587,"cash":4.061663969285779,"equity_share":0.01779579941070273,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":10.848383418065755,"consumption_real":9.76354507625918,"consumption_index":38.74422649309197,"real_wealth":-179.4930148247925,"cash":2.0747533287050755,"equity_share":0.006597668358190825,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":545.3086923425337,"consumption_real":469.601352520045,"consumption_index":112.93923822030908,"real_wealth":6385.158355505853,"cash":99.79028741050956,"equity_share":0.7716161425419994,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":238.9,"firm_cash":32.49499999999998,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.19495028746634,"consumption_real":37.075455258719714,"consumption_index":114.43041746518432,"real_wealth":39.65506401761779,"cash":9.268863814679928,"equity_share":0.08811425316206428,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.194950287466355,"consumption_real":37.07545525871972,"consumption_index":114.43041746518433,"real_wealth":39.6550640176178,"cash":9.26886381467993,"equity_share":0.012587750451723473,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.90656583569162,"consumption_real":28.715909252122458,"consumption_index":113.95202084175575,"real_wealth":-164.741207643761,"cash":7.1789773130306145,"equity_share":0.005816155066013879,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":436.53383186457756,"consumption_real":374.8804486781198,"consumption_index":90.15883806592592,"real_wealth":5036.500695502819,"cash":93.72011216952995,"equity_share":0.8934818413201985,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":277.79999999999995,"firm_cash":32.49499999999999,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.76774669072808,"consumption_real":40.29097202165527,"consumption_index":124.35485191868915,"real_wealth":61.33727405645778,"cash":10.072743005413818,"equity_share":0.128026442625558,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.7677466907281,"consumption_real":40.29097202165529,"consumption_index":124.35485191868918,"real_wealth":61.33727405645779,"cash":10.072743005413823,"equity_share":0.018289491803651147,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.66922899703081,"consumption_real":31.202306097327728,"consumption_index":123.81867498939573,"real_wealth":-147.95565198986745,"cash":7.800576524331932,"equity_share":0.007892358316381071,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":405.1887974771445,"consumption_real":346.66991772943004,"consumption_index":83.37419858812653,"real_wealth":5235.257459538204,"cash":86.66747943235751,"equity_share":0.8457917072544099,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":316.6999999999998,"firm_cash":32.495000000000005,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.26706138556445,"consumption_real":41.64035524700801,"consumption_index":128.5196149599013,"real_wealth":84.18186689698753,"cash":10.410088811752003,"equity_share":0.16178274929013572,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.267061385564475,"consumption_real":41.640355247008024,"consumption_index":128.51961495990133,"real_wealth":84.18186689698754,"cash":10.410088811752006,"equity_share":0.023111821327162253,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.56262883972491,"consumption_real":32.006365955752415,"consumption_index":127.00938871330321,"real_wealth":-130.34966434889998,"cash":8.001591488938104,"equity_share":0.009656909438143124,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":392.3008800757593,"consumption_real":335.07079206818344,"consumption_index":80.58460607700421,"real_wealth":5423.894729173,"cash":83.76769801704586,"equity_share":0.805448519944559,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":355.5999999999997,"firm_cash":32.49500000000001,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.50504471134954,"consumption_real":42.75454024021459,"consumption_index":131.95845753152653,"real_wealth":107.69595765998957,"cash":10.688635060053647,"equity_share":0.1896288019099824,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.50504471134956,"consumption_real":42.75454024021461,"consumption_index":131.9584575315266,"real_wealth":107.69595765998962,"cash":10.688635060053652,"equity_share":0.027089828844283213,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.36740802555902,"consumption_real":32.73066722300312,"consumption_index":129.88360009128218,"real_wealth":-112.32379639815252,"cash":8.18266680575078,"equity_share":0.011099503874125113,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":381.5922342836446,"consumption_real":325.43301085528014,"consumption_index":78.26671737741226,"real_wealth":5606.756135118236,"cash":81.35825271382004,"equity_share":0.7721818653716093,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"owner_free","stress":"stable","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":242.78862206463285,"firm_cash":31.551575,"consumption":75.7937,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.70661341603767,"consumption_real":49.95793009641192,"consumption_index":120.6713287352945,"real_wealth":266.9139833558573,"cash":11.365429096933713,"equity_share":0.09926711042556541,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.75437986797087,"consumption_real":39.2009199031518,"consumption_index":94.68821232645364,"real_wealth":263.69347174144826,"cash":8.918209277967035,"equity_share":0.013963554394204495,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.884134276873645,"consumption_real":30.317698871164303,"consumption_index":88.64824231334589,"real_wealth":39.971624719817896,"cash":6.897276493189879,"equity_share":0.006465683735513132,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":437.4151919428918,"consumption_real":391.6956507705805,"consumption_index":116.99392197448645,"real_wealth":3330.8140189133264,"cash":89.11076055030708,"equity_share":0.880303651444717,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":290.2417637603999,"firm_cash":31.363249999999972,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.23848912903648,"consumption_real":57.496993157309305,"consumption_index":138.8816259838389,"real_wealth":313.62821407839004,"cash":12.218111045928227,"equity_share":0.1535693124602018,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":31.52977361735025,"consumption_real":26.259149196791697,"consumption_index":63.42789661060795,"real_wealth":297.71642362662953,"cash":5.580069204318235,"equity_share":0.019159343129576338,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":21.27227015786568,"consumption_real":17.027396083255585,"consumption_index":49.787707845776545,"real_wealth":54.6319953996284,"cash":3.6183216676918115,"equity_share":0.0082611833251208,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.52853232152887,"consumption_real":431.2580320305524,"consumption_index":128.81064278092967,"real_wealth":3645.7527913234176,"cash":91.64233180649238,"equity_share":0.819010161085101,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":338.96529317216465,"firm_cash":31.363249999999965,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.38603488780358,"consumption_real":60.329784340199694,"consumption_index":145.72411676376737,"real_wealth":346.5431442078693,"cash":12.820079172292434,"equity_share":0.19783555611583914,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":32.28751664323464,"consumption_real":26.941117920087645,"consumption_index":65.07516405818272,"real_wealth":312.56479935146183,"cash":5.724987558018625,"equity_share":0.020729521711000717,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":21.852668987080335,"consumption_real":17.549755029548773,"consumption_index":51.31507318581511,"real_wealth":64.2918443478429,"cash":3.729322943779114,"equity_share":0.008478510561492918,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":458.15757015506017,"consumption_real":410.2241660807306,"consumption_index":122.52812606951335,"real_wealth":3878.0753498616637,"cash":87.17263529215525,"equity_share":0.7729564116116672,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":387.6888225839294,"firm_cash":31.363249999999958,"consumption":76.54700000000003,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":71.92921834947657,"consumption_real":62.618649455705395,"consumption_index":151.2527764630565,"real_wealth":380.8429762029863,"cash":13.306463009337396,"equity_share":0.2337493862651475,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":32.79474401885147,"consumption_real":27.39762255814279,"consumption_index":66.17783226604539,"real_wealth":327.6881104191859,"cash":5.8219947936053424,"equity_share":0.021991518951307455,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":22.262966626301104,"consumption_real":17.91902290484747,"consumption_index":52.39480381534346,"real_wealth":74.16661204547566,"cash":3.8077923672800873,"equity_share":0.00867393917250702,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":439.4377609085116,"consumption_real":393.37633775883694,"consumption_index":117.49591928280678,"real_wealth":4100.213741248135,"cash":83.59247177375285,"equity_share":0.735585155611038,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":238.90000000000003,"firm_cash":32.494999999999976,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.61106260505665,"consumption_real":44.649956344550986,"consumption_index":107.85013609794926,"real_wealth":244.12841428034406,"cash":11.162489086137747,"equity_share":0.0955949693901879,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.61106260505667,"consumption_real":44.649956344551,"consumption_index":107.85013609794929,"real_wealth":244.12841428034403,"cash":11.16248908613775,"equity_share":0.013656424198598267,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.24918934683782,"consumption_real":36.224270412154034,"consumption_index":105.9189193337837,"real_wealth":39.7277018329541,"cash":9.056067603038507,"equity_share":0.006352997002820185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":342.8623098127089,"consumption_real":306.776078831438,"consumption_index":91.62965317545941,"real_wealth":3196.2449839242936,"cash":76.6940197078595,"equity_share":0.8843956094083937,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":277.79999999999995,"firm_cash":32.49499999999996,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.81985086849567,"consumption_real":46.637865781646106,"consumption_index":112.65184971412103,"real_wealth":269.6177937920323,"cash":11.659466445411526,"equity_share":0.14474332093913386,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.819850868495685,"consumption_real":46.63786578164612,"consumption_index":112.65184971412106,"real_wealth":269.6177937920322,"cash":11.65946644541153,"equity_share":0.020677617277019115,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.51210639821995,"consumption_real":37.36089575839795,"consumption_index":109.24238525847352,"real_wealth":60.23957138301409,"cash":9.340223939599488,"equity_share":0.009079603175835208,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":323.9290866538146,"consumption_real":289.7361779884331,"consumption_index":86.54007705747708,"real_wealth":3360.8180782807276,"cash":72.43404449710827,"equity_share":0.8254994586080119,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":316.6999999999998,"firm_cash":32.49499999999995,"consumption":72.02000000000001,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.584402830256344,"consumption_real":48.22596254723072,"consumption_index":116.48783223968773,"real_wealth":296.07183837170624,"cash":12.05649063680768,"equity_share":0.18424706970481683,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.584402830256344,"consumption_real":48.225962547230715,"consumption_index":116.4878322396877,"real_wealth":296.0718383717062,"cash":12.056490636807679,"equity_share":0.026321009957830963,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.603276061014014,"consumption_real":38.34294845491261,"consumption_index":112.11388437108947,"real_wealth":81.32851881644117,"cash":9.585737113728152,"equity_share":0.011238080437148613,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":308.72150129693523,"consumption_real":276.04935116724175,"consumption_index":82.4520164776708,"real_wealth":3517.0967742099083,"cash":69.01233779181044,"equity_share":0.7781938399002035,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":355.5999999999997,"firm_cash":32.494999999999926,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.03336684554423,"consumption_real":49.53003016098981,"consumption_index":119.63775401205267,"real_wealth":323.30945600198453,"cash":12.382507540247452,"equity_share":0.21683872693898537,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.03336684554423,"consumption_real":49.5300301609898,"consumption_index":119.63775401205267,"real_wealth":323.30945600198453,"cash":12.38250754024745,"equity_share":0.030976960991283622,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.57865431295867,"consumption_real":39.220788881662806,"consumption_index":114.68066924462805,"real_wealth":102.92659743749428,"cash":9.805197220415701,"equity_share":0.013002331813775476,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":296.15441092268753,"consumption_real":264.7389698304188,"consumption_index":79.07376637706656,"real_wealth":3666.5977545466285,"cash":66.1847424576047,"equity_share":0.7391819802559556,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"owner_free","stress":"housing_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":242.78862206463285,"firm_cash":31.551575,"consumption":75.7937,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.70661341603767,"consumption_real":49.95793009641192,"consumption_index":120.6713287352945,"real_wealth":233.9469503888243,"cash":11.365429096933713,"equity_share":0.09926711042556541,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.75437986797087,"consumption_real":39.2009199031518,"consumption_index":94.68821232645364,"real_wealth":230.72643877441533,"cash":8.918209277967035,"equity_share":0.013963554394204495,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.884134276873645,"consumption_real":30.317698871164303,"consumption_index":88.64824231334589,"real_wealth":7.00459175278493,"cash":6.897276493189879,"equity_share":0.006465683735513132,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":437.4151919428918,"consumption_real":391.6956507705805,"consumption_index":116.99392197448645,"real_wealth":3297.8469859462934,"cash":89.11076055030708,"equity_share":0.880303651444717,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":290.2417637603999,"firm_cash":31.363249999999972,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.23848912903648,"consumption_real":57.496993157309305,"consumption_index":138.8816259838389,"real_wealth":243.03997878427236,"cash":12.218111045928227,"equity_share":0.1535693124602018,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":31.52977361735025,"consumption_real":26.259149196791697,"consumption_index":63.42789661060795,"real_wealth":227.1281883325119,"cash":5.580069204318235,"equity_share":0.019159343129576338,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":21.27227015786568,"consumption_real":17.027396083255585,"consumption_index":49.787707845776545,"real_wealth":-15.956239894489244,"cash":3.6183216676918115,"equity_share":0.0082611833251208,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.52853232152887,"consumption_real":431.2580320305524,"consumption_index":128.81064278092967,"real_wealth":3575.1645560293,"cash":91.64233180649238,"equity_share":0.819010161085101,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":338.96529317216465,"firm_cash":31.363249999999965,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.38603488780358,"consumption_real":60.329784340199694,"consumption_index":145.72411676376737,"real_wealth":275.95490891375164,"cash":12.820079172292434,"equity_share":0.19783555611583914,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":32.28751664323464,"consumption_real":26.941117920087645,"consumption_index":65.07516405818272,"real_wealth":241.9765640573442,"cash":5.724987558018625,"equity_share":0.020729521711000717,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":21.852668987080335,"consumption_real":17.549755029548773,"consumption_index":51.31507318581511,"real_wealth":-6.296390946274751,"cash":3.729322943779114,"equity_share":0.008478510561492918,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":458.15757015506017,"consumption_real":410.2241660807306,"consumption_index":122.52812606951335,"real_wealth":3807.487114567546,"cash":87.17263529215525,"equity_share":0.7729564116116672,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":387.6888225839294,"firm_cash":31.363249999999958,"consumption":76.54700000000003,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":71.92921834947657,"consumption_real":62.618649455705395,"consumption_index":151.2527764630565,"real_wealth":310.2547409088686,"cash":13.306463009337396,"equity_share":0.2337493862651475,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":32.79474401885147,"consumption_real":27.39762255814279,"consumption_index":66.17783226604539,"real_wealth":257.09987512506825,"cash":5.8219947936053424,"equity_share":0.021991518951307455,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":22.262966626301104,"consumption_real":17.91902290484747,"consumption_index":52.39480381534346,"real_wealth":3.5783767513580043,"cash":3.8077923672800873,"equity_share":0.00867393917250702,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":439.4377609085116,"consumption_real":393.37633775883694,"consumption_index":117.49591928280678,"real_wealth":4029.6255059540176,"cash":83.59247177375285,"equity_share":0.735585155611038,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":238.90000000000003,"firm_cash":32.494999999999976,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.61106260505665,"consumption_real":44.649956344550986,"consumption_index":107.85013609794926,"real_wealth":214.12841428034403,"cash":11.162489086137747,"equity_share":0.0955949693901879,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.61106260505667,"consumption_real":44.649956344551,"consumption_index":107.85013609794929,"real_wealth":214.12841428034403,"cash":11.16248908613775,"equity_share":0.013656424198598267,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.24918934683782,"consumption_real":36.224270412154034,"consumption_index":105.9189193337837,"real_wealth":9.727701832954097,"cash":9.056067603038507,"equity_share":0.006352997002820185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":342.8623098127089,"consumption_real":306.776078831438,"consumption_index":91.62965317545941,"real_wealth":3166.2449839242936,"cash":76.6940197078595,"equity_share":0.8843956094083937,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":277.79999999999995,"firm_cash":32.49499999999996,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.81985086849567,"consumption_real":46.637865781646106,"consumption_index":112.65184971412103,"real_wealth":209.61779379203227,"cash":11.659466445411526,"equity_share":0.14474332093913386,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.819850868495685,"consumption_real":46.63786578164612,"consumption_index":112.65184971412106,"real_wealth":209.61779379203224,"cash":11.65946644541153,"equity_share":0.020677617277019115,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.51210639821995,"consumption_real":37.36089575839795,"consumption_index":109.24238525847352,"real_wealth":0.23957138301408776,"cash":9.340223939599488,"equity_share":0.009079603175835208,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":323.9290866538146,"consumption_real":289.7361779884331,"consumption_index":86.54007705747708,"real_wealth":3300.8180782807276,"cash":72.43404449710827,"equity_share":0.8254994586080119,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":316.6999999999998,"firm_cash":32.49499999999995,"consumption":72.02000000000001,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.584402830256344,"consumption_real":48.22596254723072,"consumption_index":116.48783223968773,"real_wealth":236.07183837170626,"cash":12.05649063680768,"equity_share":0.18424706970481683,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.584402830256344,"consumption_real":48.225962547230715,"consumption_index":116.4878322396877,"real_wealth":236.07183837170618,"cash":12.056490636807679,"equity_share":0.026321009957830963,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.603276061014014,"consumption_real":38.34294845491261,"consumption_index":112.11388437108947,"real_wealth":21.328518816441182,"cash":9.585737113728152,"equity_share":0.011238080437148613,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":308.72150129693523,"consumption_real":276.04935116724175,"consumption_index":82.4520164776708,"real_wealth":3457.0967742099083,"cash":69.01233779181044,"equity_share":0.7781938399002035,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":355.5999999999997,"firm_cash":32.494999999999926,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.03336684554423,"consumption_real":49.53003016098981,"consumption_index":119.63775401205267,"real_wealth":263.30945600198453,"cash":12.382507540247452,"equity_share":0.21683872693898537,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.03336684554423,"consumption_real":49.5300301609898,"consumption_index":119.63775401205267,"real_wealth":263.3094560019845,"cash":12.38250754024745,"equity_share":0.030976960991283622,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.57865431295867,"consumption_real":39.220788881662806,"consumption_index":114.68066924462805,"real_wealth":42.92659743749429,"cash":9.805197220415701,"equity_share":0.013002331813775476,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":296.15441092268753,"consumption_real":264.7389698304188,"consumption_index":79.07376637706656,"real_wealth":3606.5977545466285,"cash":66.1847424576047,"equity_share":0.7391819802559556,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"owner_free","stress":"rate_shock","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":242.78862206463285,"firm_cash":31.551575,"consumption":75.7937,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.70661341603767,"consumption_real":49.95793009641192,"consumption_index":120.6713287352945,"real_wealth":233.9469503888243,"cash":11.365429096933713,"equity_share":0.09926711042556541,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.75437986797087,"consumption_real":39.2009199031518,"consumption_index":94.68821232645364,"real_wealth":230.72643877441533,"cash":8.918209277967035,"equity_share":0.013963554394204495,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.884134276873645,"consumption_real":30.317698871164303,"consumption_index":88.64824231334589,"real_wealth":7.00459175278493,"cash":6.897276493189879,"equity_share":0.006465683735513132,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":437.4151919428918,"consumption_real":391.6956507705805,"consumption_index":116.99392197448645,"real_wealth":3297.8469859462934,"cash":89.11076055030708,"equity_share":0.880303651444717,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":290.2417637603999,"firm_cash":31.363249999999972,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.23848912903648,"consumption_real":57.496993157309305,"consumption_index":138.8816259838389,"real_wealth":243.03997878427236,"cash":12.218111045928227,"equity_share":0.1535693124602018,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":31.52977361735025,"consumption_real":26.259149196791697,"consumption_index":63.42789661060795,"real_wealth":227.1281883325119,"cash":5.580069204318235,"equity_share":0.019159343129576338,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":21.27227015786568,"consumption_real":17.027396083255585,"consumption_index":49.787707845776545,"real_wealth":-15.956239894489244,"cash":3.6183216676918115,"equity_share":0.0082611833251208,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.52853232152887,"consumption_real":431.2580320305524,"consumption_index":128.81064278092967,"real_wealth":3575.1645560293,"cash":91.64233180649238,"equity_share":0.819010161085101,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":338.96529317216465,"firm_cash":31.363249999999965,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.38603488780358,"consumption_real":60.329784340199694,"consumption_index":145.72411676376737,"real_wealth":275.95490891375164,"cash":12.820079172292434,"equity_share":0.19783555611583914,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":32.28751664323464,"consumption_real":26.941117920087645,"consumption_index":65.07516405818272,"real_wealth":241.9765640573442,"cash":5.724987558018625,"equity_share":0.020729521711000717,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":21.852668987080335,"consumption_real":17.549755029548773,"consumption_index":51.31507318581511,"real_wealth":-6.296390946274751,"cash":3.729322943779114,"equity_share":0.008478510561492918,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":458.15757015506017,"consumption_real":410.2241660807306,"consumption_index":122.52812606951335,"real_wealth":3807.487114567546,"cash":87.17263529215525,"equity_share":0.7729564116116672,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":387.6888225839294,"firm_cash":31.363249999999958,"consumption":76.54700000000003,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":71.92921834947657,"consumption_real":62.618649455705395,"consumption_index":151.2527764630565,"real_wealth":310.2547409088686,"cash":13.306463009337396,"equity_share":0.2337493862651475,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":32.79474401885147,"consumption_real":27.39762255814279,"consumption_index":66.17783226604539,"real_wealth":257.09987512506825,"cash":5.8219947936053424,"equity_share":0.021991518951307455,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":22.262966626301104,"consumption_real":17.91902290484747,"consumption_index":52.39480381534346,"real_wealth":3.5783767513580043,"cash":3.8077923672800873,"equity_share":0.00867393917250702,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":439.4377609085116,"consumption_real":393.37633775883694,"consumption_index":117.49591928280678,"real_wealth":4029.6255059540176,"cash":83.59247177375285,"equity_share":0.735585155611038,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":238.90000000000003,"firm_cash":32.494999999999976,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.61106260505665,"consumption_real":44.649956344550986,"consumption_index":107.85013609794926,"real_wealth":214.12841428034403,"cash":11.162489086137747,"equity_share":0.0955949693901879,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.61106260505667,"consumption_real":44.649956344551,"consumption_index":107.85013609794929,"real_wealth":214.12841428034403,"cash":11.16248908613775,"equity_share":0.013656424198598267,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.24918934683782,"consumption_real":36.224270412154034,"consumption_index":105.9189193337837,"real_wealth":9.727701832954097,"cash":9.056067603038507,"equity_share":0.006352997002820185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":342.8623098127089,"consumption_real":306.776078831438,"consumption_index":91.62965317545941,"real_wealth":3166.2449839242936,"cash":76.6940197078595,"equity_share":0.8843956094083937,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":277.79999999999995,"firm_cash":32.49499999999996,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.81985086849567,"consumption_real":46.637865781646106,"consumption_index":112.65184971412103,"real_wealth":209.61779379203227,"cash":11.659466445411526,"equity_share":0.14474332093913386,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.819850868495685,"consumption_real":46.63786578164612,"consumption_index":112.65184971412106,"real_wealth":209.61779379203224,"cash":11.65946644541153,"equity_share":0.020677617277019115,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.51210639821995,"consumption_real":37.36089575839795,"consumption_index":109.24238525847352,"real_wealth":0.23957138301408776,"cash":9.340223939599488,"equity_share":0.009079603175835208,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":323.9290866538146,"consumption_real":289.7361779884331,"consumption_index":86.54007705747708,"real_wealth":3300.8180782807276,"cash":72.43404449710827,"equity_share":0.8254994586080119,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":316.6999999999998,"firm_cash":32.49499999999995,"consumption":72.02000000000001,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.584402830256344,"consumption_real":48.22596254723072,"consumption_index":116.48783223968773,"real_wealth":236.07183837170626,"cash":12.05649063680768,"equity_share":0.18424706970481683,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.584402830256344,"consumption_real":48.225962547230715,"consumption_index":116.4878322396877,"real_wealth":236.07183837170618,"cash":12.056490636807679,"equity_share":0.026321009957830963,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.603276061014014,"consumption_real":38.34294845491261,"consumption_index":112.11388437108947,"real_wealth":21.328518816441182,"cash":9.585737113728152,"equity_share":0.011238080437148613,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":308.72150129693523,"consumption_real":276.04935116724175,"consumption_index":82.4520164776708,"real_wealth":3457.0967742099083,"cash":69.01233779181044,"equity_share":0.7781938399002035,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":355.5999999999997,"firm_cash":32.494999999999926,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.03336684554423,"consumption_real":49.53003016098981,"consumption_index":119.63775401205267,"real_wealth":263.30945600198453,"cash":12.382507540247452,"equity_share":0.21683872693898537,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.03336684554423,"consumption_real":49.5300301609898,"consumption_index":119.63775401205267,"real_wealth":263.3094560019845,"cash":12.38250754024745,"equity_share":0.030976960991283622,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.57865431295867,"consumption_real":39.220788881662806,"consumption_index":114.68066924462805,"real_wealth":42.92659743749429,"cash":9.805197220415701,"equity_share":0.013002331813775476,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":296.15441092268753,"consumption_real":264.7389698304188,"consumption_index":79.07376637706656,"real_wealth":3606.5977545466285,"cash":66.1847424576047,"equity_share":0.7391819802559556,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"owner_free","stress":"rent_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":242.78862206463285,"firm_cash":31.551575,"consumption":75.7937,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.70661341603767,"consumption_real":49.95793009641192,"consumption_index":120.6713287352945,"real_wealth":266.9139833558573,"cash":11.365429096933713,"equity_share":0.09926711042556541,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.75437986797087,"consumption_real":39.2009199031518,"consumption_index":94.68821232645364,"real_wealth":263.69347174144826,"cash":8.918209277967035,"equity_share":0.013963554394204495,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.884134276873645,"consumption_real":30.317698871164303,"consumption_index":88.64824231334589,"real_wealth":39.971624719817896,"cash":6.897276493189879,"equity_share":0.006465683735513132,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":437.4151919428918,"consumption_real":391.6956507705805,"consumption_index":116.99392197448645,"real_wealth":3330.8140189133264,"cash":89.11076055030708,"equity_share":0.880303651444717,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":290.2417637603999,"firm_cash":31.363249999999972,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.23848912903648,"consumption_real":57.496993157309305,"consumption_index":138.8816259838389,"real_wealth":313.62821407839004,"cash":12.218111045928227,"equity_share":0.1535693124602018,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":31.52977361735025,"consumption_real":26.259149196791697,"consumption_index":63.42789661060795,"real_wealth":297.71642362662953,"cash":5.580069204318235,"equity_share":0.019159343129576338,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":21.27227015786568,"consumption_real":17.027396083255585,"consumption_index":49.787707845776545,"real_wealth":54.6319953996284,"cash":3.6183216676918115,"equity_share":0.0082611833251208,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.52853232152887,"consumption_real":431.2580320305524,"consumption_index":128.81064278092967,"real_wealth":3645.7527913234176,"cash":91.64233180649238,"equity_share":0.819010161085101,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":338.96529317216465,"firm_cash":31.363249999999965,"consumption":76.54700000000001,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.38603488780358,"consumption_real":60.329784340199694,"consumption_index":145.72411676376737,"real_wealth":346.5431442078693,"cash":12.820079172292434,"equity_share":0.19783555611583914,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":32.28751664323464,"consumption_real":26.941117920087645,"consumption_index":65.07516405818272,"real_wealth":312.56479935146183,"cash":5.724987558018625,"equity_share":0.020729521711000717,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":21.852668987080335,"consumption_real":17.549755029548773,"consumption_index":51.31507318581511,"real_wealth":64.2918443478429,"cash":3.729322943779114,"equity_share":0.008478510561492918,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":458.15757015506017,"consumption_real":410.2241660807306,"consumption_index":122.52812606951335,"real_wealth":3878.0753498616637,"cash":87.17263529215525,"equity_share":0.7729564116116672,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":387.6888225839294,"firm_cash":31.363249999999958,"consumption":76.54700000000003,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":71.92921834947657,"consumption_real":62.618649455705395,"consumption_index":151.2527764630565,"real_wealth":380.8429762029863,"cash":13.306463009337396,"equity_share":0.2337493862651475,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":32.79474401885147,"consumption_real":27.39762255814279,"consumption_index":66.17783226604539,"real_wealth":327.6881104191859,"cash":5.8219947936053424,"equity_share":0.021991518951307455,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":22.262966626301104,"consumption_real":17.91902290484747,"consumption_index":52.39480381534346,"real_wealth":74.16661204547566,"cash":3.8077923672800873,"equity_share":0.00867393917250702,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":439.4377609085116,"consumption_real":393.37633775883694,"consumption_index":117.49591928280678,"real_wealth":4100.213741248135,"cash":83.59247177375285,"equity_share":0.735585155611038,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":238.90000000000003,"firm_cash":32.494999999999976,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.61106260505665,"consumption_real":44.649956344550986,"consumption_index":107.85013609794926,"real_wealth":244.12841428034406,"cash":11.162489086137747,"equity_share":0.0955949693901879,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.61106260505667,"consumption_real":44.649956344551,"consumption_index":107.85013609794929,"real_wealth":244.12841428034403,"cash":11.16248908613775,"equity_share":0.013656424198598267,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.24918934683782,"consumption_real":36.224270412154034,"consumption_index":105.9189193337837,"real_wealth":39.7277018329541,"cash":9.056067603038507,"equity_share":0.006352997002820185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":342.8623098127089,"consumption_real":306.776078831438,"consumption_index":91.62965317545941,"real_wealth":3196.2449839242936,"cash":76.6940197078595,"equity_share":0.8843956094083937,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":277.79999999999995,"firm_cash":32.49499999999996,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.81985086849567,"consumption_real":46.637865781646106,"consumption_index":112.65184971412103,"real_wealth":269.6177937920323,"cash":11.659466445411526,"equity_share":0.14474332093913386,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.819850868495685,"consumption_real":46.63786578164612,"consumption_index":112.65184971412106,"real_wealth":269.6177937920322,"cash":11.65946644541153,"equity_share":0.020677617277019115,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.51210639821995,"consumption_real":37.36089575839795,"consumption_index":109.24238525847352,"real_wealth":60.23957138301409,"cash":9.340223939599488,"equity_share":0.009079603175835208,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":323.9290866538146,"consumption_real":289.7361779884331,"consumption_index":86.54007705747708,"real_wealth":3360.8180782807276,"cash":72.43404449710827,"equity_share":0.8254994586080119,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":316.6999999999998,"firm_cash":32.49499999999995,"consumption":72.02000000000001,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.584402830256344,"consumption_real":48.22596254723072,"consumption_index":116.48783223968773,"real_wealth":296.07183837170624,"cash":12.05649063680768,"equity_share":0.18424706970481683,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.584402830256344,"consumption_real":48.225962547230715,"consumption_index":116.4878322396877,"real_wealth":296.0718383717062,"cash":12.056490636807679,"equity_share":0.026321009957830963,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.603276061014014,"consumption_real":38.34294845491261,"consumption_index":112.11388437108947,"real_wealth":81.32851881644117,"cash":9.585737113728152,"equity_share":0.011238080437148613,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":308.72150129693523,"consumption_real":276.04935116724175,"consumption_index":82.4520164776708,"real_wealth":3517.0967742099083,"cash":69.01233779181044,"equity_share":0.7781938399002035,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":355.5999999999997,"firm_cash":32.494999999999926,"consumption":72.02,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.03336684554423,"consumption_real":49.53003016098981,"consumption_index":119.63775401205267,"real_wealth":323.30945600198453,"cash":12.382507540247452,"equity_share":0.21683872693898537,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.03336684554423,"consumption_real":49.5300301609898,"consumption_index":119.63775401205267,"real_wealth":323.30945600198453,"cash":12.38250754024745,"equity_share":0.030976960991283622,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.57865431295867,"consumption_real":39.220788881662806,"consumption_index":114.68066924462805,"real_wealth":102.92659743749428,"cash":9.805197220415701,"equity_share":0.013002331813775476,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":296.15441092268753,"consumption_real":264.7389698304188,"consumption_index":79.07376637706656,"real_wealth":3666.5977545466285,"cash":66.1847424576047,"equity_share":0.7391819802559556,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"mortgage_fixed","stress":"stable","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":259.5841973031282,"firm_cash":32.40482698132212,"consumption":72.38069207471153,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.223311109354455,"consumption_real":39.955671176333,"consumption_index":121.97082105014954,"real_wealth":118.17929744263381,"cash":9.089915192615758,"equity_share":0.0849762344502029,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.31729590512967,"consumption_real":29.240257492530688,"consumption_index":89.26037553823595,"real_wealth":114.96509577221492,"cash":6.652158579550732,"equity_share":0.011935143799416974,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.605571547971063,"consumption_real":20.49970557108794,"consumption_index":80.20735876690026,"real_wealth":-108.74016505370962,"cash":4.663683017422506,"equity_share":0.005483997817579854,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":495.5139547814178,"consumption_real":443.98453732525405,"consumption_index":115.80191375202249,"real_wealth":4837.184736426633,"cash":101.0064822414953,"equity_share":0.8976046239328002,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":329.1089444866379,"firm_cash":32.40136149955409,"consumption":72.39455400178362,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.76861109274477,"consumption_real":45.34606894005017,"consumption_index":138.42583786430617,"real_wealth":176.24943837286227,"cash":9.636039649760662,"equity_share":0.1165771911087546,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":24.49540972139765,"consumption_real":14.500187705837769,"consumption_index":44.26404932749355,"real_wealth":160.46772266547126,"cash":3.081289887490526,"equity_share":0.014219730974454508,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":14.545790985535746,"consumption_real":5.545530843562053,"consumption_index":21.69750098995627,"real_wealth":-82.6348064466039,"cash":1.1784253042569364,"equity_share":0.0059645571540392385,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":547.5785216438534,"consumption_real":490.7030224206445,"consumption_index":127.98722546182698,"real_wealth":5269.709118017149,"cash":104.27439226438696,"equity_share":0.8632385207627516,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":405.3508579182779,"firm_cash":32.626271368947314,"consumption":71.49491452421078,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.67168213875489,"consumption_real":46.7828335643706,"consumption_index":142.81178248054812,"real_wealth":235.92000768443702,"cash":9.941352132428753,"equity_share":0.13818669747751527,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":25.609920416078243,"consumption_real":14.327248013961608,"consumption_index":43.7361243649218,"real_wealth":202.4620833881816,"cash":3.0445402029668416,"equity_share":0.01352992645015999,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":15.63364322130641,"consumption_real":5.348598538666962,"consumption_index":20.926981629239673,"real_wealth":-45.62837830021374,"cash":1.1365771894667291,"equity_share":0.005223934533275178,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":525.0546613913314,"consumption_real":470.4315481933746,"consumption_index":122.69993432273729,"real_wealth":5535.433478283426,"cash":99.9667039910921,"equity_share":0.8430594415390495,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":487.55470911718174,"firm_cash":32.89990861432297,"consumption":70.40036554270814,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":64.30254627612713,"consumption_real":47.71982830564924,"consumption_index":145.6721027942543,"real_wealth":303.57502395383034,"cash":10.140463514950463,"equity_share":0.15216410908773703,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":26.91616519015151,"consumption_real":14.07208532827117,"consumption_index":42.95720108923273,"real_wealth":251.6694645076886,"cash":2.9903181322576233,"equity_share":0.012871874308118458,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":16.96345211298977,"consumption_real":5.114643558825604,"consumption_index":20.011606969912656,"real_wealth":-1.4031303900108918,"cash":1.0868617562504406,"equity_share":0.004645818519406896,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":504.00255876396903,"consumption_real":451.4846558287486,"consumption_index":117.75812619424852,"real_wealth":5790.454247357002,"cash":95.94048936360907,"equity_share":0.8303181980847375,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":254.70186909364372,"firm_cash":33.34825198132212,"consumption":68.60699207471154,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.82997606893258,"consumption_real":35.654747433941054,"consumption_index":108.84159096367418,"real_wealth":108.78528750096507,"cash":8.913686858485264,"equity_share":0.08236455812316837,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.8299760689326,"consumption_real":35.65474743394107,"consumption_index":108.8415909636742,"real_wealth":108.78528750096508,"cash":8.913686858485267,"equity_share":0.011766365446166912,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63536877990334,"consumption_real":27.37960087381473,"consumption_index":107.12570785786403,"real_wealth":-95.59152049335533,"cash":6.8449002184536845,"equity_share":0.005435978640273057,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":394.72482266863585,"consumption_real":353.45234040177223,"consumption_index":92.18892550906948,"real_wealth":4572.327911422072,"cash":88.36308510044306,"equity_share":0.9004330977903917,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":312.8272589897703,"firm_cash":33.533111499554096,"consumption":67.8675540017836,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":48.082849904678966,"consumption_real":36.86073602730397,"consumption_index":112.52305631212062,"real_wealth":152.75145285576627,"cash":9.215184006825993,"equity_share":0.11128106029179755,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.08284990467898,"consumption_real":36.86073602730398,"consumption_index":112.52305631212062,"real_wealth":152.75145285576625,"cash":9.215184006825995,"equity_share":0.01589729432739966,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.31270599525775,"consumption_real":28.067606508824873,"consumption_index":109.81760577852175,"real_wealth":-56.40889663479642,"cash":7.01690162720622,"equity_share":0.00684830910615892,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":375.02449476731044,"consumption_real":335.7220452905794,"consumption_index":87.56443539138746,"real_wealth":4762.669863686369,"cash":83.93051132264485,"equity_share":0.8659733362746439,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":375.11788540666436,"firm_cash":33.7580213689473,"consumption":66.96791452421076,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":50.102749907614026,"consumption_real":37.67904661042014,"consumption_index":115.02107501029796,"real_wealth":202.39379888236195,"cash":9.419761652605034,"equity_share":0.13090627523976267,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.10274990761404,"consumption_real":37.67904661042015,"consumption_index":115.02107501029796,"real_wealth":202.39379888236195,"cash":9.419761652605038,"equity_share":0.018700896462823264,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.03949341490758,"consumption_real":28.622115766984336,"consumption_index":111.98718440268944,"real_wealth":-11.748891267516317,"cash":7.155528941746083,"equity_share":0.00778285614827947,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":357.1385073241801,"consumption_real":319.6246565917621,"consumption_index":83.36584678971369,"real_wealth":4943.777354275264,"cash":79.90616414794054,"equity_share":0.8426099721491346,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":442.4761589257326,"firm_cash":34.031658614322936,"consumption":65.87336554270813,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.063836538476686,"consumption_real":38.22785904319361,"consumption_index":116.69640922587135,"real_wealth":258.6533576570562,"cash":9.556964760798403,"equity_share":0.14398250258413328,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.0638365384767,"consumption_real":38.22785904319362,"consumption_index":116.69640922587135,"real_wealth":258.65335765705623,"cash":9.556964760798405,"equity_share":0.02056892894059049,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.907652179187025,"consumption_real":29.087293119832907,"consumption_index":113.80724209575133,"real_wealth":39.44432124289822,"cash":7.271823279958227,"equity_share":0.00838932464647798,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":339.5816555129995,"consumption_real":303.8234899616995,"consumption_index":79.24452007347408,"real_wealth":5116.090406757978,"cash":75.95587249042488,"equity_share":0.8270592438287983,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"mortgage_fixed","stress":"housing_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":259.5841973031282,"firm_cash":32.40482698132212,"consumption":72.38069207471153,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.223311109354455,"consumption_real":39.955671176333,"consumption_index":121.97082105014954,"real_wealth":85.21226447560082,"cash":9.089915192615758,"equity_share":0.0849762344502029,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.31729590512967,"consumption_real":29.240257492530688,"consumption_index":89.26037553823595,"real_wealth":81.99806280518196,"cash":6.652158579550732,"equity_share":0.011935143799416974,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.605571547971063,"consumption_real":20.49970557108794,"consumption_index":80.20735876690026,"real_wealth":-141.70719802074257,"cash":4.663683017422506,"equity_share":0.005483997817579854,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":495.5139547814178,"consumption_real":443.98453732525405,"consumption_index":115.80191375202249,"real_wealth":4804.217703459601,"cash":101.0064822414953,"equity_share":0.8976046239328002,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":329.1089444866379,"firm_cash":32.40136149955409,"consumption":72.39455400178362,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.76861109274477,"consumption_real":45.34606894005017,"consumption_index":138.42583786430617,"real_wealth":105.66120307874462,"cash":9.636039649760662,"equity_share":0.1165771911087546,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":24.49540972139765,"consumption_real":14.500187705837769,"consumption_index":44.26404932749355,"real_wealth":89.87948737135365,"cash":3.081289887490526,"equity_share":0.014219730974454508,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":14.545790985535746,"consumption_real":5.545530843562053,"consumption_index":21.69750098995627,"real_wealth":-153.22304174072156,"cash":1.1784253042569364,"equity_share":0.0059645571540392385,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":547.5785216438534,"consumption_real":490.7030224206445,"consumption_index":127.98722546182698,"real_wealth":5199.120882723031,"cash":104.27439226438696,"equity_share":0.8632385207627516,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":405.3508579182779,"firm_cash":32.626271368947314,"consumption":71.49491452421078,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.67168213875489,"consumption_real":46.7828335643706,"consumption_index":142.81178248054812,"real_wealth":165.33177239031934,"cash":9.941352132428753,"equity_share":0.13818669747751527,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":25.609920416078243,"consumption_real":14.327248013961608,"consumption_index":43.7361243649218,"real_wealth":131.873848094064,"cash":3.0445402029668416,"equity_share":0.01352992645015999,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":15.63364322130641,"consumption_real":5.348598538666962,"consumption_index":20.926981629239673,"real_wealth":-116.21661359433136,"cash":1.1365771894667291,"equity_share":0.005223934533275178,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":525.0546613913314,"consumption_real":470.4315481933746,"consumption_index":122.69993432273729,"real_wealth":5464.845242989309,"cash":99.9667039910921,"equity_share":0.8430594415390495,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":487.55470911718174,"firm_cash":32.89990861432297,"consumption":70.40036554270814,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":64.30254627612713,"consumption_real":47.71982830564924,"consumption_index":145.6721027942543,"real_wealth":232.98678865971272,"cash":10.140463514950463,"equity_share":0.15216410908773703,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":26.91616519015151,"consumption_real":14.07208532827117,"consumption_index":42.95720108923273,"real_wealth":181.08122921357094,"cash":2.9903181322576233,"equity_share":0.012871874308118458,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":16.96345211298977,"consumption_real":5.114643558825604,"consumption_index":20.011606969912656,"real_wealth":-71.99136568412858,"cash":1.0868617562504406,"equity_share":0.004645818519406896,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":504.00255876396903,"consumption_real":451.4846558287486,"consumption_index":117.75812619424852,"real_wealth":5719.866012062884,"cash":95.94048936360907,"equity_share":0.8303181980847375,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":254.70186909364372,"firm_cash":33.34825198132212,"consumption":68.60699207471154,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.82997606893258,"consumption_real":35.654747433941054,"consumption_index":108.84159096367418,"real_wealth":78.78528750096507,"cash":8.913686858485264,"equity_share":0.08236455812316837,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.8299760689326,"consumption_real":35.65474743394107,"consumption_index":108.8415909636742,"real_wealth":78.78528750096508,"cash":8.913686858485267,"equity_share":0.011766365446166912,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63536877990334,"consumption_real":27.37960087381473,"consumption_index":107.12570785786403,"real_wealth":-125.59152049335533,"cash":6.8449002184536845,"equity_share":0.005435978640273057,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":394.72482266863585,"consumption_real":353.45234040177223,"consumption_index":92.18892550906948,"real_wealth":4542.327911422072,"cash":88.36308510044306,"equity_share":0.9004330977903917,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":312.8272589897703,"firm_cash":33.533111499554096,"consumption":67.8675540017836,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":48.082849904678966,"consumption_real":36.86073602730397,"consumption_index":112.52305631212062,"real_wealth":92.75145285576627,"cash":9.215184006825993,"equity_share":0.11128106029179755,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.08284990467898,"consumption_real":36.86073602730398,"consumption_index":112.52305631212062,"real_wealth":92.75145285576625,"cash":9.215184006825995,"equity_share":0.01589729432739966,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.31270599525775,"consumption_real":28.067606508824873,"consumption_index":109.81760577852175,"real_wealth":-116.40889663479642,"cash":7.01690162720622,"equity_share":0.00684830910615892,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":375.02449476731044,"consumption_real":335.7220452905794,"consumption_index":87.56443539138746,"real_wealth":4702.669863686369,"cash":83.93051132264485,"equity_share":0.8659733362746439,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":375.11788540666436,"firm_cash":33.7580213689473,"consumption":66.96791452421076,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":50.102749907614026,"consumption_real":37.67904661042014,"consumption_index":115.02107501029796,"real_wealth":142.39379888236192,"cash":9.419761652605034,"equity_share":0.13090627523976267,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.10274990761404,"consumption_real":37.67904661042015,"consumption_index":115.02107501029796,"real_wealth":142.393798882362,"cash":9.419761652605038,"equity_share":0.018700896462823264,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.03949341490758,"consumption_real":28.622115766984336,"consumption_index":111.98718440268944,"real_wealth":-71.7488912675163,"cash":7.155528941746083,"equity_share":0.00778285614827947,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":357.1385073241801,"consumption_real":319.6246565917621,"consumption_index":83.36584678971369,"real_wealth":4883.777354275264,"cash":79.90616414794054,"equity_share":0.8426099721491346,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":442.4761589257326,"firm_cash":34.031658614322936,"consumption":65.87336554270813,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.063836538476686,"consumption_real":38.22785904319361,"consumption_index":116.69640922587135,"real_wealth":198.65335765705618,"cash":9.556964760798403,"equity_share":0.14398250258413328,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.0638365384767,"consumption_real":38.22785904319362,"consumption_index":116.69640922587135,"real_wealth":198.65335765705626,"cash":9.556964760798405,"equity_share":0.02056892894059049,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.907652179187025,"consumption_real":29.087293119832907,"consumption_index":113.80724209575133,"real_wealth":-20.55567875710178,"cash":7.271823279958227,"equity_share":0.00838932464647798,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":339.5816555129995,"consumption_real":303.8234899616995,"consumption_index":79.24452007347408,"real_wealth":5056.090406757978,"cash":75.95587249042488,"equity_share":0.8270592438287983,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"mortgage_fixed","stress":"rate_shock","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":259.5841973031282,"firm_cash":32.40482698132212,"consumption":72.38069207471153,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.223311109354455,"consumption_real":39.955671176333,"consumption_index":121.97082105014954,"real_wealth":85.21226447560082,"cash":9.089915192615758,"equity_share":0.0849762344502029,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.31729590512967,"consumption_real":29.240257492530688,"consumption_index":89.26037553823595,"real_wealth":81.99806280518196,"cash":6.652158579550732,"equity_share":0.011935143799416974,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.605571547971063,"consumption_real":20.49970557108794,"consumption_index":80.20735876690026,"real_wealth":-141.70719802074257,"cash":4.663683017422506,"equity_share":0.005483997817579854,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":495.5139547814178,"consumption_real":443.98453732525405,"consumption_index":115.80191375202249,"real_wealth":4804.217703459601,"cash":101.0064822414953,"equity_share":0.8976046239328002,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":329.1089444866379,"firm_cash":32.40136149955409,"consumption":72.39455400178362,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.76861109274477,"consumption_real":45.34606894005017,"consumption_index":138.42583786430617,"real_wealth":105.66120307874462,"cash":9.636039649760662,"equity_share":0.1165771911087546,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":24.49540972139765,"consumption_real":14.500187705837769,"consumption_index":44.26404932749355,"real_wealth":89.87948737135365,"cash":3.081289887490526,"equity_share":0.014219730974454508,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":14.545790985535746,"consumption_real":5.545530843562053,"consumption_index":21.69750098995627,"real_wealth":-153.22304174072156,"cash":1.1784253042569364,"equity_share":0.0059645571540392385,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":547.5785216438534,"consumption_real":490.7030224206445,"consumption_index":127.98722546182698,"real_wealth":5199.120882723031,"cash":104.27439226438696,"equity_share":0.8632385207627516,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":405.3508579182779,"firm_cash":32.626271368947314,"consumption":71.49491452421078,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.67168213875489,"consumption_real":46.7828335643706,"consumption_index":142.81178248054812,"real_wealth":165.33177239031934,"cash":9.941352132428753,"equity_share":0.13818669747751527,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":25.609920416078243,"consumption_real":14.327248013961608,"consumption_index":43.7361243649218,"real_wealth":131.873848094064,"cash":3.0445402029668416,"equity_share":0.01352992645015999,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":15.63364322130641,"consumption_real":5.348598538666962,"consumption_index":20.926981629239673,"real_wealth":-116.21661359433136,"cash":1.1365771894667291,"equity_share":0.005223934533275178,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":525.0546613913314,"consumption_real":470.4315481933746,"consumption_index":122.69993432273729,"real_wealth":5464.845242989309,"cash":99.9667039910921,"equity_share":0.8430594415390495,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":487.55470911718174,"firm_cash":32.89990861432297,"consumption":70.40036554270814,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":64.30254627612713,"consumption_real":47.71982830564924,"consumption_index":145.6721027942543,"real_wealth":232.98678865971272,"cash":10.140463514950463,"equity_share":0.15216410908773703,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":26.91616519015151,"consumption_real":14.07208532827117,"consumption_index":42.95720108923273,"real_wealth":181.08122921357094,"cash":2.9903181322576233,"equity_share":0.012871874308118458,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":16.96345211298977,"consumption_real":5.114643558825604,"consumption_index":20.011606969912656,"real_wealth":-71.99136568412858,"cash":1.0868617562504406,"equity_share":0.004645818519406896,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":504.00255876396903,"consumption_real":451.4846558287486,"consumption_index":117.75812619424852,"real_wealth":5719.866012062884,"cash":95.94048936360907,"equity_share":0.8303181980847375,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":254.70186909364372,"firm_cash":33.34825198132212,"consumption":68.60699207471154,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.82997606893258,"consumption_real":35.654747433941054,"consumption_index":108.84159096367418,"real_wealth":78.78528750096507,"cash":8.913686858485264,"equity_share":0.08236455812316837,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.8299760689326,"consumption_real":35.65474743394107,"consumption_index":108.8415909636742,"real_wealth":78.78528750096508,"cash":8.913686858485267,"equity_share":0.011766365446166912,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63536877990334,"consumption_real":27.37960087381473,"consumption_index":107.12570785786403,"real_wealth":-125.59152049335533,"cash":6.8449002184536845,"equity_share":0.005435978640273057,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":394.72482266863585,"consumption_real":353.45234040177223,"consumption_index":92.18892550906948,"real_wealth":4542.327911422072,"cash":88.36308510044306,"equity_share":0.9004330977903917,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":312.8272589897703,"firm_cash":33.533111499554096,"consumption":67.8675540017836,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":48.082849904678966,"consumption_real":36.86073602730397,"consumption_index":112.52305631212062,"real_wealth":92.75145285576627,"cash":9.215184006825993,"equity_share":0.11128106029179755,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.08284990467898,"consumption_real":36.86073602730398,"consumption_index":112.52305631212062,"real_wealth":92.75145285576625,"cash":9.215184006825995,"equity_share":0.01589729432739966,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.31270599525775,"consumption_real":28.067606508824873,"consumption_index":109.81760577852175,"real_wealth":-116.40889663479642,"cash":7.01690162720622,"equity_share":0.00684830910615892,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":375.02449476731044,"consumption_real":335.7220452905794,"consumption_index":87.56443539138746,"real_wealth":4702.669863686369,"cash":83.93051132264485,"equity_share":0.8659733362746439,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":375.11788540666436,"firm_cash":33.7580213689473,"consumption":66.96791452421076,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":50.102749907614026,"consumption_real":37.67904661042014,"consumption_index":115.02107501029796,"real_wealth":142.39379888236192,"cash":9.419761652605034,"equity_share":0.13090627523976267,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.10274990761404,"consumption_real":37.67904661042015,"consumption_index":115.02107501029796,"real_wealth":142.393798882362,"cash":9.419761652605038,"equity_share":0.018700896462823264,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.03949341490758,"consumption_real":28.622115766984336,"consumption_index":111.98718440268944,"real_wealth":-71.7488912675163,"cash":7.155528941746083,"equity_share":0.00778285614827947,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":357.1385073241801,"consumption_real":319.6246565917621,"consumption_index":83.36584678971369,"real_wealth":4883.777354275264,"cash":79.90616414794054,"equity_share":0.8426099721491346,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":442.4761589257326,"firm_cash":34.031658614322936,"consumption":65.87336554270813,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.063836538476686,"consumption_real":38.22785904319361,"consumption_index":116.69640922587135,"real_wealth":198.65335765705618,"cash":9.556964760798403,"equity_share":0.14398250258413328,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.0638365384767,"consumption_real":38.22785904319362,"consumption_index":116.69640922587135,"real_wealth":198.65335765705626,"cash":9.556964760798405,"equity_share":0.02056892894059049,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.907652179187025,"consumption_real":29.087293119832907,"consumption_index":113.80724209575133,"real_wealth":-20.55567875710178,"cash":7.271823279958227,"equity_share":0.00838932464647798,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":339.5816555129995,"consumption_real":303.8234899616995,"consumption_index":79.24452007347408,"real_wealth":5056.090406757978,"cash":75.95587249042488,"equity_share":0.8270592438287983,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"mortgage_fixed","stress":"rent_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":259.5841973031282,"firm_cash":32.40482698132212,"consumption":72.38069207471153,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.223311109354455,"consumption_real":39.955671176333,"consumption_index":121.97082105014954,"real_wealth":118.17929744263381,"cash":9.089915192615758,"equity_share":0.0849762344502029,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.31729590512967,"consumption_real":29.240257492530688,"consumption_index":89.26037553823595,"real_wealth":114.96509577221492,"cash":6.652158579550732,"equity_share":0.011935143799416974,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.605571547971063,"consumption_real":20.49970557108794,"consumption_index":80.20735876690026,"real_wealth":-108.74016505370962,"cash":4.663683017422506,"equity_share":0.005483997817579854,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":495.5139547814178,"consumption_real":443.98453732525405,"consumption_index":115.80191375202249,"real_wealth":4837.184736426633,"cash":101.0064822414953,"equity_share":0.8976046239328002,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":329.1089444866379,"firm_cash":32.40136149955409,"consumption":72.39455400178362,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.76861109274477,"consumption_real":45.34606894005017,"consumption_index":138.42583786430617,"real_wealth":176.24943837286227,"cash":9.636039649760662,"equity_share":0.1165771911087546,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":24.49540972139765,"consumption_real":14.500187705837769,"consumption_index":44.26404932749355,"real_wealth":160.46772266547126,"cash":3.081289887490526,"equity_share":0.014219730974454508,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":14.545790985535746,"consumption_real":5.545530843562053,"consumption_index":21.69750098995627,"real_wealth":-82.6348064466039,"cash":1.1784253042569364,"equity_share":0.0059645571540392385,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":547.5785216438534,"consumption_real":490.7030224206445,"consumption_index":127.98722546182698,"real_wealth":5269.709118017149,"cash":104.27439226438696,"equity_share":0.8632385207627516,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":405.3508579182779,"firm_cash":32.626271368947314,"consumption":71.49491452421078,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.67168213875489,"consumption_real":46.7828335643706,"consumption_index":142.81178248054812,"real_wealth":235.92000768443702,"cash":9.941352132428753,"equity_share":0.13818669747751527,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":25.609920416078243,"consumption_real":14.327248013961608,"consumption_index":43.7361243649218,"real_wealth":202.4620833881816,"cash":3.0445402029668416,"equity_share":0.01352992645015999,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":15.63364322130641,"consumption_real":5.348598538666962,"consumption_index":20.926981629239673,"real_wealth":-45.62837830021374,"cash":1.1365771894667291,"equity_share":0.005223934533275178,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":525.0546613913314,"consumption_real":470.4315481933746,"consumption_index":122.69993432273729,"real_wealth":5535.433478283426,"cash":99.9667039910921,"equity_share":0.8430594415390495,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":487.55470911718174,"firm_cash":32.89990861432297,"consumption":70.40036554270814,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":64.30254627612713,"consumption_real":47.71982830564924,"consumption_index":145.6721027942543,"real_wealth":303.57502395383034,"cash":10.140463514950463,"equity_share":0.15216410908773703,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":26.91616519015151,"consumption_real":14.07208532827117,"consumption_index":42.95720108923273,"real_wealth":251.6694645076886,"cash":2.9903181322576233,"equity_share":0.012871874308118458,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":16.96345211298977,"consumption_real":5.114643558825604,"consumption_index":20.011606969912656,"real_wealth":-1.4031303900108918,"cash":1.0868617562504406,"equity_share":0.004645818519406896,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":504.00255876396903,"consumption_real":451.4846558287486,"consumption_index":117.75812619424852,"real_wealth":5790.454247357002,"cash":95.94048936360907,"equity_share":0.8303181980847375,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":254.70186909364372,"firm_cash":33.34825198132212,"consumption":68.60699207471154,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.82997606893258,"consumption_real":35.654747433941054,"consumption_index":108.84159096367418,"real_wealth":108.78528750096507,"cash":8.913686858485264,"equity_share":0.08236455812316837,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.8299760689326,"consumption_real":35.65474743394107,"consumption_index":108.8415909636742,"real_wealth":108.78528750096508,"cash":8.913686858485267,"equity_share":0.011766365446166912,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63536877990334,"consumption_real":27.37960087381473,"consumption_index":107.12570785786403,"real_wealth":-95.59152049335533,"cash":6.8449002184536845,"equity_share":0.005435978640273057,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":394.72482266863585,"consumption_real":353.45234040177223,"consumption_index":92.18892550906948,"real_wealth":4572.327911422072,"cash":88.36308510044306,"equity_share":0.9004330977903917,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":312.8272589897703,"firm_cash":33.533111499554096,"consumption":67.8675540017836,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":48.082849904678966,"consumption_real":36.86073602730397,"consumption_index":112.52305631212062,"real_wealth":152.75145285576627,"cash":9.215184006825993,"equity_share":0.11128106029179755,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.08284990467898,"consumption_real":36.86073602730398,"consumption_index":112.52305631212062,"real_wealth":152.75145285576625,"cash":9.215184006825995,"equity_share":0.01589729432739966,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.31270599525775,"consumption_real":28.067606508824873,"consumption_index":109.81760577852175,"real_wealth":-56.40889663479642,"cash":7.01690162720622,"equity_share":0.00684830910615892,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":375.02449476731044,"consumption_real":335.7220452905794,"consumption_index":87.56443539138746,"real_wealth":4762.669863686369,"cash":83.93051132264485,"equity_share":0.8659733362746439,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":375.11788540666436,"firm_cash":33.7580213689473,"consumption":66.96791452421076,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":50.102749907614026,"consumption_real":37.67904661042014,"consumption_index":115.02107501029796,"real_wealth":202.39379888236195,"cash":9.419761652605034,"equity_share":0.13090627523976267,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.10274990761404,"consumption_real":37.67904661042015,"consumption_index":115.02107501029796,"real_wealth":202.39379888236195,"cash":9.419761652605038,"equity_share":0.018700896462823264,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.03949341490758,"consumption_real":28.622115766984336,"consumption_index":111.98718440268944,"real_wealth":-11.748891267516317,"cash":7.155528941746083,"equity_share":0.00778285614827947,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":357.1385073241801,"consumption_real":319.6246565917621,"consumption_index":83.36584678971369,"real_wealth":4943.777354275264,"cash":79.90616414794054,"equity_share":0.8426099721491346,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":442.4761589257326,"firm_cash":34.031658614322936,"consumption":65.87336554270813,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.063836538476686,"consumption_real":38.22785904319361,"consumption_index":116.69640922587135,"real_wealth":258.6533576570562,"cash":9.556964760798403,"equity_share":0.14398250258413328,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.0638365384767,"consumption_real":38.22785904319362,"consumption_index":116.69640922587135,"real_wealth":258.65335765705623,"cash":9.556964760798405,"equity_share":0.02056892894059049,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.907652179187025,"consumption_real":29.087293119832907,"consumption_index":113.80724209575133,"real_wealth":39.44432124289822,"cash":7.271823279958227,"equity_share":0.00838932464647798,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":339.5816555129995,"consumption_real":303.8234899616995,"consumption_index":79.24452007347408,"real_wealth":5116.090406757978,"cash":75.95587249042488,"equity_share":0.8270592438287983,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"mortgage_reset","stress":"stable","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":259.5841973031282,"firm_cash":32.40482698132212,"consumption":72.38069207471153,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.223311109354455,"consumption_real":39.955671176333,"consumption_index":121.97082105014954,"real_wealth":118.17929744263381,"cash":9.089915192615758,"equity_share":0.0849762344502029,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.31729590512967,"consumption_real":29.240257492530688,"consumption_index":89.26037553823595,"real_wealth":114.96509577221492,"cash":6.652158579550732,"equity_share":0.011935143799416974,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.605571547971063,"consumption_real":20.49970557108794,"consumption_index":80.20735876690026,"real_wealth":-108.74016505370962,"cash":4.663683017422506,"equity_share":0.005483997817579854,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":495.5139547814178,"consumption_real":443.98453732525405,"consumption_index":115.80191375202249,"real_wealth":4837.184736426633,"cash":101.0064822414953,"equity_share":0.8976046239328002,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":329.1089444866379,"firm_cash":32.40136149955409,"consumption":72.39455400178362,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.76861109274477,"consumption_real":45.34606894005017,"consumption_index":138.42583786430617,"real_wealth":176.24943837286227,"cash":9.636039649760662,"equity_share":0.1165771911087546,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":24.49540972139765,"consumption_real":14.500187705837769,"consumption_index":44.26404932749355,"real_wealth":160.46772266547126,"cash":3.081289887490526,"equity_share":0.014219730974454508,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":14.545790985535746,"consumption_real":5.545530843562053,"consumption_index":21.69750098995627,"real_wealth":-82.6348064466039,"cash":1.1784253042569364,"equity_share":0.0059645571540392385,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":547.5785216438534,"consumption_real":490.7030224206445,"consumption_index":127.98722546182698,"real_wealth":5269.709118017149,"cash":104.27439226438696,"equity_share":0.8632385207627516,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":405.3508579182779,"firm_cash":32.626271368947314,"consumption":71.49491452421078,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.67168213875489,"consumption_real":46.7828335643706,"consumption_index":142.81178248054812,"real_wealth":235.92000768443702,"cash":9.941352132428753,"equity_share":0.13818669747751527,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":25.609920416078243,"consumption_real":14.327248013961608,"consumption_index":43.7361243649218,"real_wealth":202.4620833881816,"cash":3.0445402029668416,"equity_share":0.01352992645015999,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":15.63364322130641,"consumption_real":5.348598538666962,"consumption_index":20.926981629239673,"real_wealth":-45.62837830021374,"cash":1.1365771894667291,"equity_share":0.005223934533275178,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":525.0546613913314,"consumption_real":470.4315481933746,"consumption_index":122.69993432273729,"real_wealth":5535.433478283426,"cash":99.9667039910921,"equity_share":0.8430594415390495,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":487.55470911718174,"firm_cash":32.89990861432297,"consumption":70.40036554270814,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":64.30254627612713,"consumption_real":47.71982830564924,"consumption_index":145.6721027942543,"real_wealth":303.57502395383034,"cash":10.140463514950463,"equity_share":0.15216410908773703,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":26.91616519015151,"consumption_real":14.07208532827117,"consumption_index":42.95720108923273,"real_wealth":251.6694645076886,"cash":2.9903181322576233,"equity_share":0.012871874308118458,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":16.96345211298977,"consumption_real":5.114643558825604,"consumption_index":20.011606969912656,"real_wealth":-1.4031303900108918,"cash":1.0868617562504406,"equity_share":0.004645818519406896,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":504.00255876396903,"consumption_real":451.4846558287486,"consumption_index":117.75812619424852,"real_wealth":5790.454247357002,"cash":95.94048936360907,"equity_share":0.8303181980847375,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":254.70186909364372,"firm_cash":33.34825198132212,"consumption":68.60699207471154,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.82997606893258,"consumption_real":35.654747433941054,"consumption_index":108.84159096367418,"real_wealth":108.78528750096507,"cash":8.913686858485264,"equity_share":0.08236455812316837,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.8299760689326,"consumption_real":35.65474743394107,"consumption_index":108.8415909636742,"real_wealth":108.78528750096508,"cash":8.913686858485267,"equity_share":0.011766365446166912,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63536877990334,"consumption_real":27.37960087381473,"consumption_index":107.12570785786403,"real_wealth":-95.59152049335533,"cash":6.8449002184536845,"equity_share":0.005435978640273057,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":394.72482266863585,"consumption_real":353.45234040177223,"consumption_index":92.18892550906948,"real_wealth":4572.327911422072,"cash":88.36308510044306,"equity_share":0.9004330977903917,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":312.8272589897703,"firm_cash":33.533111499554096,"consumption":67.8675540017836,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":48.082849904678966,"consumption_real":36.86073602730397,"consumption_index":112.52305631212062,"real_wealth":152.75145285576627,"cash":9.215184006825993,"equity_share":0.11128106029179755,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.08284990467898,"consumption_real":36.86073602730398,"consumption_index":112.52305631212062,"real_wealth":152.75145285576625,"cash":9.215184006825995,"equity_share":0.01589729432739966,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.31270599525775,"consumption_real":28.067606508824873,"consumption_index":109.81760577852175,"real_wealth":-56.40889663479642,"cash":7.01690162720622,"equity_share":0.00684830910615892,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":375.02449476731044,"consumption_real":335.7220452905794,"consumption_index":87.56443539138746,"real_wealth":4762.669863686369,"cash":83.93051132264485,"equity_share":0.8659733362746439,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":375.11788540666436,"firm_cash":33.7580213689473,"consumption":66.96791452421076,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":50.102749907614026,"consumption_real":37.67904661042014,"consumption_index":115.02107501029796,"real_wealth":202.39379888236195,"cash":9.419761652605034,"equity_share":0.13090627523976267,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.10274990761404,"consumption_real":37.67904661042015,"consumption_index":115.02107501029796,"real_wealth":202.39379888236195,"cash":9.419761652605038,"equity_share":0.018700896462823264,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.03949341490758,"consumption_real":28.622115766984336,"consumption_index":111.98718440268944,"real_wealth":-11.748891267516317,"cash":7.155528941746083,"equity_share":0.00778285614827947,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":357.1385073241801,"consumption_real":319.6246565917621,"consumption_index":83.36584678971369,"real_wealth":4943.777354275264,"cash":79.90616414794054,"equity_share":0.8426099721491346,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":442.4761589257326,"firm_cash":34.031658614322936,"consumption":65.87336554270813,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.063836538476686,"consumption_real":38.22785904319361,"consumption_index":116.69640922587135,"real_wealth":258.6533576570562,"cash":9.556964760798403,"equity_share":0.14398250258413328,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.0638365384767,"consumption_real":38.22785904319362,"consumption_index":116.69640922587135,"real_wealth":258.65335765705623,"cash":9.556964760798405,"equity_share":0.02056892894059049,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.907652179187025,"consumption_real":29.087293119832907,"consumption_index":113.80724209575133,"real_wealth":39.44432124289822,"cash":7.271823279958227,"equity_share":0.00838932464647798,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":339.5816555129995,"consumption_real":303.8234899616995,"consumption_index":79.24452007347408,"real_wealth":5116.090406757978,"cash":75.95587249042488,"equity_share":0.8270592438287983,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"mortgage_reset","stress":"housing_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":259.5841973031282,"firm_cash":32.40482698132212,"consumption":72.38069207471153,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.223311109354455,"consumption_real":39.955671176333,"consumption_index":121.97082105014954,"real_wealth":85.21226447560082,"cash":9.089915192615758,"equity_share":0.0849762344502029,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.31729590512967,"consumption_real":29.240257492530688,"consumption_index":89.26037553823595,"real_wealth":81.99806280518196,"cash":6.652158579550732,"equity_share":0.011935143799416974,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.605571547971063,"consumption_real":20.49970557108794,"consumption_index":80.20735876690026,"real_wealth":-141.70719802074257,"cash":4.663683017422506,"equity_share":0.005483997817579854,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":495.5139547814178,"consumption_real":443.98453732525405,"consumption_index":115.80191375202249,"real_wealth":4804.217703459601,"cash":101.0064822414953,"equity_share":0.8976046239328002,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":329.1089444866379,"firm_cash":32.40136149955409,"consumption":72.39455400178362,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.76861109274477,"consumption_real":45.34606894005017,"consumption_index":138.42583786430617,"real_wealth":105.66120307874462,"cash":9.636039649760662,"equity_share":0.1165771911087546,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":24.49540972139765,"consumption_real":14.500187705837769,"consumption_index":44.26404932749355,"real_wealth":89.87948737135365,"cash":3.081289887490526,"equity_share":0.014219730974454508,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":14.545790985535746,"consumption_real":5.545530843562053,"consumption_index":21.69750098995627,"real_wealth":-153.22304174072156,"cash":1.1784253042569364,"equity_share":0.0059645571540392385,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":547.5785216438534,"consumption_real":490.7030224206445,"consumption_index":127.98722546182698,"real_wealth":5199.120882723031,"cash":104.27439226438696,"equity_share":0.8632385207627516,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":405.3508579182779,"firm_cash":32.626271368947314,"consumption":71.49491452421078,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.67168213875489,"consumption_real":46.7828335643706,"consumption_index":142.81178248054812,"real_wealth":165.33177239031934,"cash":9.941352132428753,"equity_share":0.13818669747751527,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":25.609920416078243,"consumption_real":14.327248013961608,"consumption_index":43.7361243649218,"real_wealth":131.873848094064,"cash":3.0445402029668416,"equity_share":0.01352992645015999,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":15.63364322130641,"consumption_real":5.348598538666962,"consumption_index":20.926981629239673,"real_wealth":-116.21661359433136,"cash":1.1365771894667291,"equity_share":0.005223934533275178,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":525.0546613913314,"consumption_real":470.4315481933746,"consumption_index":122.69993432273729,"real_wealth":5464.845242989309,"cash":99.9667039910921,"equity_share":0.8430594415390495,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":487.55470911718174,"firm_cash":32.89990861432297,"consumption":70.40036554270814,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":64.30254627612713,"consumption_real":47.71982830564924,"consumption_index":145.6721027942543,"real_wealth":232.98678865971272,"cash":10.140463514950463,"equity_share":0.15216410908773703,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":26.91616519015151,"consumption_real":14.07208532827117,"consumption_index":42.95720108923273,"real_wealth":181.08122921357094,"cash":2.9903181322576233,"equity_share":0.012871874308118458,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":16.96345211298977,"consumption_real":5.114643558825604,"consumption_index":20.011606969912656,"real_wealth":-71.99136568412858,"cash":1.0868617562504406,"equity_share":0.004645818519406896,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":504.00255876396903,"consumption_real":451.4846558287486,"consumption_index":117.75812619424852,"real_wealth":5719.866012062884,"cash":95.94048936360907,"equity_share":0.8303181980847375,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":254.70186909364372,"firm_cash":33.34825198132212,"consumption":68.60699207471154,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.82997606893258,"consumption_real":35.654747433941054,"consumption_index":108.84159096367418,"real_wealth":78.78528750096507,"cash":8.913686858485264,"equity_share":0.08236455812316837,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.8299760689326,"consumption_real":35.65474743394107,"consumption_index":108.8415909636742,"real_wealth":78.78528750096508,"cash":8.913686858485267,"equity_share":0.011766365446166912,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63536877990334,"consumption_real":27.37960087381473,"consumption_index":107.12570785786403,"real_wealth":-125.59152049335533,"cash":6.8449002184536845,"equity_share":0.005435978640273057,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":394.72482266863585,"consumption_real":353.45234040177223,"consumption_index":92.18892550906948,"real_wealth":4542.327911422072,"cash":88.36308510044306,"equity_share":0.9004330977903917,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":312.8272589897703,"firm_cash":33.533111499554096,"consumption":67.8675540017836,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":48.082849904678966,"consumption_real":36.86073602730397,"consumption_index":112.52305631212062,"real_wealth":92.75145285576627,"cash":9.215184006825993,"equity_share":0.11128106029179755,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.08284990467898,"consumption_real":36.86073602730398,"consumption_index":112.52305631212062,"real_wealth":92.75145285576625,"cash":9.215184006825995,"equity_share":0.01589729432739966,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.31270599525775,"consumption_real":28.067606508824873,"consumption_index":109.81760577852175,"real_wealth":-116.40889663479642,"cash":7.01690162720622,"equity_share":0.00684830910615892,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":375.02449476731044,"consumption_real":335.7220452905794,"consumption_index":87.56443539138746,"real_wealth":4702.669863686369,"cash":83.93051132264485,"equity_share":0.8659733362746439,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":375.11788540666436,"firm_cash":33.7580213689473,"consumption":66.96791452421076,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":50.102749907614026,"consumption_real":37.67904661042014,"consumption_index":115.02107501029796,"real_wealth":142.39379888236192,"cash":9.419761652605034,"equity_share":0.13090627523976267,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.10274990761404,"consumption_real":37.67904661042015,"consumption_index":115.02107501029796,"real_wealth":142.393798882362,"cash":9.419761652605038,"equity_share":0.018700896462823264,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.03949341490758,"consumption_real":28.622115766984336,"consumption_index":111.98718440268944,"real_wealth":-71.7488912675163,"cash":7.155528941746083,"equity_share":0.00778285614827947,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":357.1385073241801,"consumption_real":319.6246565917621,"consumption_index":83.36584678971369,"real_wealth":4883.777354275264,"cash":79.90616414794054,"equity_share":0.8426099721491346,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":442.4761589257326,"firm_cash":34.031658614322936,"consumption":65.87336554270813,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.063836538476686,"consumption_real":38.22785904319361,"consumption_index":116.69640922587135,"real_wealth":198.65335765705618,"cash":9.556964760798403,"equity_share":0.14398250258413328,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.0638365384767,"consumption_real":38.22785904319362,"consumption_index":116.69640922587135,"real_wealth":198.65335765705626,"cash":9.556964760798405,"equity_share":0.02056892894059049,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.907652179187025,"consumption_real":29.087293119832907,"consumption_index":113.80724209575133,"real_wealth":-20.55567875710178,"cash":7.271823279958227,"equity_share":0.00838932464647798,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":339.5816555129995,"consumption_real":303.8234899616995,"consumption_index":79.24452007347408,"real_wealth":5056.090406757978,"cash":75.95587249042488,"equity_share":0.8270592438287983,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"mortgage_reset","stress":"rate_shock","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":257.36747484775975,"firm_cash":32.24249978263786,"consumption":73.03000086944849,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":170.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":48.1687764856575,"consumption_real":37.99939684618638,"consumption_index":115.99899329147455,"real_wealth":81.74966985241203,"cash":8.644862782507401,"equity_share":0.08529799546084646,"mortgage":133.04217877979144,"rent_debt":0.0,"housing_cash_paid":13.59922341615118,"principal_paid":3.411974235248766,"interest_paid":8.187249180902413,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.26051882177513,"consumption_real":27.28196494869225,"consumption_index":83.28238687239067,"real_wealth":78.53500388045767,"cash":6.206647025827487,"equity_share":0.011979245541192939,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":26.540778465861926,"consumption_real":18.534198628370362,"consumption_index":72.5170960962147,"real_wealth":-145.1717441646194,"cash":4.216530187954257,"equity_share":0.00550146575835658,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":523.0172673127603,"consumption_real":468.73751860346226,"consumption_index":122.25809040257236,"real_wealth":4813.28284036488,"cash":106.63778548228767,"equity_share":0.897221293239604,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":321.84510997575745,"firm_cash":32.155525365998166,"consumption":73.37789853600732,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":52.850202205014845,"consumption_real":41.304918632888935,"consumption_index":126.08960607442492,"real_wealth":93.79254379884144,"cash":8.777295209488898,"equity_share":0.11609519405001187,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":3.912470943200859,"interest_paid":9.491430101916682,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":18.555870506263805,"consumption_real":10.440020104012985,"consumption_index":31.869764325740885,"real_wealth":78.00476111150252,"cash":2.2185042721027592,"equity_share":0.014093893691385447,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":8.596623194430773,"consumption_real":1.4766975233632555,"consumption_index":5.77774191126121,"real_wealth":-165.1239274525818,"cash":0.3137982237146919,"equity_share":0.0058742376136467446,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":600.8960908642016,"consumption_real":538.6888347189579,"consumption_index":140.5030867811576,"real_wealth":5233.561455039392,"cash":114.47137737777855,"equity_share":0.8639366746449559,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":394.19122995961243,"firm_cash":32.527362439818084,"consumption":71.89055024072755,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":56.475155891194056,"consumption_real":42.623130812829615,"consumption_index":130.1136511516832,"real_wealth":146.37179667618867,"cash":9.057415297726292,"equity_share":0.13552684707005244,"mortgage":89.94126707609504,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":5.748703406509201,"interest_paid":7.65519763860834,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":20.34989042169032,"consumption_real":10.110391890276249,"consumption_index":30.863523592270777,"real_wealth":112.88432074224951,"cash":2.148458276683703,"equity_share":0.012969946696054335,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":10.373052023319046,"consumption_real":1.1312373317421014,"consumption_index":4.426090813983061,"real_wealth":-135.23496262617138,"cash":0.24038793299519653,"equity_share":0.004899008195218191,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":571.9509663166324,"consumption_real":512.6382226261456,"consumption_index":133.7084566056718,"real_wealth":5524.199360279352,"cash":108.93562230805594,"equity_share":0.846604198038675,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":477.6240949457004,"firm_cash":33.07371309237685,"consumption":69.70514763049238,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":60.498491659067504,"consumption_real":43.38739756569982,"consumption_index":132.4466927601577,"real_wealth":213.1789109026813,"cash":9.219821982711212,"equity_share":0.1464258416939734,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117548,"principal_paid":8.446731320379781,"interest_paid":4.957169724737768,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":23.050116420046006,"consumption_real":9.683859850580463,"consumption_index":29.561469051469928,"real_wealth":161.20948066365673,"cash":2.0578202182483483,"equity_share":0.011862829081143932,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117546,"principal_paid":8.44673132037978,"interest_paid":4.957169724737767,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":13.114665503529267,"consumption_real":0.7419540257153974,"consumption_index":2.902976948753443,"real_wealth":-91.88724481010294,"cash":0.15766523046452194,"equity_share":0.004104227123857318,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117546,"principal_paid":8.44673132037978,"interest_paid":4.957169724737767,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":538.3457764629522,"consumption_real":482.39355175783345,"consumption_index":125.81991438649804,"real_wealth":5799.205332817309,"cash":102.5086297485396,"equity_share":0.8376071021010253,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":252.63583518836896,"firm_cash":33.18592478263785,"consumption":69.2563008694485,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":170.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":43.0460908380219,"consumption_real":33.87070494249583,"consumption_index":103.39552733707137,"real_wealth":75.63502767201011,"cash":8.467676235623957,"equity_share":0.08266173742890737,"mortgage":133.04217877979144,"rent_debt":0.0,"housing_cash_paid":13.59922341615118,"principal_paid":3.411974235248766,"interest_paid":8.187249180902413,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.04609083802191,"consumption_real":33.87070494249583,"consumption_index":103.39552733707137,"real_wealth":75.63502767201017,"cash":8.467676235623957,"equity_share":0.011808819632701063,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.842504677419626,"consumption_real":25.587477397953776,"consumption_index":100.11382712208936,"real_wealth":-128.74433032919194,"cash":6.396869349488443,"equity_share":0.00545320677652151,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":419.788768618405,"consumption_real":376.0098917565645,"consumption_index":98.07248089633923,"real_wealth":4550.0224608368,"cash":94.00247293914113,"equity_share":0.90007623616187,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":306.3683716820863,"firm_cash":33.28727536599811,"consumption":68.85089853600729,"housing_maintenance":2.0,"money_identity_error":-6.394884621840902e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":43.054730514936246,"consumption_real":33.42803361456185,"consumption_index":102.04420514090091,"real_wealth":82.6290278065196,"cash":8.357008403640462,"equity_share":0.11077368567484658,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":3.912470943200859,"interest_paid":9.491430101916682,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.05473051493626,"consumption_real":33.42803361456186,"consumption_index":102.04420514090091,"real_wealth":82.6290278065196,"cash":8.357008403640465,"equity_share":0.01582481223926381,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.26488651126594,"consumption_real":24.61717401125858,"consumption_index":96.31740811599582,"real_wealth":-126.54133367208439,"cash":6.154293502814645,"equity_share":0.006787342416741276,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":420.297269369244,"consumption_real":376.4675424323196,"consumption_index":98.19184726977562,"real_wealth":4729.19282804079,"cash":94.1168856080799,"equity_share":0.8666141596691483,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":365.34757366836305,"firm_cash":33.65911243981805,"consumption":67.36355024072753,"housing_maintenance":2.0,"money_identity_error":-6.394884621840902e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":45.721065906529965,"consumption_real":34.17512625001869,"consumption_index":104.32482011906117,"real_wealth":126.2540650704931,"cash":8.543781562504673,"equity_share":0.12833394946934676,"mortgage":89.94126707609504,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":5.748703406509201,"interest_paid":7.65519763860834,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.72106590652998,"consumption_real":34.1751262500187,"consumption_index":104.32482011906116,"real_wealth":126.25406507049314,"cash":8.543781562504675,"equity_share":0.01833342135276384,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.63428755746072,"consumption_real":25.09702573585637,"consumption_index":98.19488090682518,"real_wealth":-87.91026873535701,"cash":6.274256433964092,"equity_share":0.007554977186839891,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":396.5971851902995,"consumption_real":355.1374666712695,"consumption_index":92.62844722776985,"real_wealth":4931.353484855043,"cash":88.78436666781738,"equity_share":0.8457776519910496,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":433.7505089065378,"firm_cash":34.20546309237686,"consumption":65.17814763049238,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":48.91634075444376,"consumption_real":34.62264849065758,"consumption_index":105.69095047107139,"real_wealth":181.82478595038566,"cash":8.655662122664395,"equity_share":0.13855481766725367,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117548,"principal_paid":8.446731320379781,"interest_paid":4.957169724737768,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.916340754443766,"consumption_real":34.62264849065759,"consumption_index":105.69095047107136,"real_wealth":181.8247859503857,"cash":8.655662122664397,"equity_share":0.01979354538103626,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117546,"principal_paid":8.44673132037978,"interest_paid":4.957169724737767,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.75320429356011,"consumption_real":25.475825675862296,"consumption_index":99.67697744638652,"real_wealth":-37.4139070149315,"cash":6.368956418965574,"equity_share":0.007961419784580315,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117546,"principal_paid":8.44673132037978,"interest_paid":4.957169724737767,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":367.9160696708898,"consumption_real":329.3244627038008,"consumption_index":85.89579100255632,"real_wealth":5120.320708477225,"cash":82.3311156759502,"equity_share":0.8336902171671297,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"external","tenure":"mortgage_reset","stress":"rent_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":102.375,"unemployment_pct":9.999999999999998,"real_capital":259.5841973031282,"firm_cash":32.40482698132212,"consumption":72.38069207471153,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.223311109354455,"consumption_real":39.955671176333,"consumption_index":121.97082105014954,"real_wealth":118.17929744263381,"cash":9.089915192615758,"equity_share":0.0849762344502029,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.31729590512967,"consumption_real":29.240257492530688,"consumption_index":89.26037553823595,"real_wealth":114.96509577221492,"cash":6.652158579550732,"equity_share":0.011935143799416974,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.605571547971063,"consumption_real":20.49970557108794,"consumption_index":80.20735876690026,"real_wealth":-108.74016505370962,"cash":4.663683017422506,"equity_share":0.005483997817579854,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":495.5139547814178,"consumption_real":443.98453732525405,"consumption_index":115.80191375202249,"real_wealth":4837.184736426633,"cash":101.0064822414953,"equity_share":0.8976046239328002,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":329.1089444866379,"firm_cash":32.40136149955409,"consumption":72.39455400178362,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.76861109274477,"consumption_real":45.34606894005017,"consumption_index":138.42583786430617,"real_wealth":176.24943837286227,"cash":9.636039649760662,"equity_share":0.1165771911087546,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":24.49540972139765,"consumption_real":14.500187705837769,"consumption_index":44.26404932749355,"real_wealth":160.46772266547126,"cash":3.081289887490526,"equity_share":0.014219730974454508,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":14.545790985535746,"consumption_real":5.545530843562053,"consumption_index":21.69750098995627,"real_wealth":-82.6348064466039,"cash":1.1784253042569364,"equity_share":0.0059645571540392385,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":547.5785216438534,"consumption_real":490.7030224206445,"consumption_index":127.98722546182698,"real_wealth":5269.709118017149,"cash":104.27439226438696,"equity_share":0.8632385207627516,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":405.3508579182779,"firm_cash":32.626271368947314,"consumption":71.49491452421078,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.67168213875489,"consumption_real":46.7828335643706,"consumption_index":142.81178248054812,"real_wealth":235.92000768443702,"cash":9.941352132428753,"equity_share":0.13818669747751527,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":25.609920416078243,"consumption_real":14.327248013961608,"consumption_index":43.7361243649218,"real_wealth":202.4620833881816,"cash":3.0445402029668416,"equity_share":0.01352992645015999,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":15.63364322130641,"consumption_real":5.348598538666962,"consumption_index":20.926981629239673,"real_wealth":-45.62837830021374,"cash":1.1365771894667291,"equity_share":0.005223934533275178,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":525.0546613913314,"consumption_real":470.4315481933746,"consumption_index":122.69993432273729,"real_wealth":5535.433478283426,"cash":99.9667039910921,"equity_share":0.8430594415390495,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"unemployment_pct":19.999999999999996,"real_capital":487.55470911718174,"firm_cash":32.89990861432297,"consumption":70.40036554270814,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":64.30254627612713,"consumption_real":47.71982830564924,"consumption_index":145.6721027942543,"real_wealth":303.57502395383034,"cash":10.140463514950463,"equity_share":0.15216410908773703,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":26.91616519015151,"consumption_real":14.07208532827117,"consumption_index":42.95720108923273,"real_wealth":251.6694645076886,"cash":2.9903181322576233,"equity_share":0.012871874308118458,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":16.96345211298977,"consumption_real":5.114643558825604,"consumption_index":20.011606969912656,"real_wealth":-1.4031303900108918,"cash":1.0868617562504406,"equity_share":0.004645818519406896,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":504.00255876396903,"consumption_real":451.4846558287486,"consumption_index":117.75812619424852,"real_wealth":5790.454247357002,"cash":95.94048936360907,"equity_share":0.8303181980847375,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":254.70186909364372,"firm_cash":33.34825198132212,"consumption":68.60699207471154,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.82997606893258,"consumption_real":35.654747433941054,"consumption_index":108.84159096367418,"real_wealth":108.78528750096507,"cash":8.913686858485264,"equity_share":0.08236455812316837,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.8299760689326,"consumption_real":35.65474743394107,"consumption_index":108.8415909636742,"real_wealth":108.78528750096508,"cash":8.913686858485267,"equity_share":0.011766365446166912,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63536877990334,"consumption_real":27.37960087381473,"consumption_index":107.12570785786403,"real_wealth":-95.59152049335533,"cash":6.8449002184536845,"equity_share":0.005435978640273057,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":394.72482266863585,"consumption_real":353.45234040177223,"consumption_index":92.18892550906948,"real_wealth":4572.327911422072,"cash":88.36308510044306,"equity_share":0.9004330977903917,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":312.8272589897703,"firm_cash":33.533111499554096,"consumption":67.8675540017836,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":48.082849904678966,"consumption_real":36.86073602730397,"consumption_index":112.52305631212062,"real_wealth":152.75145285576627,"cash":9.215184006825993,"equity_share":0.11128106029179755,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.08284990467898,"consumption_real":36.86073602730398,"consumption_index":112.52305631212062,"real_wealth":152.75145285576625,"cash":9.215184006825995,"equity_share":0.01589729432739966,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.31270599525775,"consumption_real":28.067606508824873,"consumption_index":109.81760577852175,"real_wealth":-56.40889663479642,"cash":7.01690162720622,"equity_share":0.00684830910615892,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":375.02449476731044,"consumption_real":335.7220452905794,"consumption_index":87.56443539138746,"real_wealth":4762.669863686369,"cash":83.93051132264485,"equity_share":0.8659733362746439,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":375.11788540666436,"firm_cash":33.7580213689473,"consumption":66.96791452421076,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":50.102749907614026,"consumption_real":37.67904661042014,"consumption_index":115.02107501029796,"real_wealth":202.39379888236195,"cash":9.419761652605034,"equity_share":0.13090627523976267,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.10274990761404,"consumption_real":37.67904661042015,"consumption_index":115.02107501029796,"real_wealth":202.39379888236195,"cash":9.419761652605038,"equity_share":0.018700896462823264,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.03949341490758,"consumption_real":28.622115766984336,"consumption_index":111.98718440268944,"real_wealth":-11.748891267516317,"cash":7.155528941746083,"equity_share":0.00778285614827947,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":357.1385073241801,"consumption_real":319.6246565917621,"consumption_index":83.36584678971369,"real_wealth":4943.777354275264,"cash":79.90616414794054,"equity_share":0.8426099721491346,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":442.4761589257326,"firm_cash":34.031658614322936,"consumption":65.87336554270813,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.063836538476686,"consumption_real":38.22785904319361,"consumption_index":116.69640922587135,"real_wealth":258.6533576570562,"cash":9.556964760798403,"equity_share":0.14398250258413328,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.0638365384767,"consumption_real":38.22785904319362,"consumption_index":116.69640922587135,"real_wealth":258.65335765705623,"cash":9.556964760798405,"equity_share":0.02056892894059049,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.907652179187025,"consumption_real":29.087293119832907,"consumption_index":113.80724209575133,"real_wealth":39.44432124289822,"cash":7.271823279958227,"equity_share":0.00838932464647798,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":339.5816555129995,"consumption_real":303.8234899616995,"consumption_index":79.24452007347408,"real_wealth":5116.090406757978,"cash":75.95587249042488,"equity_share":0.8270592438287983,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"renter","stress":"stable","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"unemployment_pct":9.999999999999998,"real_capital":244.12884954095566,"firm_cash":30.42312093205174,"consumption":80.30751627179292,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.684970936351185,"consumption_real":40.21647384271606,"consumption_index":124.12491926764221,"real_wealth":41.7373493128563,"cash":9.149247799217905,"equity_share":0.09074235259298029,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.34871184677811,"consumption_real":35.4138406621003,"consumption_index":109.30197735216143,"real_wealth":40.170298130015624,"cash":8.056648750627819,"equity_share":0.01281328358538439,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.851677779848163,"consumption_real":26.866510001863343,"consumption_index":106.61313492802911,"real_wealth":-183.50520223539235,"cash":6.1121310254239125,"equity_share":0.005885626827454628,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":596.1185656112588,"consumption_real":516.7264892699131,"consumption_index":124.27284494225907,"real_wealth":5367.538391663303,"cash":117.55527630890523,"equity_share":0.8905587369941806,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.50862374740797,"unemployment_pct":19.999999999999996,"real_capital":296.7210742227214,"firm_cash":28.77380965683316,"consumption":86.90476137266717,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.58015057398884,"consumption_real":47.32213551658996,"consumption_index":146.05597381663569,"real_wealth":67.18118315438154,"cash":10.055953797275366,"equity_share":0.13128960820966937,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":33.79060933523398,"consumption_real":30.41154840171058,"consumption_index":93.8628037089833,"real_wealth":59.16530143650354,"cash":6.462454035363498,"equity_share":0.017472008691522302,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":25.776216031160068,"consumption_real":23.198594428044057,"consumption_index":92.0579143970002,"real_wealth":-183.31352663064564,"cash":4.929701315959362,"equity_share":0.007474730210254233,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":705.7676941146013,"consumption_real":614.014454114906,"consumption_index":147.6706238852588,"real_wealth":5913.541863556917,"cash":130.47807149941752,"equity_share":0.843763652888554,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.33076965230359,"unemployment_pct":19.999999999999996,"real_capital":361.09761419622845,"firm_cash":27.713089310955503,"consumption":91.14764275617796,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":56.525692012681176,"consumption_real":50.87312281141306,"consumption_index":157.01581114633663,"real_wealth":94.67632490237948,"cash":10.810538597425275,"equity_share":0.1601444407485761,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":33.88235294117647,"consumption_real":30.49411764705882,"consumption_index":94.11764705882352,"real_wealth":76.10647790709176,"cash":6.4799999999999995,"equity_share":0.01911633758940335,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":25.882352941176467,"consumption_real":23.294117647058822,"consumption_index":92.43697478991592,"real_wealth":-170.37235016005744,"cash":4.949999999999998,"equity_share":0.00796042081580311,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":733.413525273035,"consumption_real":638.8957021574962,"consumption_index":153.65457002344792,"real_wealth":6262.62829080154,"cash":135.76533670846794,"equity_share":0.8127788008462175,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":127.84385077946571,"unemployment_pct":19.999999999999996,"real_capital":442.3073605697783,"firm_cash":26.598040052335076,"consumption":95.60783979065957,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":59.878258773432115,"consumption_real":53.89043289608891,"consumption_index":166.32849659286703,"real_wealth":123.97031580488085,"cash":11.451716990418893,"equity_share":0.17653769471788786,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":33.88235294117647,"consumption_real":30.49411764705882,"consumption_index":94.11764705882352,"real_wealth":93.04765437767993,"cash":6.4799999999999995,"equity_share":0.019496950175886128,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":25.882352941176464,"consumption_real":23.294117647058815,"consumption_index":92.43697478991591,"real_wealth":-157.43117368946923,"cash":4.949999999999998,"equity_share":0.007985613001441893,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":768.2487871566884,"consumption_real":670.2474378527843,"consumption_index":161.19466999826463,"real_wealth":6627.759749732187,"cash":142.42758054371666,"equity_share":0.7959797421047842,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.706205365791227,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":39.763506189473375,"consumption_real":35.78715557052604,"consumption_index":110.4541838596483,"real_wealth":39.19979746380222,"cash":8.94678889263151,"equity_share":0.08661250797648416,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.76350618947338,"consumption_real":35.787155570526046,"consumption_index":110.4541838596483,"real_wealth":39.199797463802234,"cash":8.946788892631512,"equity_share":0.01237321542521203,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.280365605925912,"consumption_real":27.252329045333322,"consumption_index":108.1441628783068,"real_wealth":-165.2395841775808,"cash":6.81308226133333,"equity_share":0.0057151072743406185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":484.66912417645347,"consumption_real":418.20221175880806,"consumption_index":100.57773250572586,"real_wealth":5049.3637048905985,"cash":104.55055293970202,"equity_share":0.8952991693239631,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.68520018399825,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":42.209503861434676,"consumption_real":37.988553475291205,"consumption_index":117.24862183731857,"real_wealth":59.82330932285017,"cash":9.497138368822801,"equity_share":0.11851663903354454,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.20950386143469,"consumption_real":37.98855347529122,"consumption_index":117.2486218373186,"real_wealth":59.82330932285022,"cash":9.497138368822805,"equity_share":0.01693094843336352,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.494897661330857,"consumption_real":28.34540789519777,"consumption_index":112.48177736189588,"real_wealth":-149.7314367681993,"cash":7.0863519737994425,"equity_share":0.007263773283245592,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":509.26461882504486,"consumption_real":440.3381569425404,"consumption_index":105.90143264611365,"real_wealth":5288.954817077649,"cash":110.0845392356351,"equity_share":0.8572886392498464,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256816,"firm_cash":29.643908912587086,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.41352687986029,"consumption_real":39.97217419187426,"consumption_index":123.37090799961196,"real_wealth":81.600473351594,"cash":9.993043547968565,"equity_share":0.13804382348192878,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.41352687986031,"consumption_real":39.972174191874274,"consumption_index":123.37090799961197,"real_wealth":81.60047335159405,"cash":9.993043547968568,"equity_share":0.01972054621170413,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.60639719830973,"consumption_real":29.345757478478756,"consumption_index":116.45141856539188,"real_wealth":-133.64598127850817,"cash":7.336439369619689,"equity_share":0.0081266630020324,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":536.8005472033794,"consumption_real":465.1204924830416,"consumption_index":111.86159030376182,"real_wealth":5541.7371115123415,"cash":116.2801231207604,"equity_share":0.8341089673043347,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.8141381748778,"firm_cash":15.485600761644378,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.43193380657326,"consumption_real":41.78874042591593,"consumption_index":128.977593907148,"real_wealth":104.40191940788986,"cash":10.447185106478983,"equity_share":0.1524886478557949,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.43193380657328,"consumption_real":41.788740425915954,"consumption_index":128.977593907148,"real_wealth":104.40191940788993,"cash":10.447185106478988,"equity_share":0.02178409255082786,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.64641382152515,"consumption_real":30.281772439372638,"consumption_index":120.1657636483041,"real_wealth":-117.03544719465687,"cash":7.570443109843161,"equity_share":0.008740337970224967,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":567.2422053444304,"consumption_real":492.5179848099874,"consumption_index":118.45069379749579,"real_wealth":5809.094901460931,"cash":123.12949620249685,"equity_share":0.8169869216231522,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"renter","stress":"housing_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310322,"unemployment_pct":9.999999999999998,"real_capital":244.12884954095557,"firm_cash":30.42312093205178,"consumption":80.30751627179289,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.34681730791894,"consumption_real":40.81213557712705,"consumption_index":125.963381410886,"real_wealth":41.935281753722194,"cash":9.284760843796404,"equity_share":0.09088264133924615,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":40.010286068219344,"consumption_real":36.00925746139741,"consumption_index":111.13968352283152,"real_wealth":40.3682441413653,"cash":8.192106072467912,"equity_share":0.012833355603299368,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.512816792816267,"consumption_real":27.46153511353464,"consumption_index":108.9743456886295,"real_wealth":-183.30741317041827,"cash":6.247499238329133,"equity_share":0.005895714642747599,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":590.1629277758747,"consumption_real":511.36641521806746,"consumption_index":122.98374584369108,"real_wealth":5036.089446248411,"cash":116.33585946211035,"equity_share":0.8903882884147069,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.50986889613885,"unemployment_pct":19.999999999999996,"real_capital":296.7316647612044,"firm_cash":28.773529498368752,"consumption":86.90588200652496,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":54.06035208904399,"consumption_real":48.654316880139596,"consumption_index":150.16764469178892,"real_wealth":67.96405548048914,"cash":10.339042337029664,"equity_share":0.1323518738371682,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":35.2569200982974,"consumption_real":31.73122808846766,"consumption_index":97.93588916193721,"real_wealth":59.93916913865226,"cash":6.742885968799378,"equity_share":0.01762181446381015,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":27.25104711508236,"consumption_real":24.525942403574128,"consumption_index":97.32516826815126,"real_wealth":-182.53373584945442,"cash":5.211762760759502,"equity_share":0.007549402519222957,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":692.4797904708282,"consumption_real":602.05534083551,"consumption_index":144.79445426539448,"real_wealth":5200.616591047726,"cash":127.93675992754588,"equity_share":0.8424769091797987,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.34063000153289,"unemployment_pct":19.999999999999996,"real_capital":361.22611499819544,"firm_cash":27.71778969774342,"consumption":91.1288412090264,"housing_maintenance":2.0,"money_identity_error":2.1316282072803006e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.128695710626914,"consumption_real":52.31582613956423,"consumption_index":161.46859919618592,"real_wealth":96.2356647100117,"cash":11.117113054657398,"equity_share":0.16242573218433462,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":35.294117647058826,"consumption_real":31.764705882352942,"consumption_index":98.03921568627452,"real_wealth":77.58622796218164,"cash":6.75,"equity_share":0.01943344376072526,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":27.29411764705882,"consumption_real":24.56470588235294,"consumption_index":97.47899159663864,"real_wealth":-168.88667702592497,"cash":5.22,"equity_share":0.008119613140027954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":719.12319811746,"consumption_real":626.0344077174786,"consumption_index":150.56142561747927,"real_wealth":5542.758434819283,"cash":133.0323116399642,"equity_share":0.8100212109149122,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":127.87255644079929,"unemployment_pct":19.999999999999996,"real_capital":442.6868199698201,"firm_cash":26.603952486359297,"consumption":95.58419005456288,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.59122737679191,"consumption_real":55.43210463911272,"consumption_index":171.08674271331088,"real_wealth":126.36495258351401,"cash":11.779322235811453,"equity_share":0.17958925869990847,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":35.294117647058826,"consumption_real":31.764705882352942,"consumption_index":98.03921568627452,"real_wealth":95.23328678571104,"cash":6.75,"equity_share":0.019905727305814493,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":27.294117647058815,"consumption_real":24.564705882352936,"consumption_index":97.47899159663861,"real_wealth":-155.2396182023956,"cash":5.219999999999998,"equity_share":0.008191589098564338,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":753.1253306443242,"consumption_real":656.6363269916566,"consumption_index":157.92119456268804,"real_wealth":5900.486599343471,"cash":139.53521948572703,"equity_share":0.7923134248957127,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.79781021552878,"firm_cash":31.706205365791263,"consumption":75.17517853683499,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":40.36517437612348,"consumption_real":36.32865693851113,"consumption_index":112.12548437812082,"real_wealth":39.37937449163664,"cash":9.082164234627783,"equity_share":0.08673905469193645,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":40.36517437612348,"consumption_real":36.32865693851113,"consumption_index":112.12548437812077,"real_wealth":39.37937449163664,"cash":9.082164234627783,"equity_share":0.012391293527419496,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.881443499995243,"consumption_real":27.79329914999572,"consumption_index":110.29086964284012,"real_wealth":-165.05985534309448,"cash":6.94832478749893,"equity_share":0.005724204529495082,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":479.2547007891834,"consumption_real":413.3292307102651,"consumption_index":99.40577939159817,"real_wealth":4747.747359833435,"cash":103.33230767756628,"equity_share":0.895145447251149,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.685200183998308,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":43.44938385121611,"consumption_real":39.104445466094504,"consumption_index":120.69273292004479,"real_wealth":60.493669536170465,"cash":9.776111366523626,"equity_share":0.11943834431087012,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.44938385121612,"consumption_real":39.104445466094504,"consumption_index":120.69273292004476,"real_wealth":60.49366953617047,"cash":9.776111366523626,"equity_share":0.017062620615838596,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.720779728544024,"consumption_real":29.448701755689623,"consumption_index":116.85992760194293,"real_wealth":-149.06472097010308,"cash":7.362175438922405,"equity_share":0.0073295261292013495,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":498.11969683958023,"consumption_real":430.3077271556222,"consumption_index":103.48911187003904,"real_wealth":4682.92521957299,"cash":107.57693178890555,"equity_share":0.8561695089440899,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256816,"firm_cash":29.64390891258713,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.72465423780272,"consumption_real":41.152188814022445,"consumption_index":127.01292843834092,"real_wealth":82.91174388478454,"cash":10.288047203505611,"equity_share":0.14000296886466437,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.72465423780273,"consumption_real":41.15218881402246,"consumption_index":127.01292843834092,"real_wealth":82.91174388478457,"cash":10.288047203505615,"equity_share":0.02000042412352349,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.87919453472238,"consumption_real":30.491275081250148,"consumption_index":120.9971233382942,"real_wealth":-132.3525508861478,"cash":7.622818770312536,"equity_share":0.008265332939447995,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":525.0387310034273,"consumption_real":454.5348579030846,"consumption_index":109.31574264143451,"real_wealth":4929.953516854455,"cash":113.63371447577116,"equity_share":0.8317312740723641,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.8141381748778,"firm_cash":15.485600761644482,"consumption":87.71096806566877,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.811859361608306,"consumption_real":43.030673425447475,"consumption_index":132.810720448912,"real_wealth":106.38933123565539,"cash":10.757668356361869,"equity_share":0.15521030497391022,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.81185936160833,"consumption_real":43.0306734254475,"consumption_index":132.81072044891206,"real_wealth":106.38933123565543,"cash":10.757668356361876,"equity_share":0.022172900710558614,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.965257258671805,"consumption_real":31.468731532804625,"consumption_index":124.87591878097071,"real_wealth":-115.09182932900612,"cash":7.867182883201158,"equity_share":0.008931258337618828,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":554.8839574670035,"consumption_real":481.39556172030314,"consumption_index":115.7757483694813,"real_wealth":5191.251988973156,"cash":120.34889043007578,"equity_share":0.8136855359779124,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"renter","stress":"rate_shock","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"unemployment_pct":9.999999999999998,"real_capital":244.12884954095566,"firm_cash":30.42312093205174,"consumption":80.30751627179292,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.684970936351185,"consumption_real":40.21647384271606,"consumption_index":124.12491926764221,"real_wealth":41.7373493128563,"cash":9.149247799217905,"equity_share":0.09074235259298029,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.34871184677811,"consumption_real":35.4138406621003,"consumption_index":109.30197735216143,"real_wealth":40.170298130015624,"cash":8.056648750627819,"equity_share":0.01281328358538439,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.851677779848163,"consumption_real":26.866510001863343,"consumption_index":106.61313492802911,"real_wealth":-183.50520223539235,"cash":6.1121310254239125,"equity_share":0.005885626827454628,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":596.1185656112588,"consumption_real":516.7264892699131,"consumption_index":124.27284494225907,"real_wealth":5037.868061992973,"cash":117.55527630890523,"equity_share":0.8905587369941806,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.50862374740797,"unemployment_pct":19.999999999999996,"real_capital":296.7210742227214,"firm_cash":28.77380965683316,"consumption":86.90476137266717,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.58015057398884,"consumption_real":47.32213551658996,"consumption_index":146.05597381663569,"real_wealth":67.18118315438154,"cash":10.055953797275366,"equity_share":0.13128960820966937,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":33.79060933523398,"consumption_real":30.41154840171058,"consumption_index":93.8628037089833,"real_wealth":59.16530143650354,"cash":6.462454035363498,"equity_share":0.017472008691522302,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":25.776216031160068,"consumption_real":23.198594428044057,"consumption_index":92.0579143970002,"real_wealth":-183.31352663064564,"cash":4.929701315959362,"equity_share":0.007474730210254233,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":705.7676941146013,"consumption_real":614.014454114906,"consumption_index":147.6706238852588,"real_wealth":5207.65951061574,"cash":130.47807149941752,"equity_share":0.843763652888554,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.33076965230359,"unemployment_pct":19.999999999999996,"real_capital":361.09761419622845,"firm_cash":27.713089310955503,"consumption":91.14764275617796,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":56.525692012681176,"consumption_real":50.87312281141306,"consumption_index":157.01581114633663,"real_wealth":94.67632490237948,"cash":10.810538597425275,"equity_share":0.1601444407485761,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":33.88235294117647,"consumption_real":30.49411764705882,"consumption_index":94.11764705882352,"real_wealth":76.10647790709176,"cash":6.4799999999999995,"equity_share":0.01911633758940335,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":25.882352941176467,"consumption_real":23.294117647058822,"consumption_index":92.43697478991592,"real_wealth":-170.37235016005744,"cash":4.949999999999998,"equity_share":0.00796042081580311,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":733.413525273035,"consumption_real":638.8957021574962,"consumption_index":153.65457002344792,"real_wealth":5556.7459378603635,"cash":135.76533670846794,"equity_share":0.8127788008462175,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":127.84385077946571,"unemployment_pct":19.999999999999996,"real_capital":442.3073605697783,"firm_cash":26.598040052335076,"consumption":95.60783979065957,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":59.878258773432115,"consumption_real":53.89043289608891,"consumption_index":166.32849659286703,"real_wealth":123.97031580488085,"cash":11.451716990418893,"equity_share":0.17653769471788786,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":33.88235294117647,"consumption_real":30.49411764705882,"consumption_index":94.11764705882352,"real_wealth":93.04765437767993,"cash":6.4799999999999995,"equity_share":0.019496950175886128,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":25.882352941176464,"consumption_real":23.294117647058815,"consumption_index":92.43697478991591,"real_wealth":-157.43117368946923,"cash":4.949999999999998,"equity_share":0.007985613001441893,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":768.2487871566884,"consumption_real":670.2474378527843,"consumption_index":161.19466999826463,"real_wealth":5921.87739679101,"cash":142.42758054371666,"equity_share":0.7959797421047842,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.706205365791227,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":39.763506189473375,"consumption_real":35.78715557052604,"consumption_index":110.4541838596483,"real_wealth":39.19979746380222,"cash":8.94678889263151,"equity_share":0.08661250797648416,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.76350618947338,"consumption_real":35.787155570526046,"consumption_index":110.4541838596483,"real_wealth":39.199797463802234,"cash":8.946788892631512,"equity_share":0.01237321542521203,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.280365605925912,"consumption_real":27.252329045333322,"consumption_index":108.1441628783068,"real_wealth":-165.2395841775808,"cash":6.81308226133333,"equity_share":0.0057151072743406185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":484.66912417645347,"consumption_real":418.20221175880806,"consumption_index":100.57773250572586,"real_wealth":4749.3637048905985,"cash":104.55055293970202,"equity_share":0.8952991693239631,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.68520018399825,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":42.209503861434676,"consumption_real":37.988553475291205,"consumption_index":117.24862183731857,"real_wealth":59.82330932285017,"cash":9.497138368822801,"equity_share":0.11851663903354454,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.20950386143469,"consumption_real":37.98855347529122,"consumption_index":117.2486218373186,"real_wealth":59.82330932285022,"cash":9.497138368822805,"equity_share":0.01693094843336352,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.494897661330857,"consumption_real":28.34540789519777,"consumption_index":112.48177736189588,"real_wealth":-149.7314367681993,"cash":7.0863519737994425,"equity_share":0.007263773283245592,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":509.26461882504486,"consumption_real":440.3381569425404,"consumption_index":105.90143264611365,"real_wealth":4688.954817077649,"cash":110.0845392356351,"equity_share":0.8572886392498464,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256816,"firm_cash":29.643908912587086,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.41352687986029,"consumption_real":39.97217419187426,"consumption_index":123.37090799961196,"real_wealth":81.600473351594,"cash":9.993043547968565,"equity_share":0.13804382348192878,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.41352687986031,"consumption_real":39.972174191874274,"consumption_index":123.37090799961197,"real_wealth":81.60047335159405,"cash":9.993043547968568,"equity_share":0.01972054621170413,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.60639719830973,"consumption_real":29.345757478478756,"consumption_index":116.45141856539188,"real_wealth":-133.64598127850817,"cash":7.336439369619689,"equity_share":0.0081266630020324,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":536.8005472033794,"consumption_real":465.1204924830416,"consumption_index":111.86159030376182,"real_wealth":4941.7371115123415,"cash":116.2801231207604,"equity_share":0.8341089673043347,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.8141381748778,"firm_cash":15.485600761644378,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.43193380657326,"consumption_real":41.78874042591593,"consumption_index":128.977593907148,"real_wealth":104.40191940788986,"cash":10.447185106478983,"equity_share":0.1524886478557949,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.43193380657328,"consumption_real":41.788740425915954,"consumption_index":128.977593907148,"real_wealth":104.40191940788993,"cash":10.447185106478988,"equity_share":0.02178409255082786,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.64641382152515,"consumption_real":30.281772439372638,"consumption_index":120.1657636483041,"real_wealth":-117.03544719465687,"cash":7.570443109843161,"equity_share":0.008740337970224967,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":567.2422053444304,"consumption_real":492.5179848099874,"consumption_index":118.45069379749579,"real_wealth":5209.094901460931,"cash":123.12949620249685,"equity_share":0.8169869216231522,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"renter","stress":"rent_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"unemployment_pct":9.999999999999998,"real_capital":244.12884954095566,"firm_cash":30.423120932051766,"consumption":80.30751627179292,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.670510018251655,"consumption_real":42.00345901642649,"consumption_index":129.64030560625463,"real_wealth":42.331146545774736,"cash":9.555786926237026,"equity_share":0.09116321768466176,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.33343440835277,"consumption_real":37.2000909675175,"consumption_index":114.81509557875772,"real_wealth":40.76413606056483,"cash":8.463020695110231,"equity_share":0.01287349947584016,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.835094875070094,"consumption_real":28.65158538756308,"consumption_index":113.69676741096457,"real_wealth":-182.91183507115923,"cash":6.518235675670603,"equity_share":0.00591589019898731,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":578.2516523811588,"consumption_real":500.64626736282327,"consumption_index":120.40554770630673,"real_wealth":5362.202545191559,"cash":113.89702582504229,"equity_share":0.8900473926405108,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.51235904774546,"unemployment_pct":19.999999999999996,"real_capital":296.76679011271864,"firm_cash":28.775932465814716,"consumption":86.89627013674108,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.02074533187495,"consumption_real":51.31867079868746,"consumption_index":158.39095925520826,"real_wealth":69.5297986940154,"cash":10.905217544721085,"equity_share":0.13446823895225402,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":38.11764705882353,"consumption_real":34.30588235294118,"consumption_index":105.88235294117648,"real_wealth":61.47971408120374,"cash":7.290000000000001,"equity_share":0.017923380076422045,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.117647058823536,"consumption_real":27.105882352941183,"consumption_index":107.56302521008404,"real_wealth":-180.98245972228636,"cash":5.760000000000001,"equity_share":0.007700035519302598,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":665.904065510092,"consumption_real":578.1371883708475,"consumption_index":139.04213284532167,"real_wealth":5892.413117043362,"cash":122.85415252880509,"equity_share":0.8399083454520213,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.3622030108428,"unemployment_pct":19.999999999999996,"real_capital":361.501936478049,"firm_cash":27.7269296198455,"consumption":91.09228152061799,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.33414403556618,"consumption_real":55.200729632009576,"consumption_index":170.37262232101727,"real_wealth":99.35413038565817,"cash":11.730155046802034,"equity_share":0.16697439971604014,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":38.11764705882353,"consumption_real":34.30588235294118,"consumption_index":105.88235294117648,"real_wealth":80.53853761061548,"cash":7.290000000000001,"equity_share":0.02006390324871902,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.117647058823536,"consumption_real":27.105882352941183,"consumption_index":107.56302521008404,"real_wealth":-165.9236361928746,"cash":5.760000000000001,"equity_share":0.008436046862010039,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":690.5600965957161,"consumption_real":600.3276163479094,"consumption_index":144.37893611060835,"real_wealth":6220.673316761784,"cash":127.56961847393073,"equity_share":0.8045256501732307,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":127.93198701893658,"unemployment_pct":19.999999999999996,"real_capital":443.4696969310176,"firm_cash":26.615499717762393,"consumption":95.53800112895064,"housing_maintenance":2.0,"money_identity_error":5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.01586259757657,"consumption_real":58.51427633781891,"consumption_index":180.59961832660161,"real_wealth":131.1535275633925,"cash":12.43428372178652,"equity_share":0.18566563777732678,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":38.11764705882353,"consumption_real":34.30588235294118,"consumption_index":105.88235294117648,"real_wealth":99.5973611400272,"cash":7.290000000000001,"equity_share":0.02071837155374416,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.117647058823536,"consumption_real":27.105882352941183,"consumption_index":107.56302521008404,"real_wealth":-150.86481266346289,"cash":5.760000000000001,"equity_share":0.00860104557629837,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":722.9020484699133,"consumption_real":629.4353730346868,"consumption_index":151.37935859420082,"real_wealth":6563.6053877128725,"cash":133.75501676987093,"equity_share":0.7850149450926308,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.706205365791227,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.568510739380656,"consumption_real":37.41165966544259,"consumption_index":115.46808538716853,"real_wealth":39.73852847345157,"cash":9.352914916360648,"equity_share":0.08699214791787106,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.56851073938068,"consumption_real":37.411659665442606,"consumption_index":115.46808538716856,"real_wealth":39.73852847345159,"cash":9.352914916360652,"equity_share":0.012427449702553016,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.08359928488821,"consumption_real":28.87523935639939,"consumption_index":114.58428316031501,"real_wealth":-164.70039771076003,"cash":7.218809839099847,"equity_share":0.005742399032461015,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":468.425854098233,"consumption_real":403.58326868840965,"consumption_index":97.06187318143573,"real_wealth":5044.514670346582,"cash":100.89581717210241,"equity_share":0.8948380033471149,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.5584607491155,"firm_cash":30.6852001839983,"consumption":79.2591992640068,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.92914382061764,"consumption_real":41.33622943855588,"consumption_index":127.58095505727128,"real_wealth":61.8343898838886,"cash":10.33405735963897,"equity_share":0.12128175468504544,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.92914382061765,"consumption_real":41.33622943855588,"consumption_index":127.58095505727123,"real_wealth":61.83438988388863,"cash":10.33405735963897,"equity_share":0.017325964955006504,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.172543859726424,"consumption_real":31.655289473753783,"consumption_index":125.61622807045148,"real_wealth":-147.73128941217328,"cash":7.913822368438446,"equity_share":0.007461031814799411,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":475.82985295318565,"consumption_real":410.2468676578671,"consumption_index":98.66447033618738,"real_wealth":5270.866025233316,"cash":102.56171691446677,"equity_share":0.8539312485451487,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256793,"firm_cash":29.643908912587136,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":48.34690894359252,"consumption_real":43.51221804923327,"consumption_index":134.29696928775704,"real_wealth":85.53428486717641,"cash":10.878054512308317,"equity_share":0.14392125947260084,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.34690894359254,"consumption_real":43.51221804923328,"consumption_index":134.29696928775704,"real_wealth":85.53428486717644,"cash":10.87805451230832,"equity_share":0.02056017992465727,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.424789204342446,"consumption_real":32.7823102839082,"consumption_index":130.08853287265157,"real_wealth":-129.76569014130132,"cash":8.19557757097705,"equity_share":0.008542672808887852,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":501.515098687489,"consumption_real":433.3635888187401,"consumption_index":104.22404733495435,"real_wealth":5506.386328250475,"cash":108.34089720468502,"equity_share":0.826975887793854,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.81413817487766,"firm_cash":15.485600761644397,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":50.57171046167385,"consumption_real":45.51453941550647,"consumption_index":140.47697350464964,"real_wealth":110.36415480219465,"cash":11.378634853876617,"equity_share":0.16065361906936043,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.57171046167387,"consumption_real":45.51453941550648,"consumption_index":140.47697350464966,"real_wealth":110.36415480219472,"cash":11.37863485387662,"equity_share":0.02295051700990865,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.602944129797805,"consumption_real":33.84264971681803,"consumption_index":134.29622903499214,"real_wealth":-111.20459363916552,"cash":8.460662429204508,"equity_share":0.009313099067682656,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":530.167461795353,"consumption_real":459.1507156158177,"consumption_index":110.42585753146172,"real_wealth":5755.5661647510005,"cash":114.78767890395443,"equity_share":0.8070827648530482,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"owner_free","stress":"stable","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"unemployment_pct":9.999999999999998,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"consumption":80.3075162717929,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.220206793800145,"consumption_real":50.42016413639815,"consumption_index":121.7878360782564,"real_wealth":267.02330877752047,"cash":11.47058734103058,"equity_share":0.09919614545038234,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.8463222786442,"consumption_real":45.583668072757796,"consumption_index":110.10547843661303,"real_wealth":265.45215981929164,"cash":10.370284486552398,"equity_share":0.014022768788209291,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.28994676746007,"consumption_real":36.98293011269209,"consumption_index":108.13722255173123,"real_wealth":41.781492136768236,"cash":8.41361660063745,"equity_share":0.0064927030957109425,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":474.4360351896379,"consumption_real":425.0144096926522,"consumption_index":126.94576155694514,"real_wealth":3340.188654167773,"cash":96.69077820507837,"equity_share":0.8802883826656974,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"unemployment_pct":19.999999999999996,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"consumption":86.7511637737922,"housing_maintenance":2.0,"money_identity_error":-7.815970093361102e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.24850526381827,"consumption_real":59.30600767861292,"consumption_index":143.2512262768428,"real_wealth":314.4268677313592,"cash":12.602526631705246,"equity_share":0.15217600908695061,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":305.99291132902675,"cash":8.729999999999999,"equity_share":0.02042841515319187,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034054,"real_wealth":63.671369642494824,"cash":7.199999999999999,"equity_share":0.008950080498836714,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":565.6482249021898,"consumption_real":506.9657553531473,"consumption_index":151.42346336712885,"real_wealth":3688.5375005730843,"cash":107.7302230125438,"equity_share":0.8184454952610208,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"unemployment_pct":19.999999999999996,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"consumption":90.93904994934681,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.23861032157932,"consumption_real":63.79710223059786,"consumption_index":154.09928075023637,"real_wealth":348.8998719907386,"cash":13.556884224002044,"equity_share":0.18938502115299244,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":328.81644074079145,"cash":8.729999999999999,"equity_share":0.023064275572590227,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034054,"real_wealth":82.49489905425955,"cash":7.199999999999999,"equity_share":0.009942094304200802,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":585.4610996358311,"consumption_real":524.7973426134246,"consumption_index":156.74950496219378,"real_wealth":3975.7211302588807,"cash":111.51943530535272,"equity_share":0.7776086089702166,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"unemployment_pct":19.999999999999996,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"consumption":95.40534490224049,"housing_maintenance":2.0,"money_identity_error":-8.526512829121202e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.45056190718019,"consumption_real":67.58785865763863,"consumption_index":163.25569724067304,"real_wealth":385.63951782527886,"cash":14.36241996474821,"equity_share":0.21028886881327497,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":351.6399701525562,"cash":8.729999999999999,"equity_share":0.02387915093150267,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034054,"real_wealth":101.31842846602422,"cash":7.199999999999999,"equity_share":0.010197331089742582,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":614.3603790973268,"consumption_real":550.8066941287706,"consumption_index":164.5181284733485,"real_wealth":4275.612519224661,"cash":117.04642250236375,"equity_share":0.7556346491654798,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.70620536579122,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.00826184291237,"consumption_real":45.007435658621134,"consumption_index":108.71361270198342,"real_wealth":244.21450558511654,"cash":11.251858914655283,"equity_share":0.09437003565959302,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.00826184291238,"consumption_real":45.00743565862114,"consumption_index":108.71361270198344,"real_wealth":244.2145055851165,"cash":11.251858914655285,"equity_share":0.01348143366565615,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.43816061041341,"consumption_real":36.39434454937207,"consumption_index":106.41621213266684,"real_wealth":39.769837141871704,"cash":9.098586137343018,"equity_share":0.006272136457883185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":374.55328394445405,"consumption_real":335.2979555500086,"consumption_index":100.14873224313284,"real_wealth":3204.236618600631,"cash":83.82448888750216,"equity_share":0.8858763942168676,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.685200183998255,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.12616442333693,"consumption_real":47.81354798100324,"consumption_index":115.4916617898629,"real_wealth":270.1636392363998,"cash":11.95338699525081,"equity_share":0.13708341648360087,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.126164423336945,"consumption_real":47.813547981003246,"consumption_index":115.49166178986292,"real_wealth":270.1636392363998,"cash":11.953386995250812,"equity_share":0.01958334521194299,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.08743312635041,"consumption_real":37.87868981371537,"consumption_index":110.75640296408001,"real_wealth":60.48828915526922,"cash":9.469672453428844,"equity_share":0.008581952015676566,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":393.3387988648073,"consumption_real":352.2049189783266,"consumption_index":105.19860184537832,"real_wealth":3396.012451845783,"cash":88.05122974458165,"equity_share":0.8347512862887796,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256804,"firm_cash":29.643908912587108,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.947687018934396,"consumption_real":50.35291831704095,"consumption_index":121.62540656290086,"real_wealth":297.5870144999018,"cash":12.588229579260238,"equity_share":0.16385949466335145,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.9476870189344,"consumption_real":50.35291831704097,"consumption_index":121.62540656290089,"real_wealth":297.5870144999018,"cash":12.588229579260242,"equity_share":0.023408499237621637,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.603724075072044,"consumption_real":39.24335166756484,"consumption_index":114.74664230282114,"real_wealth":81.99283355861574,"cash":9.810837916891211,"equity_share":0.009939390260265872,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":415.5299392140243,"consumption_real":372.1769452926219,"consumption_index":111.16396215430765,"real_wealth":3598.2059674887546,"cash":93.04423632315547,"equity_share":0.802792615838761,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.81413817487777,"firm_cash":15.485600761644378,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.533960717876234,"consumption_real":52.68056464608861,"consumption_index":127.2477406910353,"real_wealth":326.32430978860066,"cash":13.170141161522153,"equity_share":0.1836493530792807,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":60.53396071787624,"consumption_real":52.68056464608861,"consumption_index":127.24774069103529,"real_wealth":326.3243097886007,"cash":13.170141161522153,"equity_share":0.02623562186846868,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":47.02283734426312,"consumption_real":40.52055360983681,"consumption_index":118.48115090595557,"real_wealth":104.21500260508866,"cash":10.130138402459202,"equity_share":0.010907132060248782,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":441.0495665312687,"consumption_real":395.1446098781418,"consumption_index":118.02407702453462,"real_wealth":3812.465328615498,"cash":98.78615246953545,"equity_share":0.7792078929920018,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"owner_free","stress":"housing_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"unemployment_pct":9.999999999999998,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"consumption":80.3075162717929,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.220206793800145,"consumption_real":50.42016413639815,"consumption_index":121.7878360782564,"real_wealth":234.05627581048745,"cash":11.47058734103058,"equity_share":0.09919614545038234,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.8463222786442,"consumption_real":45.583668072757796,"consumption_index":110.10547843661303,"real_wealth":232.4851268522587,"cash":10.370284486552398,"equity_share":0.014022768788209291,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.28994676746007,"consumption_real":36.98293011269209,"consumption_index":108.13722255173123,"real_wealth":8.81445916973527,"cash":8.41361660063745,"equity_share":0.0064927030957109425,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":474.4360351896379,"consumption_real":425.0144096926522,"consumption_index":126.94576155694514,"real_wealth":3307.22162120074,"cash":96.69077820507837,"equity_share":0.8802883826656974,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"unemployment_pct":19.999999999999996,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"consumption":86.7511637737922,"housing_maintenance":2.0,"money_identity_error":-7.815970093361102e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.24850526381827,"consumption_real":59.30600767861292,"consumption_index":143.2512262768428,"real_wealth":243.83863243724153,"cash":12.602526631705246,"equity_share":0.15217600908695061,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":235.40467603490913,"cash":8.729999999999999,"equity_share":0.02042841515319187,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034054,"real_wealth":-6.916865651622824,"cash":7.199999999999999,"equity_share":0.008950080498836714,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":565.6482249021898,"consumption_real":506.9657553531473,"consumption_index":151.42346336712885,"real_wealth":3617.949265278967,"cash":107.7302230125438,"equity_share":0.8184454952610208,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"unemployment_pct":19.999999999999996,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"consumption":90.93904994934681,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.23861032157932,"consumption_real":63.79710223059786,"consumption_index":154.09928075023637,"real_wealth":278.31163669662095,"cash":13.556884224002044,"equity_share":0.18938502115299244,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":258.2282054466738,"cash":8.729999999999999,"equity_share":0.023064275572590227,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034054,"real_wealth":11.9066637601419,"cash":7.199999999999999,"equity_share":0.009942094304200802,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":585.4610996358311,"consumption_real":524.7973426134246,"consumption_index":156.74950496219378,"real_wealth":3905.132894964763,"cash":111.51943530535272,"equity_share":0.7776086089702166,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"unemployment_pct":19.999999999999996,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"consumption":95.40534490224049,"housing_maintenance":2.0,"money_identity_error":-8.526512829121202e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.45056190718019,"consumption_real":67.58785865763863,"consumption_index":163.25569724067304,"real_wealth":315.0512825311611,"cash":14.36241996474821,"equity_share":0.21028886881327497,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":281.0517348584385,"cash":8.729999999999999,"equity_share":0.02387915093150267,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034054,"real_wealth":30.73019317190658,"cash":7.199999999999999,"equity_share":0.010197331089742582,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":614.3603790973268,"consumption_real":550.8066941287706,"consumption_index":164.5181284733485,"real_wealth":4205.024283930543,"cash":117.04642250236375,"equity_share":0.7556346491654798,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.70620536579122,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.00826184291237,"consumption_real":45.007435658621134,"consumption_index":108.71361270198342,"real_wealth":214.2145055851165,"cash":11.251858914655283,"equity_share":0.09437003565959302,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.00826184291238,"consumption_real":45.00743565862114,"consumption_index":108.71361270198344,"real_wealth":214.2145055851165,"cash":11.251858914655285,"equity_share":0.01348143366565615,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.43816061041341,"consumption_real":36.39434454937207,"consumption_index":106.41621213266684,"real_wealth":9.769837141871704,"cash":9.098586137343018,"equity_share":0.006272136457883185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":374.55328394445405,"consumption_real":335.2979555500086,"consumption_index":100.14873224313284,"real_wealth":3174.236618600631,"cash":83.82448888750216,"equity_share":0.8858763942168676,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.685200183998255,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.12616442333693,"consumption_real":47.81354798100324,"consumption_index":115.4916617898629,"real_wealth":210.16363923639977,"cash":11.95338699525081,"equity_share":0.13708341648360087,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.126164423336945,"consumption_real":47.813547981003246,"consumption_index":115.49166178986292,"real_wealth":210.16363923639977,"cash":11.953386995250812,"equity_share":0.01958334521194299,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.08743312635041,"consumption_real":37.87868981371537,"consumption_index":110.75640296408001,"real_wealth":0.48828915526922145,"cash":9.469672453428844,"equity_share":0.008581952015676566,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":393.3387988648073,"consumption_real":352.2049189783266,"consumption_index":105.19860184537832,"real_wealth":3336.012451845783,"cash":88.05122974458165,"equity_share":0.8347512862887796,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256804,"firm_cash":29.643908912587108,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.947687018934396,"consumption_real":50.35291831704095,"consumption_index":121.62540656290086,"real_wealth":237.58701449990178,"cash":12.588229579260238,"equity_share":0.16385949466335145,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.9476870189344,"consumption_real":50.35291831704097,"consumption_index":121.62540656290089,"real_wealth":237.58701449990178,"cash":12.588229579260242,"equity_share":0.023408499237621637,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.603724075072044,"consumption_real":39.24335166756484,"consumption_index":114.74664230282114,"real_wealth":21.992833558615743,"cash":9.810837916891211,"equity_share":0.009939390260265872,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":415.5299392140243,"consumption_real":372.1769452926219,"consumption_index":111.16396215430765,"real_wealth":3538.2059674887546,"cash":93.04423632315547,"equity_share":0.802792615838761,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.81413817487777,"firm_cash":15.485600761644378,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.533960717876234,"consumption_real":52.68056464608861,"consumption_index":127.2477406910353,"real_wealth":266.32430978860066,"cash":13.170141161522153,"equity_share":0.1836493530792807,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":60.53396071787624,"consumption_real":52.68056464608861,"consumption_index":127.24774069103529,"real_wealth":266.32430978860066,"cash":13.170141161522153,"equity_share":0.02623562186846868,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":47.02283734426312,"consumption_real":40.52055360983681,"consumption_index":118.48115090595557,"real_wealth":44.21500260508866,"cash":10.130138402459202,"equity_share":0.010907132060248782,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":441.0495665312687,"consumption_real":395.1446098781418,"consumption_index":118.02407702453462,"real_wealth":3752.465328615498,"cash":98.78615246953545,"equity_share":0.7792078929920018,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"owner_free","stress":"rate_shock","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"unemployment_pct":9.999999999999998,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"consumption":80.3075162717929,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.220206793800145,"consumption_real":50.42016413639815,"consumption_index":121.7878360782564,"real_wealth":234.05627581048745,"cash":11.47058734103058,"equity_share":0.09919614545038234,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.8463222786442,"consumption_real":45.583668072757796,"consumption_index":110.10547843661303,"real_wealth":232.4851268522587,"cash":10.370284486552398,"equity_share":0.014022768788209291,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.28994676746007,"consumption_real":36.98293011269209,"consumption_index":108.13722255173123,"real_wealth":8.81445916973527,"cash":8.41361660063745,"equity_share":0.0064927030957109425,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":474.4360351896379,"consumption_real":425.0144096926522,"consumption_index":126.94576155694514,"real_wealth":3307.22162120074,"cash":96.69077820507837,"equity_share":0.8802883826656974,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"unemployment_pct":19.999999999999996,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"consumption":86.7511637737922,"housing_maintenance":2.0,"money_identity_error":-7.815970093361102e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.24850526381827,"consumption_real":59.30600767861292,"consumption_index":143.2512262768428,"real_wealth":243.83863243724153,"cash":12.602526631705246,"equity_share":0.15217600908695061,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":235.40467603490913,"cash":8.729999999999999,"equity_share":0.02042841515319187,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034054,"real_wealth":-6.916865651622824,"cash":7.199999999999999,"equity_share":0.008950080498836714,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":565.6482249021898,"consumption_real":506.9657553531473,"consumption_index":151.42346336712885,"real_wealth":3617.949265278967,"cash":107.7302230125438,"equity_share":0.8184454952610208,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"unemployment_pct":19.999999999999996,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"consumption":90.93904994934681,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.23861032157932,"consumption_real":63.79710223059786,"consumption_index":154.09928075023637,"real_wealth":278.31163669662095,"cash":13.556884224002044,"equity_share":0.18938502115299244,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":258.2282054466738,"cash":8.729999999999999,"equity_share":0.023064275572590227,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034054,"real_wealth":11.9066637601419,"cash":7.199999999999999,"equity_share":0.009942094304200802,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":585.4610996358311,"consumption_real":524.7973426134246,"consumption_index":156.74950496219378,"real_wealth":3905.132894964763,"cash":111.51943530535272,"equity_share":0.7776086089702166,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"unemployment_pct":19.999999999999996,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"consumption":95.40534490224049,"housing_maintenance":2.0,"money_identity_error":-8.526512829121202e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.45056190718019,"consumption_real":67.58785865763863,"consumption_index":163.25569724067304,"real_wealth":315.0512825311611,"cash":14.36241996474821,"equity_share":0.21028886881327497,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":281.0517348584385,"cash":8.729999999999999,"equity_share":0.02387915093150267,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034054,"real_wealth":30.73019317190658,"cash":7.199999999999999,"equity_share":0.010197331089742582,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":614.3603790973268,"consumption_real":550.8066941287706,"consumption_index":164.5181284733485,"real_wealth":4205.024283930543,"cash":117.04642250236375,"equity_share":0.7556346491654798,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.70620536579122,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.00826184291237,"consumption_real":45.007435658621134,"consumption_index":108.71361270198342,"real_wealth":214.2145055851165,"cash":11.251858914655283,"equity_share":0.09437003565959302,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.00826184291238,"consumption_real":45.00743565862114,"consumption_index":108.71361270198344,"real_wealth":214.2145055851165,"cash":11.251858914655285,"equity_share":0.01348143366565615,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.43816061041341,"consumption_real":36.39434454937207,"consumption_index":106.41621213266684,"real_wealth":9.769837141871704,"cash":9.098586137343018,"equity_share":0.006272136457883185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":374.55328394445405,"consumption_real":335.2979555500086,"consumption_index":100.14873224313284,"real_wealth":3174.236618600631,"cash":83.82448888750216,"equity_share":0.8858763942168676,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.685200183998255,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.12616442333693,"consumption_real":47.81354798100324,"consumption_index":115.4916617898629,"real_wealth":210.16363923639977,"cash":11.95338699525081,"equity_share":0.13708341648360087,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.126164423336945,"consumption_real":47.813547981003246,"consumption_index":115.49166178986292,"real_wealth":210.16363923639977,"cash":11.953386995250812,"equity_share":0.01958334521194299,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.08743312635041,"consumption_real":37.87868981371537,"consumption_index":110.75640296408001,"real_wealth":0.48828915526922145,"cash":9.469672453428844,"equity_share":0.008581952015676566,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":393.3387988648073,"consumption_real":352.2049189783266,"consumption_index":105.19860184537832,"real_wealth":3336.012451845783,"cash":88.05122974458165,"equity_share":0.8347512862887796,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256804,"firm_cash":29.643908912587108,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.947687018934396,"consumption_real":50.35291831704095,"consumption_index":121.62540656290086,"real_wealth":237.58701449990178,"cash":12.588229579260238,"equity_share":0.16385949466335145,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.9476870189344,"consumption_real":50.35291831704097,"consumption_index":121.62540656290089,"real_wealth":237.58701449990178,"cash":12.588229579260242,"equity_share":0.023408499237621637,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.603724075072044,"consumption_real":39.24335166756484,"consumption_index":114.74664230282114,"real_wealth":21.992833558615743,"cash":9.810837916891211,"equity_share":0.009939390260265872,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":415.5299392140243,"consumption_real":372.1769452926219,"consumption_index":111.16396215430765,"real_wealth":3538.2059674887546,"cash":93.04423632315547,"equity_share":0.802792615838761,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.81413817487777,"firm_cash":15.485600761644378,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.533960717876234,"consumption_real":52.68056464608861,"consumption_index":127.2477406910353,"real_wealth":266.32430978860066,"cash":13.170141161522153,"equity_share":0.1836493530792807,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":60.53396071787624,"consumption_real":52.68056464608861,"consumption_index":127.24774069103529,"real_wealth":266.32430978860066,"cash":13.170141161522153,"equity_share":0.02623562186846868,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":47.02283734426312,"consumption_real":40.52055360983681,"consumption_index":118.48115090595557,"real_wealth":44.21500260508866,"cash":10.130138402459202,"equity_share":0.010907132060248782,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":441.0495665312687,"consumption_real":395.1446098781418,"consumption_index":118.02407702453462,"real_wealth":3752.465328615498,"cash":98.78615246953545,"equity_share":0.7792078929920018,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"owner_free","stress":"rent_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"unemployment_pct":9.999999999999998,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"consumption":80.3075162717929,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.220206793800145,"consumption_real":50.42016413639815,"consumption_index":121.7878360782564,"real_wealth":267.02330877752047,"cash":11.47058734103058,"equity_share":0.09919614545038234,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.8463222786442,"consumption_real":45.583668072757796,"consumption_index":110.10547843661303,"real_wealth":265.45215981929164,"cash":10.370284486552398,"equity_share":0.014022768788209291,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.28994676746007,"consumption_real":36.98293011269209,"consumption_index":108.13722255173123,"real_wealth":41.781492136768236,"cash":8.41361660063745,"equity_share":0.0064927030957109425,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":474.4360351896379,"consumption_real":425.0144096926522,"consumption_index":126.94576155694514,"real_wealth":3340.188654167773,"cash":96.69077820507837,"equity_share":0.8802883826656974,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"unemployment_pct":19.999999999999996,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"consumption":86.7511637737922,"housing_maintenance":2.0,"money_identity_error":-7.815970093361102e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.24850526381827,"consumption_real":59.30600767861292,"consumption_index":143.2512262768428,"real_wealth":314.4268677313592,"cash":12.602526631705246,"equity_share":0.15217600908695061,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":305.99291132902675,"cash":8.729999999999999,"equity_share":0.02042841515319187,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034054,"real_wealth":63.671369642494824,"cash":7.199999999999999,"equity_share":0.008950080498836714,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":565.6482249021898,"consumption_real":506.9657553531473,"consumption_index":151.42346336712885,"real_wealth":3688.5375005730843,"cash":107.7302230125438,"equity_share":0.8184454952610208,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"unemployment_pct":19.999999999999996,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"consumption":90.93904994934681,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.23861032157932,"consumption_real":63.79710223059786,"consumption_index":154.09928075023637,"real_wealth":348.8998719907386,"cash":13.556884224002044,"equity_share":0.18938502115299244,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":328.81644074079145,"cash":8.729999999999999,"equity_share":0.023064275572590227,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034054,"real_wealth":82.49489905425955,"cash":7.199999999999999,"equity_share":0.009942094304200802,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":585.4610996358311,"consumption_real":524.7973426134246,"consumption_index":156.74950496219378,"real_wealth":3975.7211302588807,"cash":111.51943530535272,"equity_share":0.7776086089702166,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"unemployment_pct":19.999999999999996,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"consumption":95.40534490224049,"housing_maintenance":2.0,"money_identity_error":-8.526512829121202e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.45056190718019,"consumption_real":67.58785865763863,"consumption_index":163.25569724067304,"real_wealth":385.63951782527886,"cash":14.36241996474821,"equity_share":0.21028886881327497,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":351.6399701525562,"cash":8.729999999999999,"equity_share":0.02387915093150267,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034054,"real_wealth":101.31842846602422,"cash":7.199999999999999,"equity_share":0.010197331089742582,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":614.3603790973268,"consumption_real":550.8066941287706,"consumption_index":164.5181284733485,"real_wealth":4275.612519224661,"cash":117.04642250236375,"equity_share":0.7556346491654798,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.70620536579122,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.00826184291237,"consumption_real":45.007435658621134,"consumption_index":108.71361270198342,"real_wealth":244.21450558511654,"cash":11.251858914655283,"equity_share":0.09437003565959302,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.00826184291238,"consumption_real":45.00743565862114,"consumption_index":108.71361270198344,"real_wealth":244.2145055851165,"cash":11.251858914655285,"equity_share":0.01348143366565615,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.43816061041341,"consumption_real":36.39434454937207,"consumption_index":106.41621213266684,"real_wealth":39.769837141871704,"cash":9.098586137343018,"equity_share":0.006272136457883185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":374.55328394445405,"consumption_real":335.2979555500086,"consumption_index":100.14873224313284,"real_wealth":3204.236618600631,"cash":83.82448888750216,"equity_share":0.8858763942168676,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.685200183998255,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.12616442333693,"consumption_real":47.81354798100324,"consumption_index":115.4916617898629,"real_wealth":270.1636392363998,"cash":11.95338699525081,"equity_share":0.13708341648360087,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.126164423336945,"consumption_real":47.813547981003246,"consumption_index":115.49166178986292,"real_wealth":270.1636392363998,"cash":11.953386995250812,"equity_share":0.01958334521194299,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.08743312635041,"consumption_real":37.87868981371537,"consumption_index":110.75640296408001,"real_wealth":60.48828915526922,"cash":9.469672453428844,"equity_share":0.008581952015676566,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":393.3387988648073,"consumption_real":352.2049189783266,"consumption_index":105.19860184537832,"real_wealth":3396.012451845783,"cash":88.05122974458165,"equity_share":0.8347512862887796,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256804,"firm_cash":29.643908912587108,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.947687018934396,"consumption_real":50.35291831704095,"consumption_index":121.62540656290086,"real_wealth":297.5870144999018,"cash":12.588229579260238,"equity_share":0.16385949466335145,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.9476870189344,"consumption_real":50.35291831704097,"consumption_index":121.62540656290089,"real_wealth":297.5870144999018,"cash":12.588229579260242,"equity_share":0.023408499237621637,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.603724075072044,"consumption_real":39.24335166756484,"consumption_index":114.74664230282114,"real_wealth":81.99283355861574,"cash":9.810837916891211,"equity_share":0.009939390260265872,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":415.5299392140243,"consumption_real":372.1769452926219,"consumption_index":111.16396215430765,"real_wealth":3598.2059674887546,"cash":93.04423632315547,"equity_share":0.802792615838761,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.81413817487777,"firm_cash":15.485600761644378,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.533960717876234,"consumption_real":52.68056464608861,"consumption_index":127.2477406910353,"real_wealth":326.32430978860066,"cash":13.170141161522153,"equity_share":0.1836493530792807,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":60.53396071787624,"consumption_real":52.68056464608861,"consumption_index":127.24774069103529,"real_wealth":326.3243097886007,"cash":13.170141161522153,"equity_share":0.02623562186846868,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":47.02283734426312,"consumption_real":40.52055360983681,"consumption_index":118.48115090595557,"real_wealth":104.21500260508866,"cash":10.130138402459202,"equity_share":0.010907132060248782,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":441.0495665312687,"consumption_real":395.1446098781418,"consumption_index":118.02407702453462,"real_wealth":3812.465328615498,"cash":98.78615246953545,"equity_share":0.7792078929920018,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"stable","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":109.22306527652968,"unemployment_pct":9.999999999999998,"real_capital":262.0757440296716,"firm_cash":30.95127093751055,"consumption":78.19491624995786,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.83872860060628,"consumption_real":40.50954691845964,"consumption_index":123.6616117949428,"real_wealth":118.31642315363666,"cash":9.215921923949569,"equity_share":0.0846705829932978,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.95043742218103,"consumption_real":36.11008485787691,"consumption_index":110.23157836263977,"real_wealth":116.99887143902289,"cash":8.215044305166998,"equity_share":0.012013011911426232,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.507899417270416,"consumption_real":27.61180065345736,"consumption_index":108.03421510284896,"real_wealth":-106.65941964434921,"cash":6.28168464866155,"equity_share":0.005523210059088262,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":546.6623111278101,"consumption_real":490.01805803700705,"consumption_index":127.80857017136337,"real_wealth":4849.9822926813285,"cash":111.4791082034191,"equity_share":0.8977931950361877,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":118.04605633680697,"unemployment_pct":19.999999999999996,"real_capital":343.2480334713316,"firm_cash":29.05509111720827,"consumption":85.77963553116699,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.83436167185756,"consumption_real":47.20524446125169,"consumption_index":144.10125660014782,"real_wealth":177.12531950665115,"cash":10.031114448015984,"equity_share":0.11386941998684508,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":169.56263362897454,"cash":6.569596255957156,"equity_share":0.015246361506389486,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.734920144752586,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-72.86602631076619,"cash":5.039596255957157,"equity_share":0.006539310246983191,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":669.6580140125034,"consumption_real":600.5745655524296,"consumption_index":156.64438329484344,"real_wealth":5328.740505630406,"cash":127.62209517989128,"equity_share":0.8643449082597822,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.86492256743433,"unemployment_pct":19.999999999999996,"real_capital":448.00724181666595,"firm_cash":27.754417047595673,"consumption":90.98233180961738,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.30893830135062,"consumption_real":50.05636411070674,"consumption_index":152.8047370903525,"real_wealth":238.30632144681118,"cash":10.636977373525182,"equity_share":0.12912566454031757,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":220.71136228201286,"cash":6.569596255957155,"equity_share":0.015569094053878917,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-25.717297657727844,"cash":5.039596255957157,"equity_share":0.006502750548844756,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":715.4917406402765,"consumption_real":641.8249195174252,"consumption_index":167.40347405253667,"real_wealth":5675.865829302655,"cash":136.38779539745286,"equity_share":0.8488024908569588,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":138.39843089549746,"unemployment_pct":19.999999999999996,"real_capital":582.6454579458375,"firm_cash":26.47229828619135,"consumption":96.11080685523515,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-13,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.27314634052864,"consumption_real":52.1933683636106,"consumption_index":159.32827068747392,"real_wealth":308.1921261329644,"cash":11.091090777267253,"equity_share":0.13331370934682496,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":279.2205079316731,"cash":6.569596255957154,"equity_share":0.014954945527428902,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":28.791847991932517,"cash":5.0395962559571545,"equity_share":0.006144917120368246,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":765.9094859362239,"consumption_real":687.200890283778,"consumption_index":179.2386255304586,"real_wealth":6047.45661601635,"cash":146.03018918530282,"equity_share":0.8455864280053779,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":108.89500355111736,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":108.89500355111737,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-95.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4583.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":153.3752802392297,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":153.3752802392297,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-56.12719070877585,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4811.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":204.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":204.0202464052071,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-11.046626507641193,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":5057.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":249.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":249.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":29.808088365543846,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5268.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"housing_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":109.22306527652968,"unemployment_pct":9.999999999999998,"real_capital":262.0757440296716,"firm_cash":30.95127093751055,"consumption":78.19491624995786,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.83872860060628,"consumption_real":40.50954691845964,"consumption_index":123.6616117949428,"real_wealth":85.34939018660364,"cash":9.215921923949569,"equity_share":0.0846705829932978,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.95043742218103,"consumption_real":36.11008485787691,"consumption_index":110.23157836263977,"real_wealth":84.03183847198991,"cash":8.215044305166998,"equity_share":0.012013011911426232,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.507899417270416,"consumption_real":27.61180065345736,"consumption_index":108.03421510284896,"real_wealth":-139.62645261138218,"cash":6.28168464866155,"equity_share":0.005523210059088262,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":546.6623111278101,"consumption_real":490.01805803700705,"consumption_index":127.80857017136337,"real_wealth":4817.015259714296,"cash":111.4791082034191,"equity_share":0.8977931950361877,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":118.04605633680697,"unemployment_pct":19.999999999999996,"real_capital":343.2480334713316,"firm_cash":29.05509111720827,"consumption":85.77963553116699,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.83436167185756,"consumption_real":47.20524446125169,"consumption_index":144.10125660014782,"real_wealth":106.53708421253349,"cash":10.031114448015984,"equity_share":0.11386941998684508,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":98.97439833485687,"cash":6.569596255957156,"equity_share":0.015246361506389486,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.734920144752586,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-143.4542616048838,"cash":5.039596255957157,"equity_share":0.006539310246983191,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":669.6580140125034,"consumption_real":600.5745655524296,"consumption_index":156.64438329484344,"real_wealth":5258.152270336289,"cash":127.62209517989128,"equity_share":0.8643449082597822,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.86492256743433,"unemployment_pct":19.999999999999996,"real_capital":448.00724181666595,"firm_cash":27.754417047595673,"consumption":90.98233180961738,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.30893830135062,"consumption_real":50.05636411070674,"consumption_index":152.8047370903525,"real_wealth":167.71808615269353,"cash":10.636977373525182,"equity_share":0.12912566454031757,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":150.12312698789526,"cash":6.569596255957155,"equity_share":0.015569094053878917,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-96.30553295184549,"cash":5.039596255957157,"equity_share":0.006502750548844756,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":715.4917406402765,"consumption_real":641.8249195174252,"consumption_index":167.40347405253667,"real_wealth":5605.277594008537,"cash":136.38779539745286,"equity_share":0.8488024908569588,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":138.39843089549746,"unemployment_pct":19.999999999999996,"real_capital":582.6454579458375,"firm_cash":26.47229828619135,"consumption":96.11080685523515,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-13,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.27314634052864,"consumption_real":52.1933683636106,"consumption_index":159.32827068747392,"real_wealth":237.60389083884672,"cash":11.091090777267253,"equity_share":0.13331370934682496,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":208.63227263755547,"cash":6.569596255957154,"equity_share":0.014954945527428902,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":-41.796387302185146,"cash":5.0395962559571545,"equity_share":0.006144917120368246,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":765.9094859362239,"consumption_real":687.200890283778,"consumption_index":179.2386255304586,"real_wealth":5976.868380722233,"cash":146.03018918530282,"equity_share":0.8455864280053779,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":78.89500355111734,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":78.89500355111736,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-125.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4553.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":93.37528023922971,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":93.37528023922972,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-116.12719070877584,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4751.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":144.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":144.02024640520713,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-71.0466265076412,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":4997.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":189.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":189.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":-30.191911634456137,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5208.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"rate_shock","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":109.22306527652968,"unemployment_pct":9.999999999999998,"real_capital":262.0757440296716,"firm_cash":30.95127093751055,"consumption":78.19491624995786,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.83872860060628,"consumption_real":40.50954691845964,"consumption_index":123.6616117949428,"real_wealth":85.34939018660364,"cash":9.215921923949569,"equity_share":0.0846705829932978,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.95043742218103,"consumption_real":36.11008485787691,"consumption_index":110.23157836263977,"real_wealth":84.03183847198991,"cash":8.215044305166998,"equity_share":0.012013011911426232,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.507899417270416,"consumption_real":27.61180065345736,"consumption_index":108.03421510284896,"real_wealth":-139.62645261138218,"cash":6.28168464866155,"equity_share":0.005523210059088262,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":546.6623111278101,"consumption_real":490.01805803700705,"consumption_index":127.80857017136337,"real_wealth":4817.015259714296,"cash":111.4791082034191,"equity_share":0.8977931950361877,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":118.04605633680697,"unemployment_pct":19.999999999999996,"real_capital":343.2480334713316,"firm_cash":29.05509111720827,"consumption":85.77963553116699,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.83436167185756,"consumption_real":47.20524446125169,"consumption_index":144.10125660014782,"real_wealth":106.53708421253349,"cash":10.031114448015984,"equity_share":0.11386941998684508,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":98.97439833485687,"cash":6.569596255957156,"equity_share":0.015246361506389486,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.734920144752586,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-143.4542616048838,"cash":5.039596255957157,"equity_share":0.006539310246983191,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":669.6580140125034,"consumption_real":600.5745655524296,"consumption_index":156.64438329484344,"real_wealth":5258.152270336289,"cash":127.62209517989128,"equity_share":0.8643449082597822,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.86492256743433,"unemployment_pct":19.999999999999996,"real_capital":448.00724181666595,"firm_cash":27.754417047595673,"consumption":90.98233180961738,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.30893830135062,"consumption_real":50.05636411070674,"consumption_index":152.8047370903525,"real_wealth":167.71808615269353,"cash":10.636977373525182,"equity_share":0.12912566454031757,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":150.12312698789526,"cash":6.569596255957155,"equity_share":0.015569094053878917,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-96.30553295184549,"cash":5.039596255957157,"equity_share":0.006502750548844756,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":715.4917406402765,"consumption_real":641.8249195174252,"consumption_index":167.40347405253667,"real_wealth":5605.277594008537,"cash":136.38779539745286,"equity_share":0.8488024908569588,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":138.39843089549746,"unemployment_pct":19.999999999999996,"real_capital":582.6454579458375,"firm_cash":26.47229828619135,"consumption":96.11080685523515,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-13,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.27314634052864,"consumption_real":52.1933683636106,"consumption_index":159.32827068747392,"real_wealth":237.60389083884672,"cash":11.091090777267253,"equity_share":0.13331370934682496,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":208.63227263755547,"cash":6.569596255957154,"equity_share":0.014954945527428902,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":-41.796387302185146,"cash":5.0395962559571545,"equity_share":0.006144917120368246,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":765.9094859362239,"consumption_real":687.200890283778,"consumption_index":179.2386255304586,"real_wealth":5976.868380722233,"cash":146.03018918530282,"equity_share":0.8455864280053779,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":78.89500355111734,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":78.89500355111736,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-125.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4553.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":93.37528023922971,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":93.37528023922972,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-116.12719070877584,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4751.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":144.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":144.02024640520713,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-71.0466265076412,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":4997.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":189.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":189.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":-30.191911634456137,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5208.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"rent_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":109.22306527652968,"unemployment_pct":9.999999999999998,"real_capital":262.0757440296716,"firm_cash":30.95127093751055,"consumption":78.19491624995786,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.83872860060628,"consumption_real":40.50954691845964,"consumption_index":123.6616117949428,"real_wealth":118.31642315363666,"cash":9.215921923949569,"equity_share":0.0846705829932978,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.95043742218103,"consumption_real":36.11008485787691,"consumption_index":110.23157836263977,"real_wealth":116.99887143902289,"cash":8.215044305166998,"equity_share":0.012013011911426232,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.507899417270416,"consumption_real":27.61180065345736,"consumption_index":108.03421510284896,"real_wealth":-106.65941964434921,"cash":6.28168464866155,"equity_share":0.005523210059088262,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":546.6623111278101,"consumption_real":490.01805803700705,"consumption_index":127.80857017136337,"real_wealth":4849.9822926813285,"cash":111.4791082034191,"equity_share":0.8977931950361877,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":118.04605633680697,"unemployment_pct":19.999999999999996,"real_capital":343.2480334713316,"firm_cash":29.05509111720827,"consumption":85.77963553116699,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.83436167185756,"consumption_real":47.20524446125169,"consumption_index":144.10125660014782,"real_wealth":177.12531950665115,"cash":10.031114448015984,"equity_share":0.11386941998684508,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":169.56263362897454,"cash":6.569596255957156,"equity_share":0.015246361506389486,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.734920144752586,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-72.86602631076619,"cash":5.039596255957157,"equity_share":0.006539310246983191,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":669.6580140125034,"consumption_real":600.5745655524296,"consumption_index":156.64438329484344,"real_wealth":5328.740505630406,"cash":127.62209517989128,"equity_share":0.8643449082597822,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.86492256743433,"unemployment_pct":19.999999999999996,"real_capital":448.00724181666595,"firm_cash":27.754417047595673,"consumption":90.98233180961738,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.30893830135062,"consumption_real":50.05636411070674,"consumption_index":152.8047370903525,"real_wealth":238.30632144681118,"cash":10.636977373525182,"equity_share":0.12912566454031757,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":220.71136228201286,"cash":6.569596255957155,"equity_share":0.015569094053878917,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-25.717297657727844,"cash":5.039596255957157,"equity_share":0.006502750548844756,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":715.4917406402765,"consumption_real":641.8249195174252,"consumption_index":167.40347405253667,"real_wealth":5675.865829302655,"cash":136.38779539745286,"equity_share":0.8488024908569588,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":138.39843089549746,"unemployment_pct":19.999999999999996,"real_capital":582.6454579458375,"firm_cash":26.47229828619135,"consumption":96.11080685523515,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-13,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.27314634052864,"consumption_real":52.1933683636106,"consumption_index":159.32827068747392,"real_wealth":308.1921261329644,"cash":11.091090777267253,"equity_share":0.13331370934682496,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":279.2205079316731,"cash":6.569596255957154,"equity_share":0.014954945527428902,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":28.791847991932517,"cash":5.0395962559571545,"equity_share":0.006144917120368246,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":765.9094859362239,"consumption_real":687.200890283778,"consumption_index":179.2386255304586,"real_wealth":6047.45661601635,"cash":146.03018918530282,"equity_share":0.8455864280053779,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":108.89500355111736,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":108.89500355111737,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-95.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4583.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":153.3752802392297,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":153.3752802392297,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-56.12719070877585,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4811.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":204.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":204.0202464052071,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-11.046626507641193,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":5057.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":249.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":249.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":29.808088365543846,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5268.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"stable","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":109.22306527652968,"unemployment_pct":9.999999999999998,"real_capital":262.0757440296716,"firm_cash":30.95127093751055,"consumption":78.19491624995786,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.83872860060628,"consumption_real":40.50954691845964,"consumption_index":123.6616117949428,"real_wealth":118.31642315363666,"cash":9.215921923949569,"equity_share":0.0846705829932978,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.95043742218103,"consumption_real":36.11008485787691,"consumption_index":110.23157836263977,"real_wealth":116.99887143902289,"cash":8.215044305166998,"equity_share":0.012013011911426232,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.507899417270416,"consumption_real":27.61180065345736,"consumption_index":108.03421510284896,"real_wealth":-106.65941964434921,"cash":6.28168464866155,"equity_share":0.005523210059088262,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":546.6623111278101,"consumption_real":490.01805803700705,"consumption_index":127.80857017136337,"real_wealth":4849.9822926813285,"cash":111.4791082034191,"equity_share":0.8977931950361877,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":118.04605633680697,"unemployment_pct":19.999999999999996,"real_capital":343.2480334713316,"firm_cash":29.05509111720827,"consumption":85.77963553116699,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.83436167185756,"consumption_real":47.20524446125169,"consumption_index":144.10125660014782,"real_wealth":177.12531950665115,"cash":10.031114448015984,"equity_share":0.11386941998684508,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":169.56263362897454,"cash":6.569596255957156,"equity_share":0.015246361506389486,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.734920144752586,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-72.86602631076619,"cash":5.039596255957157,"equity_share":0.006539310246983191,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":669.6580140125034,"consumption_real":600.5745655524296,"consumption_index":156.64438329484344,"real_wealth":5328.740505630406,"cash":127.62209517989128,"equity_share":0.8643449082597822,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.86492256743433,"unemployment_pct":19.999999999999996,"real_capital":448.00724181666595,"firm_cash":27.754417047595673,"consumption":90.98233180961738,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.30893830135062,"consumption_real":50.05636411070674,"consumption_index":152.8047370903525,"real_wealth":238.30632144681118,"cash":10.636977373525182,"equity_share":0.12912566454031757,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":220.71136228201286,"cash":6.569596255957155,"equity_share":0.015569094053878917,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-25.717297657727844,"cash":5.039596255957157,"equity_share":0.006502750548844756,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":715.4917406402765,"consumption_real":641.8249195174252,"consumption_index":167.40347405253667,"real_wealth":5675.865829302655,"cash":136.38779539745286,"equity_share":0.8488024908569588,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":138.39843089549746,"unemployment_pct":19.999999999999996,"real_capital":582.6454579458375,"firm_cash":26.47229828619135,"consumption":96.11080685523515,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-13,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.27314634052864,"consumption_real":52.1933683636106,"consumption_index":159.32827068747392,"real_wealth":308.1921261329644,"cash":11.091090777267253,"equity_share":0.13331370934682496,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":279.2205079316731,"cash":6.569596255957154,"equity_share":0.014954945527428902,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":28.791847991932517,"cash":5.0395962559571545,"equity_share":0.006144917120368246,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":765.9094859362239,"consumption_real":687.200890283778,"consumption_index":179.2386255304586,"real_wealth":6047.45661601635,"cash":146.03018918530282,"equity_share":0.8455864280053779,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":108.89500355111736,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":108.89500355111737,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-95.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4583.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":153.3752802392297,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":153.3752802392297,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-56.12719070877585,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4811.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":204.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":204.0202464052071,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-11.046626507641193,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":5057.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":249.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":249.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":29.808088365543846,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5268.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"housing_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":109.22306527652968,"unemployment_pct":9.999999999999998,"real_capital":262.0757440296716,"firm_cash":30.95127093751055,"consumption":78.19491624995786,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.83872860060628,"consumption_real":40.50954691845964,"consumption_index":123.6616117949428,"real_wealth":85.34939018660364,"cash":9.215921923949569,"equity_share":0.0846705829932978,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.95043742218103,"consumption_real":36.11008485787691,"consumption_index":110.23157836263977,"real_wealth":84.03183847198991,"cash":8.215044305166998,"equity_share":0.012013011911426232,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.507899417270416,"consumption_real":27.61180065345736,"consumption_index":108.03421510284896,"real_wealth":-139.62645261138218,"cash":6.28168464866155,"equity_share":0.005523210059088262,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":546.6623111278101,"consumption_real":490.01805803700705,"consumption_index":127.80857017136337,"real_wealth":4817.015259714296,"cash":111.4791082034191,"equity_share":0.8977931950361877,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":118.04605633680697,"unemployment_pct":19.999999999999996,"real_capital":343.2480334713316,"firm_cash":29.05509111720827,"consumption":85.77963553116699,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.83436167185756,"consumption_real":47.20524446125169,"consumption_index":144.10125660014782,"real_wealth":106.53708421253349,"cash":10.031114448015984,"equity_share":0.11386941998684508,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":98.97439833485687,"cash":6.569596255957156,"equity_share":0.015246361506389486,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.734920144752586,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-143.4542616048838,"cash":5.039596255957157,"equity_share":0.006539310246983191,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":669.6580140125034,"consumption_real":600.5745655524296,"consumption_index":156.64438329484344,"real_wealth":5258.152270336289,"cash":127.62209517989128,"equity_share":0.8643449082597822,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.86492256743433,"unemployment_pct":19.999999999999996,"real_capital":448.00724181666595,"firm_cash":27.754417047595673,"consumption":90.98233180961738,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.30893830135062,"consumption_real":50.05636411070674,"consumption_index":152.8047370903525,"real_wealth":167.71808615269353,"cash":10.636977373525182,"equity_share":0.12912566454031757,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":150.12312698789526,"cash":6.569596255957155,"equity_share":0.015569094053878917,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-96.30553295184549,"cash":5.039596255957157,"equity_share":0.006502750548844756,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":715.4917406402765,"consumption_real":641.8249195174252,"consumption_index":167.40347405253667,"real_wealth":5605.277594008537,"cash":136.38779539745286,"equity_share":0.8488024908569588,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":138.39843089549746,"unemployment_pct":19.999999999999996,"real_capital":582.6454579458375,"firm_cash":26.47229828619135,"consumption":96.11080685523515,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-13,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.27314634052864,"consumption_real":52.1933683636106,"consumption_index":159.32827068747392,"real_wealth":237.60389083884672,"cash":11.091090777267253,"equity_share":0.13331370934682496,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":208.63227263755547,"cash":6.569596255957154,"equity_share":0.014954945527428902,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":-41.796387302185146,"cash":5.0395962559571545,"equity_share":0.006144917120368246,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":765.9094859362239,"consumption_real":687.200890283778,"consumption_index":179.2386255304586,"real_wealth":5976.868380722233,"cash":146.03018918530282,"equity_share":0.8455864280053779,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":78.89500355111734,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":78.89500355111736,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-125.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4553.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":93.37528023922971,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":93.37528023922972,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-116.12719070877584,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4751.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":144.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":144.02024640520713,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-71.0466265076412,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":4997.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":189.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":189.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":-30.191911634456137,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5208.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"rate_shock","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":109.01493659934822,"unemployment_pct":9.999999999999998,"real_capital":259.71391070052965,"firm_cash":30.823816048183396,"consumption":78.70473580726635,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":170.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":48.76920336481321,"consumption_real":38.539781037426515,"consumption_index":117.6485990056972,"real_wealth":81.88405129202211,"cash":8.767800186014533,"equity_share":0.08502515281258514,"mortgage":133.04217877979144,"rent_debt":0.0,"housing_cash_paid":13.59922341615118,"principal_paid":3.411974235248766,"interest_paid":8.187249180902413,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.87745444916937,"consumption_real":34.13720701334706,"consumption_index":104.20906582701028,"real_wealth":80.56207497668555,"cash":7.766214595536455,"equity_share":0.012061471322261619,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.432739235983846,"consumption_real":25.63696332148009,"consumption_index":100.30744625522385,"real_wealth":-143.09661509661655,"cash":5.83240915563672,"equity_share":0.005542632685053455,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":572.593965640493,"consumption_real":513.3565470984217,"consumption_index":133.8958130147162,"real_wealth":4825.763910518023,"cash":116.78861446489095,"equity_share":0.8973707431800997,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.2785481314373,"unemployment_pct":19.999999999999996,"real_capital":334.7589641780348,"firm_cash":28.93070997618129,"consumption":86.27716009527471,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":54.824715155016015,"consumption_real":43.08198028788998,"consumption_index":131.51435962594587,"real_wealth":94.63718271922592,"cash":9.15492081117662,"equity_share":0.11368896421299925,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":3.912470943200859,"interest_paid":9.491430101916682,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.8336116448039,"consumption_real":26.889987128699076,"consumption_index":82.08581439267883,"real_wealth":87.09359582084168,"cash":5.7141222648485535,"equity_share":0.015192606939117647,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.83361164480391,"consumption_real":19.689987128699084,"consumption_index":77.03924606481075,"real_wealth":-155.35518809783645,"cash":4.184122264848555,"equity_share":0.006484261233254086,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":717.1775687856383,"consumption_real":643.3421648482508,"consumption_index":167.79920835895962,"real_wealth":5290.478952265609,"cash":136.7102100302533,"equity_share":0.8646341676146291,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":126.60004370513765,"unemployment_pct":19.999999999999996,"real_capital":433.08439621812437,"firm_cash":27.84203526517098,"consumption":90.63185893931592,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":59.919146701397686,"consumption_real":45.72272254201289,"consumption_index":139.57563081560318,"real_wealth":148.6495258342758,"cash":9.716078540177739,"equity_share":0.12739554099609252,"mortgage":89.94126707609504,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":5.748703406509201,"interest_paid":7.65519763860834,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":38.99388513104901,"consumption_real":26.889987128699076,"consumption_index":82.08581439267883,"real_wealth":131.19616962331676,"cash":5.7141222648485535,"equity_share":0.015237978887324788,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.993885131049026,"consumption_real":19.689987128699087,"consumption_index":77.03924606481077,"real_wealth":-115.25261429536137,"cash":4.184122264848555,"equity_share":0.006292990938801344,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":753.5626302606458,"consumption_real":676.0887201757578,"consumption_index":176.34030260191918,"real_wealth":5658.565595471832,"cash":143.66885303734853,"equity_share":0.8510734891777813,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":137.08611453961606,"unemployment_pct":19.999999999999996,"real_capital":565.4300112062348,"firm_cash":26.816054108108954,"consumption":94.73578356756414,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":65.21975350760373,"consumption_real":47.636533229382415,"consumption_index":145.4178317848433,"real_wealth":217.57193773002348,"cash":10.122763311243762,"equity_share":0.12954788579494347,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117548,"principal_paid":8.446731320379781,"interest_paid":4.957169724737768,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.16803561795557,"consumption_real":26.88998712869906,"consumption_index":82.0858143926788,"real_wealth":188.98608293472148,"cash":5.714122264848551,"equity_share":0.01433970103514051,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117546,"principal_paid":8.44673132037978,"interest_paid":4.957169724737767,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.16803561795556,"consumption_real":19.68998712869906,"consumption_index":77.03924606481065,"real_wealth":-61.462700983956665,"cash":4.184122264848549,"equity_share":0.005797352229135879,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117546,"principal_paid":8.44673132037978,"interest_paid":4.957169724737767,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":792.3235095974218,"consumption_real":710.973511578856,"consumption_index":185.43910056829844,"real_wealth":6045.826503270647,"cash":151.0818712105069,"equity_share":0.85031506094078,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-5.280492096551097,"real_capital":550.4449698772381},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.3009809234485,"unemployment_pct":0.0,"real_capital":257.8374985681212,"firm_cash":32.13877251799922,"consumption":73.44490992800311,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":170.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":43.51879214868061,"consumption_real":34.29613612208866,"consumption_index":104.69422133338217,"real_wealth":75.7424408326231,"cash":8.574034030522165,"equity_share":0.08134361578068532,"mortgage":133.04217877979144,"rent_debt":0.0,"housing_cash_paid":13.59922341615118,"principal_paid":3.411974235248766,"interest_paid":8.187249180902413,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.51879214868063,"consumption_real":34.296136122088676,"consumption_index":104.69422133338217,"real_wealth":75.74244083262316,"cash":8.574034030522169,"equity_share":0.011620516540097917,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.066472839749245,"consumption_real":25.78904874405043,"consumption_index":100.90249724310337,"real_wealth":-128.69178217631978,"cash":6.447262186012607,"equity_share":0.005366477159797353,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":462.3232906214126,"consumption_real":414.2909615592713,"consumption_index":108.05711047451003,"real_wealth":4560.748990104101,"cash":103.57274038981782,"equity_share":0.9016693905194193,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":114.59573178135514,"unemployment_pct":0.0,"real_capital":331.0692137944843,"firm_cash":30.927874680684504,"consumption":78.28850127726203,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":44.397579297165265,"consumption_real":34.63659751856797,"consumption_index":105.7335320204983,"real_wealth":83.22853546096334,"cash":8.659149379641992,"equity_share":0.10394625491131802,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":3.912470943200859,"interest_paid":9.491430101916682,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.39757929716528,"consumption_real":34.636597518567974,"consumption_index":105.73353202049832,"real_wealth":83.2285354609634,"cash":8.659149379641994,"equity_share":0.014849464987331164,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.84403339474624,"consumption_real":25.138406206390844,"consumption_index":98.35678656125482,"real_wealth":-126.27094328494168,"cash":6.284601551597713,"equity_share":0.006351691318728642,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":513.8375849085396,"consumption_real":460.65382641768565,"consumption_index":120.14966781890605,"real_wealth":4776.515209757282,"cash":115.16345660442141,"equity_share":0.8748525887826222,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":123.59608967984748,"unemployment_pct":0.0,"real_capital":426.47154718763653,"firm_cash":29.958835216760175,"consumption":82.1646591329594,"housing_maintenance":2.0,"money_identity_error":2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":47.96182164231119,"consumption_real":36.1918064122218,"consumption_index":110.48104595478587,"real_wealth":127.79589261110496,"cash":9.04795160305545,"equity_share":0.11275567511815598,"mortgage":89.94126707609504,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":5.748703406509201,"interest_paid":7.65519763860834,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.96182164231121,"consumption_real":36.1918064122218,"consumption_index":110.48104595478584,"real_wealth":127.79589261110499,"cash":9.04795160305545,"equity_share":0.01610795358830802,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.551855736541064,"consumption_real":25.922837097028676,"consumption_index":101.42595892839182,"real_wealth":-87.24741436121258,"cash":6.480709274257168,"equity_share":0.006591127855814547,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":542.2103365942121,"consumption_real":486.18930293479093,"consumption_index":126.80993816765549,"real_wealth":5040.961376365726,"cash":121.54732573369773,"equity_share":0.8645452434377214,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":131.43099967872922,"unemployment_pct":0.0,"real_capital":523.3313240091585,"firm_cash":5.096713514863842,"consumption":85.28087629285739,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":51.382754135702804,"consumption_real":37.405535955149375,"consumption_index":114.18614174032201,"real_wealth":172.17355709848823,"cash":9.351383988787344,"equity_share":0.11907587816101856,"mortgage":61.964621559222095,"rent_debt":0.0,"housing_cash_paid":15.403901045117545,"principal_paid":7.821047518870163,"interest_paid":5.58285352624738,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.382754135702825,"consumption_real":37.4055359551494,"consumption_index":114.18614174032204,"real_wealth":172.17355709848826,"cash":9.35138398878735,"equity_share":0.017010839737288383,"mortgage":61.964621559222095,"rent_debt":0.0,"housing_cash_paid":15.403901045117545,"principal_paid":7.821047518870164,"interest_paid":5.582853526247381,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":39.314639933745035,"consumption_real":26.54423317338738,"consumption_index":103.8572396050831,"real_wealth":-47.585810623319844,"cash":6.636058293346845,"equity_share":0.006795640247193206,"mortgage":61.964621559222095,"rent_debt":0.0,"housing_cash_paid":15.403901045117545,"principal_paid":7.821047518870164,"interest_paid":5.582853526247381,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":565.3558245711016,"consumption_real":507.0202421139914,"consumption_index":132.24315130777035,"real_wealth":5262.679919807781,"cash":126.75506052849785,"equity_share":0.8571176418544999,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"rent_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":109.22306527652968,"unemployment_pct":9.999999999999998,"real_capital":262.0757440296716,"firm_cash":30.95127093751055,"consumption":78.19491624995786,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.83872860060628,"consumption_real":40.50954691845964,"consumption_index":123.6616117949428,"real_wealth":118.31642315363666,"cash":9.215921923949569,"equity_share":0.0846705829932978,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.95043742218103,"consumption_real":36.11008485787691,"consumption_index":110.23157836263977,"real_wealth":116.99887143902289,"cash":8.215044305166998,"equity_share":0.012013011911426232,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.507899417270416,"consumption_real":27.61180065345736,"consumption_index":108.03421510284896,"real_wealth":-106.65941964434921,"cash":6.28168464866155,"equity_share":0.005523210059088262,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":546.6623111278101,"consumption_real":490.01805803700705,"consumption_index":127.80857017136337,"real_wealth":4849.9822926813285,"cash":111.4791082034191,"equity_share":0.8977931950361877,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":118.04605633680697,"unemployment_pct":19.999999999999996,"real_capital":343.2480334713316,"firm_cash":29.05509111720827,"consumption":85.77963553116699,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.83436167185756,"consumption_real":47.20524446125169,"consumption_index":144.10125660014782,"real_wealth":177.12531950665115,"cash":10.031114448015984,"equity_share":0.11386941998684508,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":169.56263362897454,"cash":6.569596255957156,"equity_share":0.015246361506389486,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.734920144752586,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-72.86602631076619,"cash":5.039596255957157,"equity_share":0.006539310246983191,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":669.6580140125034,"consumption_real":600.5745655524296,"consumption_index":156.64438329484344,"real_wealth":5328.740505630406,"cash":127.62209517989128,"equity_share":0.8643449082597822,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.86492256743433,"unemployment_pct":19.999999999999996,"real_capital":448.00724181666595,"firm_cash":27.754417047595673,"consumption":90.98233180961738,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.30893830135062,"consumption_real":50.05636411070674,"consumption_index":152.8047370903525,"real_wealth":238.30632144681118,"cash":10.636977373525182,"equity_share":0.12912566454031757,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":220.71136228201286,"cash":6.569596255957155,"equity_share":0.015569094053878917,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-25.717297657727844,"cash":5.039596255957157,"equity_share":0.006502750548844756,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":715.4917406402765,"consumption_real":641.8249195174252,"consumption_index":167.40347405253667,"real_wealth":5675.865829302655,"cash":136.38779539745286,"equity_share":0.8488024908569588,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":138.39843089549746,"unemployment_pct":19.999999999999996,"real_capital":582.6454579458375,"firm_cash":26.47229828619135,"consumption":96.11080685523515,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-13,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.27314634052864,"consumption_real":52.1933683636106,"consumption_index":159.32827068747392,"real_wealth":308.1921261329644,"cash":11.091090777267253,"equity_share":0.13331370934682496,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":279.2205079316731,"cash":6.569596255957154,"equity_share":0.014954945527428902,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":28.791847991932517,"cash":5.0395962559571545,"equity_share":0.006144917120368246,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":765.9094859362239,"consumption_real":687.200890283778,"consumption_index":179.2386255304586,"real_wealth":6047.45661601635,"cash":146.03018918530282,"equity_share":0.8455864280053779,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":108.89500355111736,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":108.89500355111737,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-95.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4583.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":153.3752802392297,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":153.3752802392297,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-56.12719070877585,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4811.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":204.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":204.0202464052071,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-11.046626507641193,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":5057.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":249.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":249.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":29.808088365543846,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5268.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"renter","stress":"stable","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":108.77773593651271,"unemployment_pct":8.512222565892436,"real_capital":246.1971054128481,"firm_cash":30.304454279080893,"consumption":80.78218288367644,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.71099060703838,"consumption_real":40.23989154633455,"consumption_index":124.1971961306622,"real_wealth":41.74311161319052,"cash":9.15457532679111,"equity_share":0.09002684829475738,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":40.491124328741186,"consumption_real":36.44201189586707,"consumption_index":112.47534535761443,"real_wealth":40.6138796546721,"cash":8.290557706309759,"equity_share":0.012788008417976926,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.790661031483793,"consumption_real":27.711594928335415,"consumption_index":109.96664654101353,"real_wealth":-183.09647183482,"cash":6.304387846196309,"equity_share":0.005879434822809272,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":599.6507173096326,"consumption_real":519.9054257984495,"consumption_index":125.03737994190709,"real_wealth":5368.032126000491,"cash":118.27848436914728,"equity_share":0.8913057084644563,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.85922212943107,"unemployment_pct":16.813458704143024,"real_capital":309.67765101109006,"firm_cash":28.32550504335625,"consumption":88.69797982657506,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.61890615235623,"consumption_real":47.35701553712061,"consumption_index":146.16362820098956,"real_wealth":67.20807191925401,"cash":10.06336580163813,"equity_share":0.12601631719287473,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.80179239122116,"consumption_real":33.121613152099044,"consumption_index":102.22720108672546,"real_wealth":60.66010338454186,"cash":7.038342794821047,"equity_share":0.017030464686204026,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":27.831089892476246,"consumption_real":25.04798090322862,"consumption_index":99.39674961598655,"real_wealth":-182.16570826022883,"cash":5.3226959419360815,"equity_share":0.007281598625674776,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":723.8711122520974,"consumption_real":630.3075304386523,"consumption_index":151.5891126596086,"real_wealth":5916.285824621088,"cash":133.9403502182136,"equity_share":0.8496716194952465,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":128.98865164758269,"unemployment_pct":14.759811618831598,"real_capital":397.1359994720205,"firm_cash":26.781284786628675,"consumption":94.87486085348533,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":56.416761356427074,"consumption_real":50.77508522078437,"consumption_index":156.71322599007524,"real_wealth":94.68608869514182,"cash":10.789705609416679,"equity_share":0.1459656605567161,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.33537291429109,"consumption_real":35.40183562286199,"consumption_index":109.26492476191972,"real_wealth":79.7995087630822,"cash":7.522890069858172,"equity_share":0.018043720014556657,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.394073127512,"consumption_real":26.4546658147608,"consumption_index":104.97883259825713,"real_wealth":-167.79395893079442,"cash":5.621616485636669,"equity_share":0.00747843170072058,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":773.9331049009241,"consumption_real":675.3633238225965,"consumption_index":162.4250418043763,"real_wealth":6280.791269326988,"cash":143.51470631230174,"equity_share":0.8285121877280067,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":142.1917641261193,"unemployment_pct":12.48489199306545,"real_capital":517.7768699724411,"firm_cash":1.6311564561704337,"consumption":102.14512790208182,"housing_maintenance":2.0,"money_identity_error":3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":59.90719825404169,"consumption_real":53.91647842863752,"consumption_index":166.40888403900473,"real_wealth":123.87985968068266,"cash":11.457251666085472,"equity_share":0.15958515417070102,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.53288132624498,"consumption_real":38.27959319362049,"consumption_index":118.14689257290276,"real_wealth":100.3795844468825,"cash":8.134413553644354,"equity_share":0.01875230411181589,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.321805778217037,"consumption_real":28.189625200395334,"consumption_index":111.86359206506083,"real_wealth":-152.54128200991772,"cash":5.99029535508401,"equity_share":0.007602367635520527,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":839.4109761248517,"consumption_real":734.2934079241313,"consumption_index":176.59774120349482,"real_wealth":6675.076525236821,"cash":156.0373491838779,"equity_share":0.8140601740819625,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.706205365791227,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":39.763506189473375,"consumption_real":35.78715557052604,"consumption_index":110.4541838596483,"real_wealth":39.19979746380222,"cash":8.94678889263151,"equity_share":0.08661250797648416,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.76350618947338,"consumption_real":35.787155570526046,"consumption_index":110.4541838596483,"real_wealth":39.199797463802234,"cash":8.946788892631512,"equity_share":0.01237321542521203,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.280365605925912,"consumption_real":27.252329045333322,"consumption_index":108.1441628783068,"real_wealth":-165.2395841775808,"cash":6.81308226133333,"equity_share":0.0057151072743406185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":484.66912417645347,"consumption_real":418.20221175880806,"consumption_index":100.57773250572586,"real_wealth":5049.3637048905985,"cash":104.55055293970202,"equity_share":0.8952991693239631,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.68520018399825,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":42.209503861434676,"consumption_real":37.988553475291205,"consumption_index":117.24862183731857,"real_wealth":59.82330932285017,"cash":9.497138368822801,"equity_share":0.11851663903354454,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.20950386143469,"consumption_real":37.98855347529122,"consumption_index":117.2486218373186,"real_wealth":59.82330932285022,"cash":9.497138368822805,"equity_share":0.01693094843336352,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.494897661330857,"consumption_real":28.34540789519777,"consumption_index":112.48177736189588,"real_wealth":-149.7314367681993,"cash":7.0863519737994425,"equity_share":0.007263773283245592,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":509.26461882504486,"consumption_real":440.3381569425404,"consumption_index":105.90143264611365,"real_wealth":5288.954817077649,"cash":110.0845392356351,"equity_share":0.8572886392498464,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256816,"firm_cash":29.643908912587086,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.41352687986029,"consumption_real":39.97217419187426,"consumption_index":123.37090799961196,"real_wealth":81.600473351594,"cash":9.993043547968565,"equity_share":0.13804382348192878,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.41352687986031,"consumption_real":39.972174191874274,"consumption_index":123.37090799961197,"real_wealth":81.60047335159405,"cash":9.993043547968568,"equity_share":0.01972054621170413,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.60639719830973,"consumption_real":29.345757478478756,"consumption_index":116.45141856539188,"real_wealth":-133.64598127850817,"cash":7.336439369619689,"equity_share":0.0081266630020324,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":536.8005472033794,"consumption_real":465.1204924830416,"consumption_index":111.86159030376182,"real_wealth":5541.7371115123415,"cash":116.2801231207604,"equity_share":0.8341089673043347,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.8141381748778,"firm_cash":15.485600761644378,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.43193380657326,"consumption_real":41.78874042591593,"consumption_index":128.977593907148,"real_wealth":104.40191940788986,"cash":10.447185106478983,"equity_share":0.1524886478557949,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.43193380657328,"consumption_real":41.788740425915954,"consumption_index":128.977593907148,"real_wealth":104.40191940788993,"cash":10.447185106478988,"equity_share":0.02178409255082786,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.64641382152515,"consumption_real":30.281772439372638,"consumption_index":120.1657636483041,"real_wealth":-117.03544719465687,"cash":7.570443109843161,"equity_share":0.008740337970224967,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":567.2422053444304,"consumption_real":492.5179848099874,"consumption_index":118.45069379749579,"real_wealth":5809.094901460931,"cash":123.12949620249685,"equity_share":0.8169869216231522,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"renter","stress":"housing_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":108.77768588646308,"unemployment_pct":8.512233942844382,"real_capital":246.1969373027817,"firm_cash":30.30449520875855,"consumption":80.7820191649659,"housing_maintenance":2.0,"money_identity_error":2.842170943040401e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.37285227799321,"consumption_real":40.83556705019389,"consumption_index":126.0357007722034,"real_wealth":41.94104388026261,"cash":9.29009150391911,"equity_share":0.09016606643416955,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.15191426610636,"consumption_real":37.036722839495724,"consumption_index":114.31087296140657,"real_wealth":40.81189134278728,"cash":8.425854445985278,"equity_share":0.012808026889534587,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.450880828829714,"consumption_real":28.30579274594674,"consumption_index":112.32457438867752,"real_wealth":-182.89861851339086,"cash":6.439567849702885,"equity_share":0.005889501161476059,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":593.6946768707829,"consumption_real":514.5449894034849,"consumption_index":123.74819369973184,"real_wealth":5036.58323911659,"cash":117.05898508929282,"equity_share":0.8911364055148199,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.86092798649624,"unemployment_pct":16.81313329622346,"real_capital":309.6986699350759,"firm_cash":28.327088115846315,"consumption":88.69164753661494,"housing_maintenance":2.0,"money_identity_error":4.973799150320701e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":54.09936952466816,"consumption_real":48.68943257220135,"consumption_index":150.2760264574116,"real_wealth":67.9910229080396,"cash":10.346504421592787,"equity_share":0.12703059666845332,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":38.22482850418676,"consumption_real":34.40234565376809,"consumption_index":106.18007917829658,"real_wealth":61.42969142577171,"cash":7.310498451425718,"equity_share":0.0171752911463557,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.249653687679064,"consumption_real":26.324688318911154,"consumption_index":104.46304888456804,"real_wealth":-181.39224465700622,"cash":5.5939962677686195,"equity_share":0.0073539841473402616,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":710.5834937055869,"consumption_real":618.348673746793,"consumption_index":148.71300474910848,"real_wealth":5203.359819920713,"cash":131.3990931711935,"equity_share":0.8484401280378506,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":129.0005810190973,"unemployment_pct":14.75768105728994,"real_capital":397.25813776811964,"firm_cash":26.784219882359697,"consumption":94.86312047056138,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.018646124337835,"consumption_real":52.21678151190405,"consumption_index":161.16290590093843,"real_wealth":96.24529242371969,"cash":11.09606607127961,"equity_share":0.14805239519691282,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":40.79803020389992,"consumption_real":36.71822718350993,"consumption_index":113.3278616774998,"real_wealth":81.29139322871322,"cash":7.80262327649586,"equity_share":0.018333572573205968,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.836960604588377,"consumption_real":27.75326454412954,"consumption_index":110.13200215924417,"real_wealth":-166.30462209208883,"cash":5.897568715627526,"equity_share":0.00762337857477437,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":759.6608977010343,"consumption_real":662.5183373426956,"consumption_index":159.3358194667378,"real_wealth":5560.927407979829,"cash":140.78514668532281,"equity_share":0.8259906536551068,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":142.22010635985913,"unemployment_pct":12.480177778342828,"real_capital":518.0806185796309,"firm_cash":1.3616316162490758,"consumption":102.14009141812815,"housing_maintenance":2.0,"money_identity_error":5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.63336819572307,"consumption_real":55.47003137615077,"consumption_index":171.20380054367527,"real_wealth":126.27541073195154,"cash":11.787381667432038,"equity_share":0.1624909221639451,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.062089201714855,"consumption_real":39.655880281543375,"consumption_index":122.39469222698574,"real_wealth":102.6211395182282,"cash":8.426874559827967,"equity_share":0.01914465476406174,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.805605363298966,"consumption_real":29.525044826969065,"consumption_index":117.16287629749628,"real_wealth":-150.31913403987747,"cash":6.274072025730928,"equity_share":0.007796965478773572,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":824.2489426809788,"consumption_real":720.6475778246457,"consumption_index":173.31591578274308,"real_wealth":5947.815726627916,"cash":153.1376102877372,"equity_share":0.8105674575932197,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.79781021552878,"firm_cash":31.706205365791263,"consumption":75.17517853683499,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":40.36517437612348,"consumption_real":36.32865693851113,"consumption_index":112.12548437812082,"real_wealth":39.37937449163664,"cash":9.082164234627783,"equity_share":0.08673905469193645,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":40.36517437612348,"consumption_real":36.32865693851113,"consumption_index":112.12548437812077,"real_wealth":39.37937449163664,"cash":9.082164234627783,"equity_share":0.012391293527419496,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.881443499995243,"consumption_real":27.79329914999572,"consumption_index":110.29086964284012,"real_wealth":-165.05985534309448,"cash":6.94832478749893,"equity_share":0.005724204529495082,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":479.2547007891834,"consumption_real":413.3292307102651,"consumption_index":99.40577939159817,"real_wealth":4747.747359833435,"cash":103.33230767756628,"equity_share":0.895145447251149,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.685200183998308,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":43.44938385121611,"consumption_real":39.104445466094504,"consumption_index":120.69273292004479,"real_wealth":60.493669536170465,"cash":9.776111366523626,"equity_share":0.11943834431087012,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.44938385121612,"consumption_real":39.104445466094504,"consumption_index":120.69273292004476,"real_wealth":60.49366953617047,"cash":9.776111366523626,"equity_share":0.017062620615838596,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.720779728544024,"consumption_real":29.448701755689623,"consumption_index":116.85992760194293,"real_wealth":-149.06472097010308,"cash":7.362175438922405,"equity_share":0.0073295261292013495,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":498.11969683958023,"consumption_real":430.3077271556222,"consumption_index":103.48911187003904,"real_wealth":4682.92521957299,"cash":107.57693178890555,"equity_share":0.8561695089440899,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256816,"firm_cash":29.64390891258713,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.72465423780272,"consumption_real":41.152188814022445,"consumption_index":127.01292843834092,"real_wealth":82.91174388478454,"cash":10.288047203505611,"equity_share":0.14000296886466437,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.72465423780273,"consumption_real":41.15218881402246,"consumption_index":127.01292843834092,"real_wealth":82.91174388478457,"cash":10.288047203505615,"equity_share":0.02000042412352349,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.87919453472238,"consumption_real":30.491275081250148,"consumption_index":120.9971233382942,"real_wealth":-132.3525508861478,"cash":7.622818770312536,"equity_share":0.008265332939447995,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":525.0387310034273,"consumption_real":454.5348579030846,"consumption_index":109.31574264143451,"real_wealth":4929.953516854455,"cash":113.63371447577116,"equity_share":0.8317312740723641,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.8141381748778,"firm_cash":15.485600761644482,"consumption":87.71096806566877,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.811859361608306,"consumption_real":43.030673425447475,"consumption_index":132.810720448912,"real_wealth":106.38933123565539,"cash":10.757668356361869,"equity_share":0.15521030497391022,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.81185936160833,"consumption_real":43.0306734254475,"consumption_index":132.81072044891206,"real_wealth":106.38933123565543,"cash":10.757668356361876,"equity_share":0.022172900710558614,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.965257258671805,"consumption_real":31.468731532804625,"consumption_index":124.87591878097071,"real_wealth":-115.09182932900612,"cash":7.867182883201158,"equity_share":0.008931258337618828,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":554.8839574670035,"consumption_real":481.39556172030314,"consumption_index":115.7757483694813,"real_wealth":5191.251988973156,"cash":120.34889043007578,"equity_share":0.8136855359779124,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"renter","stress":"rate_shock","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":108.77773593651271,"unemployment_pct":8.512222565892436,"real_capital":246.1971054128481,"firm_cash":30.304454279080893,"consumption":80.78218288367644,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.71099060703838,"consumption_real":40.23989154633455,"consumption_index":124.1971961306622,"real_wealth":41.74311161319052,"cash":9.15457532679111,"equity_share":0.09002684829475738,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":40.491124328741186,"consumption_real":36.44201189586707,"consumption_index":112.47534535761443,"real_wealth":40.6138796546721,"cash":8.290557706309759,"equity_share":0.012788008417976926,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.790661031483793,"consumption_real":27.711594928335415,"consumption_index":109.96664654101353,"real_wealth":-183.09647183482,"cash":6.304387846196309,"equity_share":0.005879434822809272,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":599.6507173096326,"consumption_real":519.9054257984495,"consumption_index":125.03737994190709,"real_wealth":5038.361796330162,"cash":118.27848436914728,"equity_share":0.8913057084644563,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.85922212943107,"unemployment_pct":16.813458704143024,"real_capital":309.67765101109006,"firm_cash":28.32550504335625,"consumption":88.69797982657506,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.61890615235623,"consumption_real":47.35701553712061,"consumption_index":146.16362820098956,"real_wealth":67.20807191925401,"cash":10.06336580163813,"equity_share":0.12601631719287473,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.80179239122116,"consumption_real":33.121613152099044,"consumption_index":102.22720108672546,"real_wealth":60.66010338454186,"cash":7.038342794821047,"equity_share":0.017030464686204026,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":27.831089892476246,"consumption_real":25.04798090322862,"consumption_index":99.39674961598655,"real_wealth":-182.16570826022883,"cash":5.3226959419360815,"equity_share":0.007281598625674776,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":723.8711122520974,"consumption_real":630.3075304386523,"consumption_index":151.5891126596086,"real_wealth":5210.4034716799115,"cash":133.9403502182136,"equity_share":0.8496716194952465,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":128.98865164758269,"unemployment_pct":14.759811618831598,"real_capital":397.1359994720205,"firm_cash":26.781284786628675,"consumption":94.87486085348533,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":56.416761356427074,"consumption_real":50.77508522078437,"consumption_index":156.71322599007524,"real_wealth":94.68608869514182,"cash":10.789705609416679,"equity_share":0.1459656605567161,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.33537291429109,"consumption_real":35.40183562286199,"consumption_index":109.26492476191972,"real_wealth":79.7995087630822,"cash":7.522890069858172,"equity_share":0.018043720014556657,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.394073127512,"consumption_real":26.4546658147608,"consumption_index":104.97883259825713,"real_wealth":-167.79395893079442,"cash":5.621616485636669,"equity_share":0.00747843170072058,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":773.9331049009241,"consumption_real":675.3633238225965,"consumption_index":162.4250418043763,"real_wealth":5574.908916385812,"cash":143.51470631230174,"equity_share":0.8285121877280067,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":142.1917641261193,"unemployment_pct":12.48489199306545,"real_capital":517.7768699724411,"firm_cash":1.6311564561704337,"consumption":102.14512790208182,"housing_maintenance":2.0,"money_identity_error":3.552713678800501e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":59.90719825404169,"consumption_real":53.91647842863752,"consumption_index":166.40888403900473,"real_wealth":123.87985968068266,"cash":11.457251666085472,"equity_share":0.15958515417070102,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.53288132624498,"consumption_real":38.27959319362049,"consumption_index":118.14689257290276,"real_wealth":100.3795844468825,"cash":8.134413553644354,"equity_share":0.01875230411181589,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.321805778217037,"consumption_real":28.189625200395334,"consumption_index":111.86359206506083,"real_wealth":-152.54128200991772,"cash":5.99029535508401,"equity_share":0.007602367635520527,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":839.4109761248517,"consumption_real":734.2934079241313,"consumption_index":176.59774120349482,"real_wealth":5969.194172295643,"cash":156.0373491838779,"equity_share":0.8140601740819625,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.706205365791227,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":39.763506189473375,"consumption_real":35.78715557052604,"consumption_index":110.4541838596483,"real_wealth":39.19979746380222,"cash":8.94678889263151,"equity_share":0.08661250797648416,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.76350618947338,"consumption_real":35.787155570526046,"consumption_index":110.4541838596483,"real_wealth":39.199797463802234,"cash":8.946788892631512,"equity_share":0.01237321542521203,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.280365605925912,"consumption_real":27.252329045333322,"consumption_index":108.1441628783068,"real_wealth":-165.2395841775808,"cash":6.81308226133333,"equity_share":0.0057151072743406185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":484.66912417645347,"consumption_real":418.20221175880806,"consumption_index":100.57773250572586,"real_wealth":4749.3637048905985,"cash":104.55055293970202,"equity_share":0.8952991693239631,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.68520018399825,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":42.209503861434676,"consumption_real":37.988553475291205,"consumption_index":117.24862183731857,"real_wealth":59.82330932285017,"cash":9.497138368822801,"equity_share":0.11851663903354454,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.20950386143469,"consumption_real":37.98855347529122,"consumption_index":117.2486218373186,"real_wealth":59.82330932285022,"cash":9.497138368822805,"equity_share":0.01693094843336352,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.494897661330857,"consumption_real":28.34540789519777,"consumption_index":112.48177736189588,"real_wealth":-149.7314367681993,"cash":7.0863519737994425,"equity_share":0.007263773283245592,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":509.26461882504486,"consumption_real":440.3381569425404,"consumption_index":105.90143264611365,"real_wealth":4688.954817077649,"cash":110.0845392356351,"equity_share":0.8572886392498464,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256816,"firm_cash":29.643908912587086,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.41352687986029,"consumption_real":39.97217419187426,"consumption_index":123.37090799961196,"real_wealth":81.600473351594,"cash":9.993043547968565,"equity_share":0.13804382348192878,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.41352687986031,"consumption_real":39.972174191874274,"consumption_index":123.37090799961197,"real_wealth":81.60047335159405,"cash":9.993043547968568,"equity_share":0.01972054621170413,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.60639719830973,"consumption_real":29.345757478478756,"consumption_index":116.45141856539188,"real_wealth":-133.64598127850817,"cash":7.336439369619689,"equity_share":0.0081266630020324,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":536.8005472033794,"consumption_real":465.1204924830416,"consumption_index":111.86159030376182,"real_wealth":4941.7371115123415,"cash":116.2801231207604,"equity_share":0.8341089673043347,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.8141381748778,"firm_cash":15.485600761644378,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.43193380657326,"consumption_real":41.78874042591593,"consumption_index":128.977593907148,"real_wealth":104.40191940788986,"cash":10.447185106478983,"equity_share":0.1524886478557949,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.43193380657328,"consumption_real":41.788740425915954,"consumption_index":128.977593907148,"real_wealth":104.40191940788993,"cash":10.447185106478988,"equity_share":0.02178409255082786,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.64641382152515,"consumption_real":30.281772439372638,"consumption_index":120.1657636483041,"real_wealth":-117.03544719465687,"cash":7.570443109843161,"equity_share":0.008740337970224967,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":567.2422053444304,"consumption_real":492.5179848099874,"consumption_index":118.45069379749579,"real_wealth":5209.094901460931,"cash":123.12949620249685,"equity_share":0.8169869216231522,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"renter","stress":"rent_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":108.77758578183574,"unemployment_pct":8.512256697788988,"real_capital":246.19660105409454,"firm_cash":30.30457706862395,"consumption":80.78169172550437,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.69657559477983,"consumption_real":42.02691803530184,"consumption_index":129.71270998549954,"real_wealth":42.336908324706194,"cash":9.56112385303117,"equity_share":0.09044450200093976,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.47349411875163,"consumption_real":38.22614470687647,"consumption_index":117.98192810764343,"real_wealth":41.20791464585639,"cash":8.696447920814396,"equity_share":0.012848063736903897,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.77132041290203,"consumption_real":29.494188371611827,"consumption_index":117.04043004607867,"real_wealth":-182.50291190708555,"cash":6.709927854541693,"equity_share":0.00590963379762848,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":581.7825961767356,"consumption_real":503.8241167788424,"consumption_index":121.16982125513287,"real_wealth":5362.696455128728,"cash":114.61998656718664,"equity_share":0.890797800464528,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.86433941738949,"unemployment_pct":16.81248254472345,"real_capital":309.74070454736733,"firm_cash":28.33025387037865,"consumption":88.67898451848554,"housing_maintenance":2.0,"money_identity_error":3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.06028721979775,"consumption_real":51.35425849781797,"consumption_index":158.50079783277155,"real_wealth":69.55692336978679,"cash":10.91277993078632,"equity_share":0.12905870111484216,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.07090593286539,"consumption_real":36.96381533957886,"consumption_index":114.08584981351498,"real_wealth":62.96886814655915,"cash":7.854810759660507,"equity_share":0.017464878815409247,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.08678455259643,"consumption_real":28.878106097336786,"consumption_index":114.59565911641579,"real_wealth":-179.84531703147658,"cash":6.136597545684066,"equity_share":0.007498722597996153,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":684.0083318973334,"consumption_real":594.4310281193648,"consumption_index":142.9608052235125,"real_wealth":5895.154882221208,"cash":126.31659347536502,"equity_share":0.8459776974717526,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":129.02442649266519,"unemployment_pct":14.753422734991906,"real_capital":397.5023153630222,"firm_cash":26.790085184957054,"consumption":94.83965926017208,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.222274732563314,"consumption_real":55.10004725930698,"consumption_index":170.06187425712034,"real_wealth":99.36366255217042,"cash":11.708760042602734,"equity_share":0.15222189238316255,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.72342442258704,"consumption_real":39.35108198032834,"consumption_index":121.45395672940845,"real_wealth":84.27518350516512,"cash":8.362104920819771,"equity_share":0.018912727621987965,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.72278799584605,"consumption_real":30.350509196261445,"consumption_index":120.43852855659303,"real_wealth":-163.32593453410817,"cash":6.449483204205557,"equity_share":0.007912996667928955,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":731.117593344762,"consumption_real":636.8293634220505,"consumption_index":153.15761506061827,"real_wealth":6238.847042962181,"cash":135.32623972718574,"equity_share":0.8209523833269206,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":142.27672391273393,"unemployment_pct":12.470762531170521,"real_capital":518.6877145306779,"firm_cash":0.8229402872187332,"consumption":102.12999029567402,"housing_maintenance":2.0,"money_identity_error":1.6342482922482304e-13,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.0862422559104,"consumption_real":58.57761803031937,"consumption_index":180.79511737752895,"real_wealth":131.06649756172268,"cash":12.447743831442866,"equity_share":0.16830272718928815,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.121112351735874,"consumption_real":42.40900111656229,"consumption_index":130.89197875482188,"real_wealth":107.10442138068191,"cash":9.011912737269485,"equity_share":0.019929426193953305,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.77355352954957,"consumption_real":32.19619817659461,"consumption_index":127.76269117696272,"real_wealth":-145.87473356590434,"cash":6.841692112526356,"equity_share":0.008186195112690534,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":793.9198121270022,"consumption_real":693.3513603260666,"consumption_index":166.751168909588,"real_wealth":6610.941139369508,"cash":147.33716406928914,"equity_share":0.803581651504068,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.706205365791227,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.568510739380656,"consumption_real":37.41165966544259,"consumption_index":115.46808538716853,"real_wealth":39.73852847345157,"cash":9.352914916360648,"equity_share":0.08699214791787106,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.56851073938068,"consumption_real":37.411659665442606,"consumption_index":115.46808538716856,"real_wealth":39.73852847345159,"cash":9.352914916360652,"equity_share":0.012427449702553016,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.08359928488821,"consumption_real":28.87523935639939,"consumption_index":114.58428316031501,"real_wealth":-164.70039771076003,"cash":7.218809839099847,"equity_share":0.005742399032461015,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":468.425854098233,"consumption_real":403.58326868840965,"consumption_index":97.06187318143573,"real_wealth":5044.514670346582,"cash":100.89581717210241,"equity_share":0.8948380033471149,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.5584607491155,"firm_cash":30.6852001839983,"consumption":79.2591992640068,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.92914382061764,"consumption_real":41.33622943855588,"consumption_index":127.58095505727128,"real_wealth":61.8343898838886,"cash":10.33405735963897,"equity_share":0.12128175468504544,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.92914382061765,"consumption_real":41.33622943855588,"consumption_index":127.58095505727123,"real_wealth":61.83438988388863,"cash":10.33405735963897,"equity_share":0.017325964955006504,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.172543859726424,"consumption_real":31.655289473753783,"consumption_index":125.61622807045148,"real_wealth":-147.73128941217328,"cash":7.913822368438446,"equity_share":0.007461031814799411,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":475.82985295318565,"consumption_real":410.2468676578671,"consumption_index":98.66447033618738,"real_wealth":5270.866025233316,"cash":102.56171691446677,"equity_share":0.8539312485451487,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256793,"firm_cash":29.643908912587136,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":48.34690894359252,"consumption_real":43.51221804923327,"consumption_index":134.29696928775704,"real_wealth":85.53428486717641,"cash":10.878054512308317,"equity_share":0.14392125947260084,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.34690894359254,"consumption_real":43.51221804923328,"consumption_index":134.29696928775704,"real_wealth":85.53428486717644,"cash":10.87805451230832,"equity_share":0.02056017992465727,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.424789204342446,"consumption_real":32.7823102839082,"consumption_index":130.08853287265157,"real_wealth":-129.76569014130132,"cash":8.19557757097705,"equity_share":0.008542672808887852,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":501.515098687489,"consumption_real":433.3635888187401,"consumption_index":104.22404733495435,"real_wealth":5506.386328250475,"cash":108.34089720468502,"equity_share":0.826975887793854,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.81413817487766,"firm_cash":15.485600761644397,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-4.973799150320701e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":50.57171046167385,"consumption_real":45.51453941550647,"consumption_index":140.47697350464964,"real_wealth":110.36415480219465,"cash":11.378634853876617,"equity_share":0.16065361906936043,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.57171046167387,"consumption_real":45.51453941550648,"consumption_index":140.47697350464966,"real_wealth":110.36415480219472,"cash":11.37863485387662,"equity_share":0.02295051700990865,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.602944129797805,"consumption_real":33.84264971681803,"consumption_index":134.29622903499214,"real_wealth":-111.20459363916552,"cash":8.460662429204508,"equity_share":0.009313099067682656,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":530.167461795353,"consumption_real":459.1507156158177,"consumption_index":110.42585753146172,"real_wealth":5755.5661647510005,"cash":114.78767890395443,"equity_share":0.8070827648530482,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"owner_free","stress":"stable","actual":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":108.77761469677785,"unemployment_pct":8.512250125085208,"real_capital":246.21805950210003,"firm_cash":30.309413124750574,"consumption":80.76234750099768,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.24794549694871,"consumption_real":50.44512896923186,"consumption_index":121.84813760684024,"real_wealth":267.0292796223739,"cash":11.476266840500248,"equity_share":0.09840302658266867,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.880229336414565,"consumption_real":46.51418442475113,"consumption_index":112.3531024752443,"real_wealth":265.8847194370353,"cash":10.581976956630882,"equity_share":0.013991899715052044,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.10113240546293,"consumption_real":37.712997186894654,"consumption_index":110.27192159910716,"real_wealth":42.17693972909754,"cash":8.579706860018534,"equity_share":0.006484160171723786,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":477.95026643390986,"consumption_real":428.17721781249685,"consumption_index":127.89044737529777,"real_wealth":3340.681784505246,"cash":97.41031705234303,"equity_share":0.8811209135305554,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.92164183346019,"unemployment_pct":16.801553809013125,"real_capital":310.3291227767159,"firm_cash":28.358393919792576,"consumption":88.5664243208296,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.29369894153363,"consumption_real":59.34668198855674,"consumption_index":143.34947340231096,"real_wealth":314.45644114041136,"cash":12.611169922568306,"equity_share":0.1460638624024246,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.177990379782486,"consumption_real":43.94254428298071,"consumption_index":106.1414113115476,"real_wealth":307.51248070408224,"cash":9.3377906601334,"equity_share":0.019862967777357767,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.10500688919438,"consumption_real":35.77685914145141,"consumption_index":104.61069924400992,"real_wealth":64.80737631932331,"cash":7.602582567558424,"equity_share":0.008693542411583058,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":583.7777679289098,"consumption_real":523.2823440771954,"consumption_index":156.2969964388278,"real_wealth":3691.256090205381,"cash":111.197498116404,"equity_share":0.8253796274086345,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":129.2374637052316,"unemployment_pct":14.715404032336643,"real_capital":399.5359464342155,"firm_cash":26.810504254983723,"consumption":94.75798298006508,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.12224603308589,"consumption_real":63.69237437095377,"consumption_index":153.84631490568546,"real_wealth":348.9123355550671,"cash":13.534629553827676,"equity_share":0.17284110303186245,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":54.15301895479422,"consumption_real":46.620070000491275,"consumption_index":112.60886473548616,"real_wealth":332.78878641388474,"cash":9.906764875104395,"equity_share":0.021695219274971117,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.940711665849875,"consumption_real":37.42899344044136,"consumption_index":109.44150128784018,"real_wealth":85.21669091999571,"cash":7.95366110609379,"equity_share":0.009300429948987651,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":626.1026122466446,"consumption_real":561.3747039631567,"consumption_index":167.67464276079954,"real_wealth":3993.899276989843,"cash":119.2921245921708,"equity_share":0.7961632477441788,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":85.0,"nominal_output":139.8311446098983,"unemployment_pct":12.879968240239625,"real_capital":495.27765055965403,"firm_cash":9.893916316710087,"consumption":100.4514073553034,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":76.47551630757864,"consumption_real":66.71031761799725,"consumption_index":161.13603289371315,"real_wealth":378.04750382734596,"cash":14.175942493824415,"equity_share":0.18717454156335533,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.08578143485224,"consumption_real":49.25955623254348,"consumption_index":118.98443534430795,"real_wealth":354.2207865420639,"cash":10.46765569941549,"equity_share":0.022611125261562677,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.735026212679465,"consumption_real":39.04387653258798,"consumption_index":114.16338167423383,"real_wealth":102.28892929849223,"cash":8.296823763174945,"equity_share":0.009572078748631684,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":672.3264913406388,"consumption_real":602.9761951477514,"consumption_index":180.10041671079796,"real_wealth":4254.6762359878085,"cash":128.13244146889716,"equity_share":0.7806422544264502,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.70620536579122,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.00826184291237,"consumption_real":45.007435658621134,"consumption_index":108.71361270198342,"real_wealth":244.21450558511654,"cash":11.251858914655283,"equity_share":0.09437003565959302,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.00826184291238,"consumption_real":45.00743565862114,"consumption_index":108.71361270198344,"real_wealth":244.2145055851165,"cash":11.251858914655285,"equity_share":0.01348143366565615,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.43816061041341,"consumption_real":36.39434454937207,"consumption_index":106.41621213266684,"real_wealth":39.769837141871704,"cash":9.098586137343018,"equity_share":0.006272136457883185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":374.55328394445405,"consumption_real":335.2979555500086,"consumption_index":100.14873224313284,"real_wealth":3204.236618600631,"cash":83.82448888750216,"equity_share":0.8858763942168676,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.685200183998255,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.12616442333693,"consumption_real":47.81354798100324,"consumption_index":115.4916617898629,"real_wealth":270.1636392363998,"cash":11.95338699525081,"equity_share":0.13708341648360087,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.126164423336945,"consumption_real":47.813547981003246,"consumption_index":115.49166178986292,"real_wealth":270.1636392363998,"cash":11.953386995250812,"equity_share":0.01958334521194299,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.08743312635041,"consumption_real":37.87868981371537,"consumption_index":110.75640296408001,"real_wealth":60.48828915526922,"cash":9.469672453428844,"equity_share":0.008581952015676566,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":393.3387988648073,"consumption_real":352.2049189783266,"consumption_index":105.19860184537832,"real_wealth":3396.012451845783,"cash":88.05122974458165,"equity_share":0.8347512862887796,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256804,"firm_cash":29.643908912587108,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.947687018934396,"consumption_real":50.35291831704095,"consumption_index":121.62540656290086,"real_wealth":297.5870144999018,"cash":12.588229579260238,"equity_share":0.16385949466335145,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.9476870189344,"consumption_real":50.35291831704097,"consumption_index":121.62540656290089,"real_wealth":297.5870144999018,"cash":12.588229579260242,"equity_share":0.023408499237621637,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.603724075072044,"consumption_real":39.24335166756484,"consumption_index":114.74664230282114,"real_wealth":81.99283355861574,"cash":9.810837916891211,"equity_share":0.009939390260265872,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":415.5299392140243,"consumption_real":372.1769452926219,"consumption_index":111.16396215430765,"real_wealth":3598.2059674887546,"cash":93.04423632315547,"equity_share":0.802792615838761,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.81413817487777,"firm_cash":15.485600761644378,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.533960717876234,"consumption_real":52.68056464608861,"consumption_index":127.2477406910353,"real_wealth":326.32430978860066,"cash":13.170141161522153,"equity_share":0.1836493530792807,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":60.53396071787624,"consumption_real":52.68056464608861,"consumption_index":127.24774069103529,"real_wealth":326.3243097886007,"cash":13.170141161522153,"equity_share":0.02623562186846868,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":47.02283734426312,"consumption_real":40.52055360983681,"consumption_index":118.48115090595557,"real_wealth":104.21500260508866,"cash":10.130138402459202,"equity_share":0.010907132060248782,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":441.0495665312687,"consumption_real":395.1446098781418,"consumption_index":118.02407702453462,"real_wealth":3812.465328615498,"cash":98.78615246953545,"equity_share":0.7792078929920018,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"owner_free","stress":"housing_down","actual":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":108.77761469677785,"unemployment_pct":8.512250125085208,"real_capital":246.21805950210003,"firm_cash":30.309413124750574,"consumption":80.76234750099768,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.24794549694871,"consumption_real":50.44512896923186,"consumption_index":121.84813760684024,"real_wealth":234.06224665534097,"cash":11.476266840500248,"equity_share":0.09840302658266867,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.880229336414565,"consumption_real":46.51418442475113,"consumption_index":112.3531024752443,"real_wealth":232.9176864700023,"cash":10.581976956630882,"equity_share":0.013991899715052044,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.10113240546293,"consumption_real":37.712997186894654,"consumption_index":110.27192159910716,"real_wealth":9.209906762064575,"cash":8.579706860018534,"equity_share":0.006484160171723786,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":477.95026643390986,"consumption_real":428.17721781249685,"consumption_index":127.89044737529777,"real_wealth":3307.714751538213,"cash":97.41031705234303,"equity_share":0.8811209135305554,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.92164183346019,"unemployment_pct":16.801553809013125,"real_capital":310.3291227767159,"firm_cash":28.358393919792576,"consumption":88.5664243208296,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.29369894153363,"consumption_real":59.34668198855674,"consumption_index":143.34947340231096,"real_wealth":243.8682058462937,"cash":12.611169922568306,"equity_share":0.1460638624024246,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.177990379782486,"consumption_real":43.94254428298071,"consumption_index":106.1414113115476,"real_wealth":236.92424540996458,"cash":9.3377906601334,"equity_share":0.019862967777357767,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.10500688919438,"consumption_real":35.77685914145141,"consumption_index":104.61069924400992,"real_wealth":-5.78085897479434,"cash":7.602582567558424,"equity_share":0.008693542411583058,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":583.7777679289098,"consumption_real":523.2823440771954,"consumption_index":156.2969964388278,"real_wealth":3620.6678549112635,"cash":111.197498116404,"equity_share":0.8253796274086345,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":129.2374637052316,"unemployment_pct":14.715404032336643,"real_capital":399.5359464342155,"firm_cash":26.810504254983723,"consumption":94.75798298006508,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.12224603308589,"consumption_real":63.69237437095377,"consumption_index":153.84631490568546,"real_wealth":278.3241002609495,"cash":13.534629553827676,"equity_share":0.17284110303186245,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":54.15301895479422,"consumption_real":46.620070000491275,"consumption_index":112.60886473548616,"real_wealth":262.2005511197671,"cash":9.906764875104395,"equity_share":0.021695219274971117,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.940711665849875,"consumption_real":37.42899344044136,"consumption_index":109.44150128784018,"real_wealth":14.628455625878068,"cash":7.95366110609379,"equity_share":0.009300429948987651,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":626.1026122466446,"consumption_real":561.3747039631567,"consumption_index":167.67464276079954,"real_wealth":3923.3110416957256,"cash":119.2921245921708,"equity_share":0.7961632477441788,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":85.0,"nominal_output":139.8311446098983,"unemployment_pct":12.879968240239625,"real_capital":495.27765055965403,"firm_cash":9.893916316710087,"consumption":100.4514073553034,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":76.47551630757864,"consumption_real":66.71031761799725,"consumption_index":161.13603289371315,"real_wealth":307.45926853322834,"cash":14.175942493824415,"equity_share":0.18717454156335533,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.08578143485224,"consumption_real":49.25955623254348,"consumption_index":118.98443534430795,"real_wealth":283.6325512479463,"cash":10.46765569941549,"equity_share":0.022611125261562677,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.735026212679465,"consumption_real":39.04387653258798,"consumption_index":114.16338167423383,"real_wealth":31.700694004374594,"cash":8.296823763174945,"equity_share":0.009572078748631684,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":672.3264913406388,"consumption_real":602.9761951477514,"consumption_index":180.10041671079796,"real_wealth":4184.08800069369,"cash":128.13244146889716,"equity_share":0.7806422544264502,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.70620536579122,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.00826184291237,"consumption_real":45.007435658621134,"consumption_index":108.71361270198342,"real_wealth":214.2145055851165,"cash":11.251858914655283,"equity_share":0.09437003565959302,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.00826184291238,"consumption_real":45.00743565862114,"consumption_index":108.71361270198344,"real_wealth":214.2145055851165,"cash":11.251858914655285,"equity_share":0.01348143366565615,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.43816061041341,"consumption_real":36.39434454937207,"consumption_index":106.41621213266684,"real_wealth":9.769837141871704,"cash":9.098586137343018,"equity_share":0.006272136457883185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":374.55328394445405,"consumption_real":335.2979555500086,"consumption_index":100.14873224313284,"real_wealth":3174.236618600631,"cash":83.82448888750216,"equity_share":0.8858763942168676,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.685200183998255,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.12616442333693,"consumption_real":47.81354798100324,"consumption_index":115.4916617898629,"real_wealth":210.16363923639977,"cash":11.95338699525081,"equity_share":0.13708341648360087,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.126164423336945,"consumption_real":47.813547981003246,"consumption_index":115.49166178986292,"real_wealth":210.16363923639977,"cash":11.953386995250812,"equity_share":0.01958334521194299,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.08743312635041,"consumption_real":37.87868981371537,"consumption_index":110.75640296408001,"real_wealth":0.48828915526922145,"cash":9.469672453428844,"equity_share":0.008581952015676566,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":393.3387988648073,"consumption_real":352.2049189783266,"consumption_index":105.19860184537832,"real_wealth":3336.012451845783,"cash":88.05122974458165,"equity_share":0.8347512862887796,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256804,"firm_cash":29.643908912587108,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.947687018934396,"consumption_real":50.35291831704095,"consumption_index":121.62540656290086,"real_wealth":237.58701449990178,"cash":12.588229579260238,"equity_share":0.16385949466335145,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.9476870189344,"consumption_real":50.35291831704097,"consumption_index":121.62540656290089,"real_wealth":237.58701449990178,"cash":12.588229579260242,"equity_share":0.023408499237621637,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.603724075072044,"consumption_real":39.24335166756484,"consumption_index":114.74664230282114,"real_wealth":21.992833558615743,"cash":9.810837916891211,"equity_share":0.009939390260265872,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":415.5299392140243,"consumption_real":372.1769452926219,"consumption_index":111.16396215430765,"real_wealth":3538.2059674887546,"cash":93.04423632315547,"equity_share":0.802792615838761,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.81413817487777,"firm_cash":15.485600761644378,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.533960717876234,"consumption_real":52.68056464608861,"consumption_index":127.2477406910353,"real_wealth":266.32430978860066,"cash":13.170141161522153,"equity_share":0.1836493530792807,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":60.53396071787624,"consumption_real":52.68056464608861,"consumption_index":127.24774069103529,"real_wealth":266.32430978860066,"cash":13.170141161522153,"equity_share":0.02623562186846868,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":47.02283734426312,"consumption_real":40.52055360983681,"consumption_index":118.48115090595557,"real_wealth":44.21500260508866,"cash":10.130138402459202,"equity_share":0.010907132060248782,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":441.0495665312687,"consumption_real":395.1446098781418,"consumption_index":118.02407702453462,"real_wealth":3752.465328615498,"cash":98.78615246953545,"equity_share":0.7792078929920018,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"owner_free","stress":"rate_shock","actual":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":108.77761469677785,"unemployment_pct":8.512250125085208,"real_capital":246.21805950210003,"firm_cash":30.309413124750574,"consumption":80.76234750099768,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.24794549694871,"consumption_real":50.44512896923186,"consumption_index":121.84813760684024,"real_wealth":234.06224665534097,"cash":11.476266840500248,"equity_share":0.09840302658266867,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.880229336414565,"consumption_real":46.51418442475113,"consumption_index":112.3531024752443,"real_wealth":232.9176864700023,"cash":10.581976956630882,"equity_share":0.013991899715052044,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.10113240546293,"consumption_real":37.712997186894654,"consumption_index":110.27192159910716,"real_wealth":9.209906762064575,"cash":8.579706860018534,"equity_share":0.006484160171723786,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":477.95026643390986,"consumption_real":428.17721781249685,"consumption_index":127.89044737529777,"real_wealth":3307.714751538213,"cash":97.41031705234303,"equity_share":0.8811209135305554,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.92164183346019,"unemployment_pct":16.801553809013125,"real_capital":310.3291227767159,"firm_cash":28.358393919792576,"consumption":88.5664243208296,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.29369894153363,"consumption_real":59.34668198855674,"consumption_index":143.34947340231096,"real_wealth":243.8682058462937,"cash":12.611169922568306,"equity_share":0.1460638624024246,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.177990379782486,"consumption_real":43.94254428298071,"consumption_index":106.1414113115476,"real_wealth":236.92424540996458,"cash":9.3377906601334,"equity_share":0.019862967777357767,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.10500688919438,"consumption_real":35.77685914145141,"consumption_index":104.61069924400992,"real_wealth":-5.78085897479434,"cash":7.602582567558424,"equity_share":0.008693542411583058,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":583.7777679289098,"consumption_real":523.2823440771954,"consumption_index":156.2969964388278,"real_wealth":3620.6678549112635,"cash":111.197498116404,"equity_share":0.8253796274086345,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":129.2374637052316,"unemployment_pct":14.715404032336643,"real_capital":399.5359464342155,"firm_cash":26.810504254983723,"consumption":94.75798298006508,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.12224603308589,"consumption_real":63.69237437095377,"consumption_index":153.84631490568546,"real_wealth":278.3241002609495,"cash":13.534629553827676,"equity_share":0.17284110303186245,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":54.15301895479422,"consumption_real":46.620070000491275,"consumption_index":112.60886473548616,"real_wealth":262.2005511197671,"cash":9.906764875104395,"equity_share":0.021695219274971117,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.940711665849875,"consumption_real":37.42899344044136,"consumption_index":109.44150128784018,"real_wealth":14.628455625878068,"cash":7.95366110609379,"equity_share":0.009300429948987651,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":626.1026122466446,"consumption_real":561.3747039631567,"consumption_index":167.67464276079954,"real_wealth":3923.3110416957256,"cash":119.2921245921708,"equity_share":0.7961632477441788,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":85.0,"nominal_output":139.8311446098983,"unemployment_pct":12.879968240239625,"real_capital":495.27765055965403,"firm_cash":9.893916316710087,"consumption":100.4514073553034,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":76.47551630757864,"consumption_real":66.71031761799725,"consumption_index":161.13603289371315,"real_wealth":307.45926853322834,"cash":14.175942493824415,"equity_share":0.18717454156335533,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.08578143485224,"consumption_real":49.25955623254348,"consumption_index":118.98443534430795,"real_wealth":283.6325512479463,"cash":10.46765569941549,"equity_share":0.022611125261562677,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.735026212679465,"consumption_real":39.04387653258798,"consumption_index":114.16338167423383,"real_wealth":31.700694004374594,"cash":8.296823763174945,"equity_share":0.009572078748631684,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":672.3264913406388,"consumption_real":602.9761951477514,"consumption_index":180.10041671079796,"real_wealth":4184.08800069369,"cash":128.13244146889716,"equity_share":0.7806422544264502,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.70620536579122,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.00826184291237,"consumption_real":45.007435658621134,"consumption_index":108.71361270198342,"real_wealth":214.2145055851165,"cash":11.251858914655283,"equity_share":0.09437003565959302,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.00826184291238,"consumption_real":45.00743565862114,"consumption_index":108.71361270198344,"real_wealth":214.2145055851165,"cash":11.251858914655285,"equity_share":0.01348143366565615,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.43816061041341,"consumption_real":36.39434454937207,"consumption_index":106.41621213266684,"real_wealth":9.769837141871704,"cash":9.098586137343018,"equity_share":0.006272136457883185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":374.55328394445405,"consumption_real":335.2979555500086,"consumption_index":100.14873224313284,"real_wealth":3174.236618600631,"cash":83.82448888750216,"equity_share":0.8858763942168676,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.685200183998255,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.12616442333693,"consumption_real":47.81354798100324,"consumption_index":115.4916617898629,"real_wealth":210.16363923639977,"cash":11.95338699525081,"equity_share":0.13708341648360087,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.126164423336945,"consumption_real":47.813547981003246,"consumption_index":115.49166178986292,"real_wealth":210.16363923639977,"cash":11.953386995250812,"equity_share":0.01958334521194299,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.08743312635041,"consumption_real":37.87868981371537,"consumption_index":110.75640296408001,"real_wealth":0.48828915526922145,"cash":9.469672453428844,"equity_share":0.008581952015676566,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":393.3387988648073,"consumption_real":352.2049189783266,"consumption_index":105.19860184537832,"real_wealth":3336.012451845783,"cash":88.05122974458165,"equity_share":0.8347512862887796,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256804,"firm_cash":29.643908912587108,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.947687018934396,"consumption_real":50.35291831704095,"consumption_index":121.62540656290086,"real_wealth":237.58701449990178,"cash":12.588229579260238,"equity_share":0.16385949466335145,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.9476870189344,"consumption_real":50.35291831704097,"consumption_index":121.62540656290089,"real_wealth":237.58701449990178,"cash":12.588229579260242,"equity_share":0.023408499237621637,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.603724075072044,"consumption_real":39.24335166756484,"consumption_index":114.74664230282114,"real_wealth":21.992833558615743,"cash":9.810837916891211,"equity_share":0.009939390260265872,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":415.5299392140243,"consumption_real":372.1769452926219,"consumption_index":111.16396215430765,"real_wealth":3538.2059674887546,"cash":93.04423632315547,"equity_share":0.802792615838761,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.81413817487777,"firm_cash":15.485600761644378,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.533960717876234,"consumption_real":52.68056464608861,"consumption_index":127.2477406910353,"real_wealth":266.32430978860066,"cash":13.170141161522153,"equity_share":0.1836493530792807,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":60.53396071787624,"consumption_real":52.68056464608861,"consumption_index":127.24774069103529,"real_wealth":266.32430978860066,"cash":13.170141161522153,"equity_share":0.02623562186846868,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":47.02283734426312,"consumption_real":40.52055360983681,"consumption_index":118.48115090595557,"real_wealth":44.21500260508866,"cash":10.130138402459202,"equity_share":0.010907132060248782,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":441.0495665312687,"consumption_real":395.1446098781418,"consumption_index":118.02407702453462,"real_wealth":3752.465328615498,"cash":98.78615246953545,"equity_share":0.7792078929920018,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"owner_free","stress":"rent_down","actual":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":108.77761469677785,"unemployment_pct":8.512250125085208,"real_capital":246.21805950210003,"firm_cash":30.309413124750574,"consumption":80.76234750099768,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.24794549694871,"consumption_real":50.44512896923186,"consumption_index":121.84813760684024,"real_wealth":267.0292796223739,"cash":11.476266840500248,"equity_share":0.09840302658266867,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.880229336414565,"consumption_real":46.51418442475113,"consumption_index":112.3531024752443,"real_wealth":265.8847194370353,"cash":10.581976956630882,"equity_share":0.013991899715052044,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.10113240546293,"consumption_real":37.712997186894654,"consumption_index":110.27192159910716,"real_wealth":42.17693972909754,"cash":8.579706860018534,"equity_share":0.006484160171723786,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":477.95026643390986,"consumption_real":428.17721781249685,"consumption_index":127.89044737529777,"real_wealth":3340.681784505246,"cash":97.41031705234303,"equity_share":0.8811209135305554,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.92164183346019,"unemployment_pct":16.801553809013125,"real_capital":310.3291227767159,"firm_cash":28.358393919792576,"consumption":88.5664243208296,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.29369894153363,"consumption_real":59.34668198855674,"consumption_index":143.34947340231096,"real_wealth":314.45644114041136,"cash":12.611169922568306,"equity_share":0.1460638624024246,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.177990379782486,"consumption_real":43.94254428298071,"consumption_index":106.1414113115476,"real_wealth":307.51248070408224,"cash":9.3377906601334,"equity_share":0.019862967777357767,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.10500688919438,"consumption_real":35.77685914145141,"consumption_index":104.61069924400992,"real_wealth":64.80737631932331,"cash":7.602582567558424,"equity_share":0.008693542411583058,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":583.7777679289098,"consumption_real":523.2823440771954,"consumption_index":156.2969964388278,"real_wealth":3691.256090205381,"cash":111.197498116404,"equity_share":0.8253796274086345,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":129.2374637052316,"unemployment_pct":14.715404032336643,"real_capital":399.5359464342155,"firm_cash":26.810504254983723,"consumption":94.75798298006508,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.12224603308589,"consumption_real":63.69237437095377,"consumption_index":153.84631490568546,"real_wealth":348.9123355550671,"cash":13.534629553827676,"equity_share":0.17284110303186245,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":54.15301895479422,"consumption_real":46.620070000491275,"consumption_index":112.60886473548616,"real_wealth":332.78878641388474,"cash":9.906764875104395,"equity_share":0.021695219274971117,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.940711665849875,"consumption_real":37.42899344044136,"consumption_index":109.44150128784018,"real_wealth":85.21669091999571,"cash":7.95366110609379,"equity_share":0.009300429948987651,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":626.1026122466446,"consumption_real":561.3747039631567,"consumption_index":167.67464276079954,"real_wealth":3993.899276989843,"cash":119.2921245921708,"equity_share":0.7961632477441788,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":85.0,"nominal_output":139.8311446098983,"unemployment_pct":12.879968240239625,"real_capital":495.27765055965403,"firm_cash":9.893916316710087,"consumption":100.4514073553034,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":76.47551630757864,"consumption_real":66.71031761799725,"consumption_index":161.13603289371315,"real_wealth":378.04750382734596,"cash":14.175942493824415,"equity_share":0.18717454156335533,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.08578143485224,"consumption_real":49.25955623254348,"consumption_index":118.98443534430795,"real_wealth":354.2207865420639,"cash":10.46765569941549,"equity_share":0.022611125261562677,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.735026212679465,"consumption_real":39.04387653258798,"consumption_index":114.16338167423383,"real_wealth":102.28892929849223,"cash":8.296823763174945,"equity_share":0.009572078748631684,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":672.3264913406388,"consumption_real":602.9761951477514,"consumption_index":180.10041671079796,"real_wealth":4254.6762359878085,"cash":128.13244146889716,"equity_share":0.7806422544264502,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74576070885475,"unemployment_pct":0.0,"real_capital":242.7978102155288,"firm_cash":31.70620536579122,"consumption":75.17517853683498,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.00826184291237,"consumption_real":45.007435658621134,"consumption_index":108.71361270198342,"real_wealth":244.21450558511654,"cash":11.251858914655283,"equity_share":0.09437003565959302,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.00826184291238,"consumption_real":45.00743565862114,"consumption_index":108.71361270198344,"real_wealth":244.2145055851165,"cash":11.251858914655285,"equity_share":0.01348143366565615,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.43816061041341,"consumption_real":36.39434454937207,"consumption_index":106.41621213266684,"real_wealth":39.769837141871704,"cash":9.098586137343018,"equity_share":0.006272136457883185,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":374.55328394445405,"consumption_real":335.2979555500086,"consumption_index":100.14873224313284,"real_wealth":3204.236618600631,"cash":83.82448888750216,"equity_share":0.8858763942168676,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":111.18998158681485,"unemployment_pct":0.0,"real_capital":296.55846074911557,"firm_cash":30.685200183998255,"consumption":79.25919926400678,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.12616442333693,"consumption_real":47.81354798100324,"consumption_index":115.4916617898629,"real_wealth":270.1636392363998,"cash":11.95338699525081,"equity_share":0.13708341648360087,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.126164423336945,"consumption_real":47.813547981003246,"consumption_index":115.49166178986292,"real_wealth":270.1636392363998,"cash":11.953386995250812,"equity_share":0.01958334521194299,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.08743312635041,"consumption_real":37.87868981371537,"consumption_index":110.75640296408001,"real_wealth":60.48828915526922,"cash":9.469672453428844,"equity_share":0.008581952015676566,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":393.3387988648073,"consumption_real":352.2049189783266,"consumption_index":105.19860184537832,"real_wealth":3396.012451845783,"cash":88.05122974458165,"equity_share":0.8347512862887796,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":118.17049089784123,"unemployment_pct":0.0,"real_capital":363.46687430256804,"firm_cash":29.643908912587108,"consumption":83.42436434965144,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.947687018934396,"consumption_real":50.35291831704095,"consumption_index":121.62540656290086,"real_wealth":297.5870144999018,"cash":12.588229579260238,"equity_share":0.16385949466335145,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":57.9476870189344,"consumption_real":50.35291831704097,"consumption_index":121.62540656290089,"real_wealth":297.5870144999018,"cash":12.588229579260242,"equity_share":0.023408499237621637,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":45.603724075072044,"consumption_real":39.24335166756484,"consumption_index":114.74664230282114,"real_wealth":81.99283355861574,"cash":9.810837916891211,"equity_share":0.009939390260265872,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":415.5299392140243,"consumption_real":372.1769452926219,"consumption_index":111.16396215430765,"real_wealth":3598.2059674887546,"cash":93.04423632315547,"equity_share":0.802792615838761,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":125.64587861580556,"unemployment_pct":0.0,"real_capital":445.81413817487777,"firm_cash":15.485600761644378,"consumption":87.71096806566875,"housing_maintenance":2.0,"money_identity_error":-5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.533960717876234,"consumption_real":52.68056464608861,"consumption_index":127.2477406910353,"real_wealth":326.32430978860066,"cash":13.170141161522153,"equity_share":0.1836493530792807,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":60.53396071787624,"consumption_real":52.68056464608861,"consumption_index":127.24774069103529,"real_wealth":326.3243097886007,"cash":13.170141161522153,"equity_share":0.02623562186846868,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":47.02283734426312,"consumption_real":40.52055360983681,"consumption_index":118.48115090595557,"real_wealth":104.21500260508866,"cash":10.130138402459202,"equity_share":0.010907132060248782,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":441.0495665312687,"consumption_real":395.1446098781418,"consumption_index":118.02407702453462,"real_wealth":3812.465328615498,"cash":98.78615246953545,"equity_share":0.7792078929920018,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"mortgage_fixed","stress":"stable","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":111.21982950607229,"unemployment_pct":7.9615958665948945,"real_capital":265.6254312403348,"firm_cash":30.79872811712717,"consumption":78.80508753149151,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.869853334951834,"consumption_real":40.53755917937064,"consumption_index":123.7471235223696,"real_wealth":118.32338408368265,"cash":9.222294713306821,"equity_share":0.08359424613708154,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.96371998249858,"consumption_real":37.022039162162706,"consumption_index":113.01545889772243,"real_wealth":117.25842417443951,"cash":8.422513909392016,"equity_share":0.011872168805278966,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.217387189034184,"consumption_real":28.25033964804475,"consumption_index":110.53256933764143,"real_wealth":-106.46110870143804,"cash":6.426952269930181,"equity_share":0.005460306746805817,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":552.1718664530346,"consumption_real":494.97665782970915,"consumption_index":129.10189301766022,"real_wealth":4850.571262412667,"cash":112.60718965625884,"equity_share":0.8990732783108336,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":124.15610838316701,"unemployment_pct":15.634983129660219,"real_capital":362.21528884763507,"firm_cash":28.428426903741272,"consumption":88.2862923850351,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.89474251564914,"consumption_real":47.259587220664116,"consumption_index":144.2671462170288,"real_wealth":177.16040059724165,"cash":10.042662284391124,"equity_share":0.10813963507091186,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.61903255697973,"consumption_real":34.411448257861636,"consumption_index":105.04622933282747,"real_wealth":171.16987136747036,"cash":7.312432754795598,"equity_share":0.014677166922888105,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.35710492197991,"consumption_real":26.075713386361794,"consumption_index":102.02410426969796,"real_wealth":-71.74485304063582,"cash":5.541089094601883,"equity_share":0.006280865426749537,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":695.4958071762217,"consumption_real":623.8285793997759,"consumption_index":162.7095929576881,"real_wealth":5332.269891196882,"cash":132.56357312245237,"equity_share":0.8709023325794505,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":139.68301748570218,"unemployment_pct":12.904920788817265,"real_capital":498.9857010530831,"firm_cash":26.064870142949893,"consumption":96.01075027992214,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.26921251384127,"consumption_real":50.02061090194834,"consumption_index":152.69559493107818,"real_wealth":238.34703119075445,"cash":10.629379816664022,"equity_share":0.11638839017920002,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.06988756920769,"consumption_real":37.2412184517781,"consumption_index":113.6845373320102,"real_wealth":225.1877973773631,"cash":7.913758921002847,"equity_share":0.01461064929823343,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.65592024917165,"consumption_real":27.86864786374568,"consumption_index":109.03915813836883,"real_wealth":-22.697715839816325,"cash":5.922087671045957,"equity_share":0.006057692597594714,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":769.8581458358608,"consumption_real":690.7546841934511,"consumption_index":180.16554099985694,"real_wealth":5700.529571773878,"cash":146.78537039110836,"equity_share":0.8629432679249719,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":17,"price_index":85.0,"nominal_output":146.51222250571996,"unemployment_pct":11.77404090123252,"real_capital":567.2620084269776,"firm_cash":0.5184170996699429,"consumption":99.55945029448915,"housing_maintenance":2.0,"money_identity_error":1.1368683772161603e-13,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":67.21794439631095,"consumption_real":51.23558047875353,"consumption_index":156.40447611042023,"real_wealth":265.2170813008664,"cash":10.887560851735126,"equity_share":0.1224931746607056,"mortgage":64.64643215790275,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.746093395819308,"interest_paid":2.855701022148882,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.171598082554844,"consumption_real":38.59386879637303,"consumption_index":117.81371019450327,"real_wealth":249.24996657184363,"cash":8.201197119229269,"equity_share":0.015093661938085265,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.17759278698298,"consumption_real":28.69926403035835,"consumption_index":112.28903549109776,"real_wealth":-0.8013950954429812,"cash":6.098593606451148,"equity_share":0.006197624582887179,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":804.3707662661259,"consumption_real":721.8160425806898,"consumption_index":188.26709509146846,"real_wealth":5859.134651395677,"cash":153.38590904839657,"equity_share":0.856215538818322,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":108.89500355111736,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":108.89500355111737,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-95.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4583.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":153.3752802392297,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":153.3752802392297,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-56.12719070877585,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4811.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":204.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":204.0202464052071,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-11.046626507641193,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":5057.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":249.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":249.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":29.808088365543846,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5268.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"mortgage_fixed","stress":"housing_down","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":111.21982950607229,"unemployment_pct":7.9615958665948945,"real_capital":265.6254312403348,"firm_cash":30.79872811712717,"consumption":78.80508753149151,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.869853334951834,"consumption_real":40.53755917937064,"consumption_index":123.7471235223696,"real_wealth":85.35635111664965,"cash":9.222294713306821,"equity_share":0.08359424613708154,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.96371998249858,"consumption_real":37.022039162162706,"consumption_index":113.01545889772243,"real_wealth":84.29139120740655,"cash":8.422513909392016,"equity_share":0.011872168805278966,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.217387189034184,"consumption_real":28.25033964804475,"consumption_index":110.53256933764143,"real_wealth":-139.428141668471,"cash":6.426952269930181,"equity_share":0.005460306746805817,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":552.1718664530346,"consumption_real":494.97665782970915,"consumption_index":129.10189301766022,"real_wealth":4817.604229445635,"cash":112.60718965625884,"equity_share":0.8990732783108336,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":124.15610838316701,"unemployment_pct":15.634983129660219,"real_capital":362.21528884763507,"firm_cash":28.428426903741272,"consumption":88.2862923850351,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.89474251564914,"consumption_real":47.259587220664116,"consumption_index":144.2671462170288,"real_wealth":106.57216530312398,"cash":10.042662284391124,"equity_share":0.10813963507091186,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.61903255697973,"consumption_real":34.411448257861636,"consumption_index":105.04622933282747,"real_wealth":100.5816360733527,"cash":7.312432754795598,"equity_share":0.014677166922888105,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.35710492197991,"consumption_real":26.075713386361794,"consumption_index":102.02410426969796,"real_wealth":-142.33308833475348,"cash":5.541089094601883,"equity_share":0.006280865426749537,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":695.4958071762217,"consumption_real":623.8285793997759,"consumption_index":162.7095929576881,"real_wealth":5261.681655902764,"cash":132.56357312245237,"equity_share":0.8709023325794505,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":139.68301748570218,"unemployment_pct":12.904920788817265,"real_capital":498.9857010530831,"firm_cash":26.064870142949893,"consumption":96.01075027992214,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.26921251384127,"consumption_real":50.02061090194834,"consumption_index":152.69559493107818,"real_wealth":167.7587958966368,"cash":10.629379816664022,"equity_share":0.11638839017920002,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.06988756920769,"consumption_real":37.2412184517781,"consumption_index":113.6845373320102,"real_wealth":154.59956208324544,"cash":7.913758921002847,"equity_share":0.01461064929823343,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.65592024917165,"consumption_real":27.86864786374568,"consumption_index":109.03915813836883,"real_wealth":-93.28595113393395,"cash":5.922087671045957,"equity_share":0.006057692597594714,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":769.8581458358608,"consumption_real":690.7546841934511,"consumption_index":180.16554099985694,"real_wealth":5629.941336479761,"cash":146.78537039110836,"equity_share":0.8629432679249719,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":17,"price_index":85.0,"nominal_output":146.51222250571996,"unemployment_pct":11.77404090123252,"real_capital":567.2620084269776,"firm_cash":0.5184170996699429,"consumption":99.55945029448915,"housing_maintenance":2.0,"money_identity_error":1.1368683772161603e-13,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":67.21794439631095,"consumption_real":51.23558047875353,"consumption_index":156.40447611042023,"real_wealth":194.62884600674877,"cash":10.887560851735126,"equity_share":0.1224931746607056,"mortgage":64.64643215790275,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.746093395819308,"interest_paid":2.855701022148882,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.171598082554844,"consumption_real":38.59386879637303,"consumption_index":117.81371019450327,"real_wealth":178.66173127772598,"cash":8.201197119229269,"equity_share":0.015093661938085265,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.17759278698298,"consumption_real":28.69926403035835,"consumption_index":112.28903549109776,"real_wealth":-71.38963038956064,"cash":6.098593606451148,"equity_share":0.006197624582887179,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":804.3707662661259,"consumption_real":721.8160425806898,"consumption_index":188.26709509146846,"real_wealth":5788.54641610156,"cash":153.38590904839657,"equity_share":0.856215538818322,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":78.89500355111734,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":78.89500355111736,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-125.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4553.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":93.37528023922971,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":93.37528023922972,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-116.12719070877584,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4751.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":144.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":144.02024640520713,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-71.0466265076412,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":4997.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":189.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":189.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":-30.191911634456137,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5208.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"mortgage_fixed","stress":"rate_shock","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":111.21982950607229,"unemployment_pct":7.9615958665948945,"real_capital":265.6254312403348,"firm_cash":30.79872811712717,"consumption":78.80508753149151,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.869853334951834,"consumption_real":40.53755917937064,"consumption_index":123.7471235223696,"real_wealth":85.35635111664965,"cash":9.222294713306821,"equity_share":0.08359424613708154,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.96371998249858,"consumption_real":37.022039162162706,"consumption_index":113.01545889772243,"real_wealth":84.29139120740655,"cash":8.422513909392016,"equity_share":0.011872168805278966,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.217387189034184,"consumption_real":28.25033964804475,"consumption_index":110.53256933764143,"real_wealth":-139.428141668471,"cash":6.426952269930181,"equity_share":0.005460306746805817,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":552.1718664530346,"consumption_real":494.97665782970915,"consumption_index":129.10189301766022,"real_wealth":4817.604229445635,"cash":112.60718965625884,"equity_share":0.8990732783108336,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":124.15610838316701,"unemployment_pct":15.634983129660219,"real_capital":362.21528884763507,"firm_cash":28.428426903741272,"consumption":88.2862923850351,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.89474251564914,"consumption_real":47.259587220664116,"consumption_index":144.2671462170288,"real_wealth":106.57216530312398,"cash":10.042662284391124,"equity_share":0.10813963507091186,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.61903255697973,"consumption_real":34.411448257861636,"consumption_index":105.04622933282747,"real_wealth":100.5816360733527,"cash":7.312432754795598,"equity_share":0.014677166922888105,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.35710492197991,"consumption_real":26.075713386361794,"consumption_index":102.02410426969796,"real_wealth":-142.33308833475348,"cash":5.541089094601883,"equity_share":0.006280865426749537,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":695.4958071762217,"consumption_real":623.8285793997759,"consumption_index":162.7095929576881,"real_wealth":5261.681655902764,"cash":132.56357312245237,"equity_share":0.8709023325794505,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":139.68301748570218,"unemployment_pct":12.904920788817265,"real_capital":498.9857010530831,"firm_cash":26.064870142949893,"consumption":96.01075027992214,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.26921251384127,"consumption_real":50.02061090194834,"consumption_index":152.69559493107818,"real_wealth":167.7587958966368,"cash":10.629379816664022,"equity_share":0.11638839017920002,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.06988756920769,"consumption_real":37.2412184517781,"consumption_index":113.6845373320102,"real_wealth":154.59956208324544,"cash":7.913758921002847,"equity_share":0.01461064929823343,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.65592024917165,"consumption_real":27.86864786374568,"consumption_index":109.03915813836883,"real_wealth":-93.28595113393395,"cash":5.922087671045957,"equity_share":0.006057692597594714,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":769.8581458358608,"consumption_real":690.7546841934511,"consumption_index":180.16554099985694,"real_wealth":5629.941336479761,"cash":146.78537039110836,"equity_share":0.8629432679249719,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":17,"price_index":85.0,"nominal_output":146.51222250571996,"unemployment_pct":11.77404090123252,"real_capital":567.2620084269776,"firm_cash":0.5184170996699429,"consumption":99.55945029448915,"housing_maintenance":2.0,"money_identity_error":1.1368683772161603e-13,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":67.21794439631095,"consumption_real":51.23558047875353,"consumption_index":156.40447611042023,"real_wealth":194.62884600674877,"cash":10.887560851735126,"equity_share":0.1224931746607056,"mortgage":64.64643215790275,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.746093395819308,"interest_paid":2.855701022148882,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.171598082554844,"consumption_real":38.59386879637303,"consumption_index":117.81371019450327,"real_wealth":178.66173127772598,"cash":8.201197119229269,"equity_share":0.015093661938085265,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.17759278698298,"consumption_real":28.69926403035835,"consumption_index":112.28903549109776,"real_wealth":-71.38963038956064,"cash":6.098593606451148,"equity_share":0.006197624582887179,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":804.3707662661259,"consumption_real":721.8160425806898,"consumption_index":188.26709509146846,"real_wealth":5788.54641610156,"cash":153.38590904839657,"equity_share":0.856215538818322,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":78.89500355111734,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":78.89500355111736,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-125.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4553.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":93.37528023922971,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":93.37528023922972,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-116.12719070877584,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4751.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":144.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":144.02024640520713,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-71.0466265076412,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":4997.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":189.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":189.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":-30.191911634456137,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5208.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"mortgage_fixed","stress":"rent_down","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":111.21982950607229,"unemployment_pct":7.9615958665948945,"real_capital":265.6254312403348,"firm_cash":30.79872811712717,"consumption":78.80508753149151,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.869853334951834,"consumption_real":40.53755917937064,"consumption_index":123.7471235223696,"real_wealth":118.32338408368265,"cash":9.222294713306821,"equity_share":0.08359424613708154,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.96371998249858,"consumption_real":37.022039162162706,"consumption_index":113.01545889772243,"real_wealth":117.25842417443951,"cash":8.422513909392016,"equity_share":0.011872168805278966,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.217387189034184,"consumption_real":28.25033964804475,"consumption_index":110.53256933764143,"real_wealth":-106.46110870143804,"cash":6.426952269930181,"equity_share":0.005460306746805817,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":552.1718664530346,"consumption_real":494.97665782970915,"consumption_index":129.10189301766022,"real_wealth":4850.571262412667,"cash":112.60718965625884,"equity_share":0.8990732783108336,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":124.15610838316701,"unemployment_pct":15.634983129660219,"real_capital":362.21528884763507,"firm_cash":28.428426903741272,"consumption":88.2862923850351,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.89474251564914,"consumption_real":47.259587220664116,"consumption_index":144.2671462170288,"real_wealth":177.16040059724165,"cash":10.042662284391124,"equity_share":0.10813963507091186,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.61903255697973,"consumption_real":34.411448257861636,"consumption_index":105.04622933282747,"real_wealth":171.16987136747036,"cash":7.312432754795598,"equity_share":0.014677166922888105,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.35710492197991,"consumption_real":26.075713386361794,"consumption_index":102.02410426969796,"real_wealth":-71.74485304063582,"cash":5.541089094601883,"equity_share":0.006280865426749537,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":695.4958071762217,"consumption_real":623.8285793997759,"consumption_index":162.7095929576881,"real_wealth":5332.269891196882,"cash":132.56357312245237,"equity_share":0.8709023325794505,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":139.68301748570218,"unemployment_pct":12.904920788817265,"real_capital":498.9857010530831,"firm_cash":26.064870142949893,"consumption":96.01075027992214,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.26921251384127,"consumption_real":50.02061090194834,"consumption_index":152.69559493107818,"real_wealth":238.34703119075445,"cash":10.629379816664022,"equity_share":0.11638839017920002,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.06988756920769,"consumption_real":37.2412184517781,"consumption_index":113.6845373320102,"real_wealth":225.1877973773631,"cash":7.913758921002847,"equity_share":0.01461064929823343,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.65592024917165,"consumption_real":27.86864786374568,"consumption_index":109.03915813836883,"real_wealth":-22.697715839816325,"cash":5.922087671045957,"equity_share":0.006057692597594714,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":769.8581458358608,"consumption_real":690.7546841934511,"consumption_index":180.16554099985694,"real_wealth":5700.529571773878,"cash":146.78537039110836,"equity_share":0.8629432679249719,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":17,"price_index":85.0,"nominal_output":146.51222250571996,"unemployment_pct":11.77404090123252,"real_capital":567.2620084269776,"firm_cash":0.5184170996699429,"consumption":99.55945029448915,"housing_maintenance":2.0,"money_identity_error":1.1368683772161603e-13,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":67.21794439631095,"consumption_real":51.23558047875353,"consumption_index":156.40447611042023,"real_wealth":265.2170813008664,"cash":10.887560851735126,"equity_share":0.1224931746607056,"mortgage":64.64643215790275,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.746093395819308,"interest_paid":2.855701022148882,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.171598082554844,"consumption_real":38.59386879637303,"consumption_index":117.81371019450327,"real_wealth":249.24996657184363,"cash":8.201197119229269,"equity_share":0.015093661938085265,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.17759278698298,"consumption_real":28.69926403035835,"consumption_index":112.28903549109776,"real_wealth":-0.8013950954429812,"cash":6.098593606451148,"equity_share":0.006197624582887179,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":804.3707662661259,"consumption_real":721.8160425806898,"consumption_index":188.26709509146846,"real_wealth":5859.134651395677,"cash":153.38590904839657,"equity_share":0.856215538818322,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":108.89500355111736,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":108.89500355111737,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-95.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4583.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":153.3752802392297,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":153.3752802392297,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-56.12719070877585,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4811.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":204.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":204.0202464052071,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-11.046626507641193,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":5057.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":249.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":249.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":29.808088365543846,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5268.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"mortgage_reset","stress":"stable","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":111.21982950607229,"unemployment_pct":7.9615958665948945,"real_capital":265.6254312403348,"firm_cash":30.79872811712717,"consumption":78.80508753149151,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.869853334951834,"consumption_real":40.53755917937064,"consumption_index":123.7471235223696,"real_wealth":118.32338408368265,"cash":9.222294713306821,"equity_share":0.08359424613708154,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.96371998249858,"consumption_real":37.022039162162706,"consumption_index":113.01545889772243,"real_wealth":117.25842417443951,"cash":8.422513909392016,"equity_share":0.011872168805278966,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.217387189034184,"consumption_real":28.25033964804475,"consumption_index":110.53256933764143,"real_wealth":-106.46110870143804,"cash":6.426952269930181,"equity_share":0.005460306746805817,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":552.1718664530346,"consumption_real":494.97665782970915,"consumption_index":129.10189301766022,"real_wealth":4850.571262412667,"cash":112.60718965625884,"equity_share":0.8990732783108336,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":124.15610838316701,"unemployment_pct":15.634983129660219,"real_capital":362.21528884763507,"firm_cash":28.428426903741272,"consumption":88.2862923850351,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.89474251564914,"consumption_real":47.259587220664116,"consumption_index":144.2671462170288,"real_wealth":177.16040059724165,"cash":10.042662284391124,"equity_share":0.10813963507091186,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.61903255697973,"consumption_real":34.411448257861636,"consumption_index":105.04622933282747,"real_wealth":171.16987136747036,"cash":7.312432754795598,"equity_share":0.014677166922888105,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.35710492197991,"consumption_real":26.075713386361794,"consumption_index":102.02410426969796,"real_wealth":-71.74485304063582,"cash":5.541089094601883,"equity_share":0.006280865426749537,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":695.4958071762217,"consumption_real":623.8285793997759,"consumption_index":162.7095929576881,"real_wealth":5332.269891196882,"cash":132.56357312245237,"equity_share":0.8709023325794505,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":139.68301748570218,"unemployment_pct":12.904920788817265,"real_capital":498.9857010530831,"firm_cash":26.064870142949893,"consumption":96.01075027992214,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.26921251384127,"consumption_real":50.02061090194834,"consumption_index":152.69559493107818,"real_wealth":238.34703119075445,"cash":10.629379816664022,"equity_share":0.11638839017920002,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.06988756920769,"consumption_real":37.2412184517781,"consumption_index":113.6845373320102,"real_wealth":225.1877973773631,"cash":7.913758921002847,"equity_share":0.01461064929823343,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.65592024917165,"consumption_real":27.86864786374568,"consumption_index":109.03915813836883,"real_wealth":-22.697715839816325,"cash":5.922087671045957,"equity_share":0.006057692597594714,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":769.8581458358608,"consumption_real":690.7546841934511,"consumption_index":180.16554099985694,"real_wealth":5700.529571773878,"cash":146.78537039110836,"equity_share":0.8629432679249719,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":17,"price_index":85.0,"nominal_output":146.51222250571996,"unemployment_pct":11.77404090123252,"real_capital":567.2620084269776,"firm_cash":0.5184170996699429,"consumption":99.55945029448915,"housing_maintenance":2.0,"money_identity_error":1.1368683772161603e-13,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":67.21794439631095,"consumption_real":51.23558047875353,"consumption_index":156.40447611042023,"real_wealth":265.2170813008664,"cash":10.887560851735126,"equity_share":0.1224931746607056,"mortgage":64.64643215790275,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.746093395819308,"interest_paid":2.855701022148882,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.171598082554844,"consumption_real":38.59386879637303,"consumption_index":117.81371019450327,"real_wealth":249.24996657184363,"cash":8.201197119229269,"equity_share":0.015093661938085265,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.17759278698298,"consumption_real":28.69926403035835,"consumption_index":112.28903549109776,"real_wealth":-0.8013950954429812,"cash":6.098593606451148,"equity_share":0.006197624582887179,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":804.3707662661259,"consumption_real":721.8160425806898,"consumption_index":188.26709509146846,"real_wealth":5859.134651395677,"cash":153.38590904839657,"equity_share":0.856215538818322,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":108.89500355111736,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":108.89500355111737,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-95.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4583.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":153.3752802392297,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":153.3752802392297,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-56.12719070877585,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4811.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":204.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":204.0202464052071,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-11.046626507641193,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":5057.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":249.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":249.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":29.808088365543846,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5268.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"mortgage_reset","stress":"housing_down","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":111.21982950607229,"unemployment_pct":7.9615958665948945,"real_capital":265.6254312403348,"firm_cash":30.79872811712717,"consumption":78.80508753149151,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.869853334951834,"consumption_real":40.53755917937064,"consumption_index":123.7471235223696,"real_wealth":85.35635111664965,"cash":9.222294713306821,"equity_share":0.08359424613708154,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.96371998249858,"consumption_real":37.022039162162706,"consumption_index":113.01545889772243,"real_wealth":84.29139120740655,"cash":8.422513909392016,"equity_share":0.011872168805278966,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.217387189034184,"consumption_real":28.25033964804475,"consumption_index":110.53256933764143,"real_wealth":-139.428141668471,"cash":6.426952269930181,"equity_share":0.005460306746805817,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":552.1718664530346,"consumption_real":494.97665782970915,"consumption_index":129.10189301766022,"real_wealth":4817.604229445635,"cash":112.60718965625884,"equity_share":0.8990732783108336,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":124.15610838316701,"unemployment_pct":15.634983129660219,"real_capital":362.21528884763507,"firm_cash":28.428426903741272,"consumption":88.2862923850351,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.89474251564914,"consumption_real":47.259587220664116,"consumption_index":144.2671462170288,"real_wealth":106.57216530312398,"cash":10.042662284391124,"equity_share":0.10813963507091186,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.61903255697973,"consumption_real":34.411448257861636,"consumption_index":105.04622933282747,"real_wealth":100.5816360733527,"cash":7.312432754795598,"equity_share":0.014677166922888105,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.35710492197991,"consumption_real":26.075713386361794,"consumption_index":102.02410426969796,"real_wealth":-142.33308833475348,"cash":5.541089094601883,"equity_share":0.006280865426749537,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":695.4958071762217,"consumption_real":623.8285793997759,"consumption_index":162.7095929576881,"real_wealth":5261.681655902764,"cash":132.56357312245237,"equity_share":0.8709023325794505,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":139.68301748570218,"unemployment_pct":12.904920788817265,"real_capital":498.9857010530831,"firm_cash":26.064870142949893,"consumption":96.01075027992214,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.26921251384127,"consumption_real":50.02061090194834,"consumption_index":152.69559493107818,"real_wealth":167.7587958966368,"cash":10.629379816664022,"equity_share":0.11638839017920002,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.06988756920769,"consumption_real":37.2412184517781,"consumption_index":113.6845373320102,"real_wealth":154.59956208324544,"cash":7.913758921002847,"equity_share":0.01461064929823343,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.65592024917165,"consumption_real":27.86864786374568,"consumption_index":109.03915813836883,"real_wealth":-93.28595113393395,"cash":5.922087671045957,"equity_share":0.006057692597594714,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":769.8581458358608,"consumption_real":690.7546841934511,"consumption_index":180.16554099985694,"real_wealth":5629.941336479761,"cash":146.78537039110836,"equity_share":0.8629432679249719,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":17,"price_index":85.0,"nominal_output":146.51222250571996,"unemployment_pct":11.77404090123252,"real_capital":567.2620084269776,"firm_cash":0.5184170996699429,"consumption":99.55945029448915,"housing_maintenance":2.0,"money_identity_error":1.1368683772161603e-13,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":67.21794439631095,"consumption_real":51.23558047875353,"consumption_index":156.40447611042023,"real_wealth":194.62884600674877,"cash":10.887560851735126,"equity_share":0.1224931746607056,"mortgage":64.64643215790275,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.746093395819308,"interest_paid":2.855701022148882,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.171598082554844,"consumption_real":38.59386879637303,"consumption_index":117.81371019450327,"real_wealth":178.66173127772598,"cash":8.201197119229269,"equity_share":0.015093661938085265,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.17759278698298,"consumption_real":28.69926403035835,"consumption_index":112.28903549109776,"real_wealth":-71.38963038956064,"cash":6.098593606451148,"equity_share":0.006197624582887179,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":804.3707662661259,"consumption_real":721.8160425806898,"consumption_index":188.26709509146846,"real_wealth":5788.54641610156,"cash":153.38590904839657,"equity_share":0.856215538818322,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":78.89500355111734,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":78.89500355111736,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-125.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4553.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":93.37528023922971,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":93.37528023922972,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-116.12719070877584,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4751.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":144.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":144.02024640520713,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-71.0466265076412,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":4997.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":189.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":189.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":-30.191911634456137,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5208.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"mortgage_reset","stress":"rate_shock","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.501107551947811,"real_capital":584.469698310069},"last_year":17,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":110.9520784445836,"unemployment_pct":8.021533303697703,"real_capital":263.1668924897792,"firm_cash":30.675949910275293,"consumption":79.29620035889887,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":170.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":48.799224721664,"consumption_real":38.566800258592224,"consumption_index":117.73107932683045,"real_wealth":81.89082807211147,"cash":8.773947058829732,"equity_share":0.08396340834130996,"mortgage":133.04217877979144,"rent_debt":0.0,"housing_cash_paid":13.59922341615118,"principal_paid":3.411974235248766,"interest_paid":8.187249180902413,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.86177991020419,"consumption_real":35.0230999282784,"consumption_index":106.91338996962884,"real_wealth":80.81935320158226,"cash":7.967755233683336,"equity_share":0.011924421822614328,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.12170225448658,"consumption_real":26.25703003813255,"consumption_index":102.73352566546187,"real_wealth":-142.89899693462382,"cash":5.973474333675157,"equity_share":0.005481527018187625,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":577.9323170602225,"consumption_real":518.1610633761784,"consumption_index":135.14894715080294,"real_wealth":4826.33598747795,"cash":117.88164191808058,"equity_share":0.8986306428178881,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":123.13486282349871,"unemployment_pct":15.823101155087983,"real_capital":353.04455700803624,"firm_cash":28.33093738183622,"consumption":88.67625047265533,"housing_maintenance":2.0,"money_identity_error":4.973799150320701e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":54.87592758783559,"consumption_real":43.128071477427596,"consumption_index":131.65506005883992,"real_wealth":94.66941652750091,"cash":9.164715188953364,"equity_share":0.10802654395908913,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":3.912470943200859,"interest_paid":9.491430101916682,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":40.5244043496414,"consumption_real":30.211700563052823,"consumption_index":92.22585466614625,"real_wealth":88.63932800587423,"cash":6.419986369648725,"equity_share":0.014634224368771712,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.32356579318442,"consumption_real":21.93094586224154,"consumption_index":85.80724424408994,"real_wealth":-154.2754022238318,"cash":4.6603259957263266,"equity_share":0.00623221377662543,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":741.9989934305346,"consumption_real":665.6814470286575,"consumption_index":173.6258338624564,"real_wealth":5293.848987808037,"cash":141.45730749358972,"equity_share":0.8711070178955137,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":137.95283722861893,"unemployment_pct":13.197815841126715,"real_capital":482.115384262967,"firm_cash":26.637831134443967,"consumption":95.44867546222443,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":59.86192373975027,"consumption_real":45.67122187653021,"consumption_index":139.4184171268172,"real_wealth":148.6799386123017,"cash":9.70513464876267,"equity_share":0.11476231411442432,"mortgage":89.94126707609504,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":5.748703406509201,"interest_paid":7.65519763860834,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.599003107076264,"consumption_real":32.8345933071236,"consumption_index":100.23263748575984,"real_wealth":135.4451658238784,"cash":6.977351077763765,"equity_share":0.014297293890144173,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.32396330992438,"consumption_real":23.587057489686906,"consumption_index":92.28696362346909,"real_wealth":-112.38629763304259,"cash":5.012249716558467,"equity_share":0.005863162353241948,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":805.9929167053604,"consumption_real":723.2759779760007,"consumption_index":188.64788157955164,"real_wealth":5682.273313259477,"cash":153.69614531990015,"equity_share":0.8650772296421896,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":17,"price_index":85.0,"nominal_output":144.6497848688127,"unemployment_pct":12.078568749981422,"real_capital":548.2685137951628,"firm_cash":6.273201791481696,"consumption":98.46674940118439,"housing_maintenance":2.0,"money_identity_error":7.815970093361102e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":62.08652773560333,"consumption_real":46.660511564375824,"consumption_index":142.43837579427287,"real_wealth":174.17714379367317,"cash":9.915358707429862,"equity_share":0.11898669775549227,"mortgage":77.02737974371277,"rent_debt":0.0,"housing_cash_paid":15.403901045117545,"principal_paid":6.705287653352334,"interest_paid":6.698613391765209,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.08429464357302,"consumption_real":34.058501781548536,"consumption_index":103.96880602256242,"real_wealth":158.1339427766049,"cash":7.237431628579063,"equity_share":0.01451975691532319,"mortgage":77.02737974371279,"rent_debt":0.0,"housing_cash_paid":15.403901045117545,"principal_paid":6.705287653352335,"interest_paid":6.6986133917652095,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.29128112414092,"consumption_real":24.344789614059653,"consumption_index":95.25167412323776,"real_wealth":-91.8276904416993,"cash":5.1732677929876765,"equity_share":0.005885121859082852,"mortgage":77.02737974371279,"rent_debt":0.0,"housing_cash_paid":15.403901045117545,"principal_paid":6.705287653352335,"interest_paid":6.6986133917652095,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":835.5485653824062,"consumption_real":749.8760617853421,"consumption_index":195.5858272783887,"real_wealth":5847.383359971747,"cash":159.3486631293852,"equity_share":0.8606084234701017,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-5.280492096551097,"real_capital":550.4449698772381},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.3009809234485,"unemployment_pct":0.0,"real_capital":257.8374985681212,"firm_cash":32.13877251799922,"consumption":73.44490992800311,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":170.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":43.51879214868061,"consumption_real":34.29613612208866,"consumption_index":104.69422133338217,"real_wealth":75.7424408326231,"cash":8.574034030522165,"equity_share":0.08134361578068532,"mortgage":133.04217877979144,"rent_debt":0.0,"housing_cash_paid":13.59922341615118,"principal_paid":3.411974235248766,"interest_paid":8.187249180902413,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.51879214868063,"consumption_real":34.296136122088676,"consumption_index":104.69422133338217,"real_wealth":75.74244083262316,"cash":8.574034030522169,"equity_share":0.011620516540097917,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.066472839749245,"consumption_real":25.78904874405043,"consumption_index":100.90249724310337,"real_wealth":-128.69178217631978,"cash":6.447262186012607,"equity_share":0.005366477159797353,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":462.3232906214126,"consumption_real":414.2909615592713,"consumption_index":108.05711047451003,"real_wealth":4560.748990104101,"cash":103.57274038981782,"equity_share":0.9016693905194193,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":114.59573178135514,"unemployment_pct":0.0,"real_capital":331.0692137944843,"firm_cash":30.927874680684504,"consumption":78.28850127726203,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":44.397579297165265,"consumption_real":34.63659751856797,"consumption_index":105.7335320204983,"real_wealth":83.22853546096334,"cash":8.659149379641992,"equity_share":0.10394625491131802,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":3.912470943200859,"interest_paid":9.491430101916682,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.39757929716528,"consumption_real":34.636597518567974,"consumption_index":105.73353202049832,"real_wealth":83.2285354609634,"cash":8.659149379641994,"equity_share":0.014849464987331164,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.84403339474624,"consumption_real":25.138406206390844,"consumption_index":98.35678656125482,"real_wealth":-126.27094328494168,"cash":6.284601551597713,"equity_share":0.006351691318728642,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":513.8375849085396,"consumption_real":460.65382641768565,"consumption_index":120.14966781890605,"real_wealth":4776.515209757282,"cash":115.16345660442141,"equity_share":0.8748525887826222,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":123.59608967984748,"unemployment_pct":0.0,"real_capital":426.47154718763653,"firm_cash":29.958835216760175,"consumption":82.1646591329594,"housing_maintenance":2.0,"money_identity_error":2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":47.96182164231119,"consumption_real":36.1918064122218,"consumption_index":110.48104595478587,"real_wealth":127.79589261110496,"cash":9.04795160305545,"equity_share":0.11275567511815598,"mortgage":89.94126707609504,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":5.748703406509201,"interest_paid":7.65519763860834,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.96182164231121,"consumption_real":36.1918064122218,"consumption_index":110.48104595478584,"real_wealth":127.79589261110499,"cash":9.04795160305545,"equity_share":0.01610795358830802,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.551855736541064,"consumption_real":25.922837097028676,"consumption_index":101.42595892839182,"real_wealth":-87.24741436121258,"cash":6.480709274257168,"equity_share":0.006591127855814547,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":542.2103365942121,"consumption_real":486.18930293479093,"consumption_index":126.80993816765549,"real_wealth":5040.961376365726,"cash":121.54732573369773,"equity_share":0.8645452434377214,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":131.43099967872922,"unemployment_pct":0.0,"real_capital":523.3313240091585,"firm_cash":5.096713514863842,"consumption":85.28087629285739,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":51.382754135702804,"consumption_real":37.405535955149375,"consumption_index":114.18614174032201,"real_wealth":172.17355709848823,"cash":9.351383988787344,"equity_share":0.11907587816101856,"mortgage":61.964621559222095,"rent_debt":0.0,"housing_cash_paid":15.403901045117545,"principal_paid":7.821047518870163,"interest_paid":5.58285352624738,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.382754135702825,"consumption_real":37.4055359551494,"consumption_index":114.18614174032204,"real_wealth":172.17355709848826,"cash":9.35138398878735,"equity_share":0.017010839737288383,"mortgage":61.964621559222095,"rent_debt":0.0,"housing_cash_paid":15.403901045117545,"principal_paid":7.821047518870164,"interest_paid":5.582853526247381,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":39.314639933745035,"consumption_real":26.54423317338738,"consumption_index":103.8572396050831,"real_wealth":-47.585810623319844,"cash":6.636058293346845,"equity_share":0.006795640247193206,"mortgage":61.964621559222095,"rent_debt":0.0,"housing_cash_paid":15.403901045117545,"principal_paid":7.821047518870164,"interest_paid":5.582853526247381,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":565.3558245711016,"consumption_real":507.0202421139914,"consumption_index":132.24315130777035,"real_wealth":5262.679919807781,"cash":126.75506052849785,"equity_share":0.8571176418544999,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"complement","tenure":"mortgage_reset","stress":"rent_down","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":111.21982950607229,"unemployment_pct":7.9615958665948945,"real_capital":265.6254312403348,"firm_cash":30.79872811712717,"consumption":78.80508753149151,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.869853334951834,"consumption_real":40.53755917937064,"consumption_index":123.7471235223696,"real_wealth":118.32338408368265,"cash":9.222294713306821,"equity_share":0.08359424613708154,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.96371998249858,"consumption_real":37.022039162162706,"consumption_index":113.01545889772243,"real_wealth":117.25842417443951,"cash":8.422513909392016,"equity_share":0.011872168805278966,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.217387189034184,"consumption_real":28.25033964804475,"consumption_index":110.53256933764143,"real_wealth":-106.46110870143804,"cash":6.426952269930181,"equity_share":0.005460306746805817,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":552.1718664530346,"consumption_real":494.97665782970915,"consumption_index":129.10189301766022,"real_wealth":4850.571262412667,"cash":112.60718965625884,"equity_share":0.8990732783108336,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":124.15610838316701,"unemployment_pct":15.634983129660219,"real_capital":362.21528884763507,"firm_cash":28.428426903741272,"consumption":88.2862923850351,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.89474251564914,"consumption_real":47.259587220664116,"consumption_index":144.2671462170288,"real_wealth":177.16040059724165,"cash":10.042662284391124,"equity_share":0.10813963507091186,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.61903255697973,"consumption_real":34.411448257861636,"consumption_index":105.04622933282747,"real_wealth":171.16987136747036,"cash":7.312432754795598,"equity_share":0.014677166922888105,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.35710492197991,"consumption_real":26.075713386361794,"consumption_index":102.02410426969796,"real_wealth":-71.74485304063582,"cash":5.541089094601883,"equity_share":0.006280865426749537,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":695.4958071762217,"consumption_real":623.8285793997759,"consumption_index":162.7095929576881,"real_wealth":5332.269891196882,"cash":132.56357312245237,"equity_share":0.8709023325794505,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":139.68301748570218,"unemployment_pct":12.904920788817265,"real_capital":498.9857010530831,"firm_cash":26.064870142949893,"consumption":96.01075027992214,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.26921251384127,"consumption_real":50.02061090194834,"consumption_index":152.69559493107818,"real_wealth":238.34703119075445,"cash":10.629379816664022,"equity_share":0.11638839017920002,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.06988756920769,"consumption_real":37.2412184517781,"consumption_index":113.6845373320102,"real_wealth":225.1877973773631,"cash":7.913758921002847,"equity_share":0.01461064929823343,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.65592024917165,"consumption_real":27.86864786374568,"consumption_index":109.03915813836883,"real_wealth":-22.697715839816325,"cash":5.922087671045957,"equity_share":0.006057692597594714,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":769.8581458358608,"consumption_real":690.7546841934511,"consumption_index":180.16554099985694,"real_wealth":5700.529571773878,"cash":146.78537039110836,"equity_share":0.8629432679249719,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":17,"price_index":85.0,"nominal_output":146.51222250571996,"unemployment_pct":11.77404090123252,"real_capital":567.2620084269776,"firm_cash":0.5184170996699429,"consumption":99.55945029448915,"housing_maintenance":2.0,"money_identity_error":1.1368683772161603e-13,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":67.21794439631095,"consumption_real":51.23558047875353,"consumption_index":156.40447611042023,"real_wealth":265.2170813008664,"cash":10.887560851735126,"equity_share":0.1224931746607056,"mortgage":64.64643215790275,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.746093395819308,"interest_paid":2.855701022148882,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.171598082554844,"consumption_real":38.59386879637303,"consumption_index":117.81371019450327,"real_wealth":249.24996657184363,"cash":8.201197119229269,"equity_share":0.015093661938085265,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.17759278698298,"consumption_real":28.69926403035835,"consumption_index":112.28903549109776,"real_wealth":-0.8013950954429812,"cash":6.098593606451148,"equity_share":0.006197624582887179,"mortgage":64.64643215790277,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":6.74609339581931,"interest_paid":2.855701022148883,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":804.3707662661259,"consumption_real":721.8160425806898,"consumption_index":188.26709509146846,"real_wealth":5859.134651395677,"cash":153.38590904839657,"equity_share":0.856215538818322,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":106.49370021269593,"unemployment_pct":0.0,"real_capital":260.0356779037151,"firm_cash":32.26893357913583,"consumption":72.92426568345658,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.31525889046604,"consumption_real":36.091501973321165,"consumption_index":110.17485125432164,"real_wealth":108.89500355111736,"cash":9.022875493330291,"equity_share":0.08103004086176474,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.315258890466055,"consumption_real":36.09150197332118,"consumption_index":110.17485125432164,"real_wealth":108.89500355111737,"cash":9.022875493330295,"equity_share":0.01157572012310925,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.865320084536,"consumption_real":27.586557047984126,"consumption_index":107.93544671255474,"real_wealth":-95.53785389277121,"cash":6.8966392619960315,"equity_share":0.005348176367182152,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":438.5823155555694,"consumption_real":392.9240840000124,"consumption_index":102.48411163276279,"real_wealth":4583.332481445002,"cash":98.2310210000031,"equity_share":0.9020460626479438,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":115.26531663267008,"unemployment_pct":0.0,"real_capital":338.4613375633995,"firm_cash":31.064420924542606,"consumption":77.74231630182956,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.49660217504983,"consumption_real":38.13311307063775,"consumption_index":116.40718259737015,"real_wealth":153.3752802392297,"cash":9.533278267659437,"equity_share":0.10431883226160814,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":49.496602175049844,"consumption_real":38.133113070637755,"consumption_index":116.40718259737014,"real_wealth":153.3752802392297,"cash":9.533278267659439,"equity_share":0.014902690323086889,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.92459381388898,"consumption_real":28.618305545592982,"consumption_index":111.97227649130222,"real_wealth":-56.12719070877585,"cash":7.1545763863982454,"equity_share":0.006402268782409552,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":472.82216989733405,"consumption_real":423.73995290760064,"consumption_index":110.5216361261348,"real_wealth":4811.794951433724,"cash":105.93498822690016,"equity_share":0.8743762086328954,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":124.64596699551097,"unemployment_pct":0.0,"real_capital":438.8442522278671,"firm_cash":29.89243973350621,"consumption":82.43024106597517,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.49531703529764,"consumption_real":39.83235702533539,"consumption_index":121.59438567060347,"real_wealth":204.02024640520708,"cash":9.958089256333848,"equity_share":0.11478164147232515,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":52.49531703529766,"consumption_real":39.8323570253354,"consumption_index":121.59438567060346,"real_wealth":204.0202464052071,"cash":9.95808925633385,"equity_share":0.016397377353189326,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.02826490882344,"consumption_real":29.5120101115086,"consumption_index":115.46899416373105,"real_wealth":-11.046626507641193,"cash":7.378002527877152,"equity_share":0.0067756499368246325,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":508.81282705062216,"consumption_real":456.1315443455599,"consumption_index":118.97014719498175,"real_wealth":5057.96699501452,"cash":114.03288608638998,"equity_share":0.8620453312376609,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":19,"price_index":100.0,"nominal_output":132.50151189463665,"unemployment_pct":0.0,"real_capital":536.8871891024598,"firm_cash":1.5170188507471742,"consumption":86.42829508917602,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.09492054123536,"consumption_real":41.21851133188548,"consumption_index":125.82583452115513,"real_wealth":249.62829151124186,"cash":10.30462783297137,"equity_share":0.12344569120304856,"mortgage":50.3339204093325,"rent_debt":0.0,"housing_cash_paid":11.601794417968193,"principal_paid":7.296574616918167,"interest_paid":2.305219801050027,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.09492054123539,"consumption_real":41.2185113318855,"consumption_index":125.82583452115517,"real_wealth":249.62829151124197,"cash":10.304627832971375,"equity_share":0.01763509874329267,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.90254887296521,"consumption_real":30.24537683044234,"consumption_index":118.33837232768785,"real_wealth":29.808088365543846,"cash":7.561344207610585,"equity_share":0.007138086529561719,"mortgage":50.333920409332514,"rent_debt":0.0,"housing_cash_paid":11.601794417968195,"principal_paid":7.2965746169181696,"interest_paid":2.3052198010500273,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":540.0994260069266,"consumption_real":484.28948340623396,"consumption_index":126.31441925045232,"real_wealth":5268.278396799531,"cash":121.07237085155849,"equity_share":0.851781123524097,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"renter","stress":"stable","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":106.17902574639297,"unemployment_pct":11.416373315305995,"real_capital":243.8082302133962,"firm_cash":30.69566920706157,"consumption":79.21732317175366,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.649942254408955,"consumption_real":40.184948028968066,"consumption_index":124.02761737335823,"real_wealth":41.73034039366658,"cash":9.142075676590235,"equity_share":0.09075539308849617,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":34.21388419858595,"consumption_real":30.792495778727357,"consumption_index":95.03856721829432,"real_wealth":38.868948929987184,"cash":7.005292789660474,"equity_share":0.012755023912744969,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":24.628642640509117,"consumption_real":22.165778376458203,"consumption_index":87.95943800181826,"real_wealth":-184.8208242808748,"cash":5.042714580644243,"equity_share":0.005856772870847373,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":593.4103581096351,"consumption_real":514.2891025184518,"consumption_index":123.68665284234054,"real_wealth":5366.925500715419,"cash":117.0007708229478,"equity_share":0.8906328101279115,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.36539157690552,"unemployment_pct":19.999999999999996,"real_capital":295.50460454524153,"firm_cash":28.806036895196215,"consumption":86.77585241921497,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.57923334633373,"consumption_real":47.321310011700355,"consumption_index":146.05342596203818,"real_wealth":67.13822628612508,"cash":10.055778377486325,"equity_share":0.13173121209578423,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":33.18547408976242,"consumption_real":29.86692668078618,"consumption_index":92.1818724715623,"real_wealth":54.50837600266703,"cash":6.346721919667063,"equity_share":0.01600611683019403,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":25.08147832014306,"consumption_real":22.573330488128757,"consumption_index":89.5767082862252,"real_wealth":-188.13428175295712,"cash":4.79683272872736,"equity_share":0.006718150506211743,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":705.3889033058234,"consumption_real":613.6735423870058,"consumption_index":147.58863453270948,"real_wealth":5910.801787056144,"cash":130.40562775723873,"equity_share":0.84554452056781,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.12071651349814,"unemployment_pct":19.999999999999996,"real_capital":358.8588762920786,"firm_cash":27.718015466002576,"consumption":91.1279381359893,"housing_maintenance":2.0,"money_identity_error":-9.947598300641403e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":56.5615371725233,"consumption_real":50.90538345527097,"consumption_index":157.11538103478696,"real_wealth":94.64576041026172,"cash":10.817393984245081,"equity_share":0.16109009545727485,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":33.88235294117647,"consumption_real":30.49411764705882,"consumption_index":94.11764705882352,"real_wealth":71.44955247325524,"cash":6.4799999999999995,"equity_share":0.01793006003793876,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":25.882352941176475,"consumption_real":23.29411764705883,"consumption_index":92.43697478991596,"real_wealth":-175.19310528236892,"cash":4.950000000000001,"equity_share":0.0073390553814700245,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":732.905032419648,"consumption_real":638.4380585894479,"consumption_index":153.5445066352689,"real_wealth":6259.788911755064,"cash":135.66808745025767,"equity_share":0.8136407891233164,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":127.55101231707792,"unemployment_pct":19.999999999999996,"real_capital":438.80004073018466,"firm_cash":26.61299243712566,"consumption":95.54803025149701,"housing_maintenance":2.0,"money_identity_error":-8.526512829121202e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":59.94617159055416,"consumption_real":53.95155443149875,"consumption_index":166.51714330709493,"real_wealth":123.96710911058098,"cash":11.464705316693484,"equity_share":0.17794083562820326,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":33.88235294117647,"consumption_real":30.49411764705882,"consumption_index":94.11764705882352,"real_wealth":88.39072894384343,"cash":6.4799999999999995,"equity_share":0.018583692429985532,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":25.882352941176464,"consumption_real":23.294117647058815,"consumption_index":92.43697478991591,"real_wealth":-162.25192881178072,"cash":4.949999999999998,"equity_share":0.007499904487493328,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":766.9915733954934,"consumption_real":669.1159454677089,"consumption_index":160.92254580752984,"real_wealth":6624.438208449566,"cash":142.18713841188813,"equity_share":0.7959755674543179,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":103.46946745016146,"unemployment_pct":1.4719455932001746,"real_capital":240.3306356348847,"firm_cash":31.77291185356799,"consumption":74.90835258572797,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":39.753051533580624,"consumption_real":35.77774638022257,"consumption_index":110.42514314883509,"real_wealth":39.19724277509352,"cash":8.944436595055642,"equity_share":0.08747068989989322,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.47789373095689,"consumption_real":35.530104357861205,"consumption_index":109.66081591932473,"real_wealth":39.137247976162605,"cash":8.882526089465301,"equity_share":0.012496604118591171,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.10832936584846,"consumption_real":27.097496429263614,"consumption_index":107.52974773517305,"real_wealth":-165.2783230971743,"cash":6.774374107315904,"equity_share":0.00577176647873009,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":482.23522267621877,"consumption_real":416.0117004085969,"consumption_index":100.05091399918157,"real_wealth":5048.859471587746,"cash":104.00292510214922,"equity_share":0.8942609395027854,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":107.63421784919439,"unemployment_pct":3.1480120207228457,"real_capital":284.5790998474017,"firm_cash":30.93928563500146,"consumption":78.2428574599942,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":42.20716378902704,"consumption_real":37.986447410124335,"consumption_index":117.24212163618625,"real_wealth":59.816007092384055,"cash":9.496611852531084,"equity_share":0.12336710509337047,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.21725625751479,"consumption_real":37.09553063176332,"consumption_index":114.49237849309667,"real_wealth":59.4192300540094,"cash":9.27388265794083,"equity_share":0.01756291361459772,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.938846989208635,"consumption_real":27.84496229028777,"consumption_index":110.49588210431651,"real_wealth":-149.96492522886567,"cash":6.961240572571943,"equity_share":0.007543092912525786,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":499.5366108966895,"consumption_real":431.58294980702055,"consumption_index":103.79580322439169,"real_wealth":5285.217397923014,"cash":107.89573745175514,"equity_share":0.8515268883795061,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":111.67152223460064,"unemployment_pct":4.686270659437019,"real_capital":333.3497927036215,"firm_cash":30.168820003474664,"consumption":81.3247199861014,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.494278795551544,"consumption_real":40.04485091599639,"consumption_index":123.59521887653212,"real_wealth":81.61298574006803,"cash":10.011212728999098,"equity_share":0.15028019186373237,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.447443758015176,"consumption_real":38.20269938221366,"consumption_index":117.90956599448661,"real_wealth":80.416327857144,"cash":9.550674845553415,"equity_share":0.02124788551870911,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.53146956044136,"consumption_real":28.378322604397223,"consumption_index":112.61239128729055,"real_wealth":-134.30877049922927,"cash":7.094580651099305,"equity_share":0.00878461450382867,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":515.9469127360315,"consumption_real":446.35222146242836,"consumption_index":107.34781660953065,"real_wealth":5529.932223920705,"cash":111.58805536560709,"equity_share":0.8196873081137298,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":115.63086035144649,"unemployment_pct":6.119233371508259,"real_capital":387.3058835642688,"firm_cash":29.452331339477546,"consumption":84.19067464208982,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.59013513031735,"consumption_real":41.93112161728562,"consumption_index":129.41704202865935,"real_wealth":104.49686803787436,"cash":10.482780404321405,"equity_share":0.17015763029071124,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.22044372407222,"consumption_real":38.898399351665,"consumption_index":120.05678812242284,"real_wealth":101.88907460205219,"cash":9.72459983791625,"equity_share":0.023829997970973477,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.91481029107165,"consumption_real":28.723329261964484,"consumption_index":113.98146532525585,"real_wealth":-118.42023011486718,"cash":7.180832315491121,"equity_share":0.009618275023344707,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":531.963518318077,"consumption_real":460.7671664862694,"consumption_index":110.81461435456218,"real_wealth":5782.720025173981,"cash":115.19179162156735,"equity_share":0.7963940967149705,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"renter","stress":"housing_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":106.17902574639297,"unemployment_pct":11.416373315305995,"real_capital":243.80823021339617,"firm_cash":30.695669207061606,"consumption":79.21732317175368,"housing_maintenance":2.0,"money_identity_error":2.842170943040401e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.31177145414636,"consumption_real":40.78059430873173,"consumption_index":125.86603181707328,"real_wealth":41.92827319987161,"cash":9.277585205236468,"equity_share":0.0908957102309422,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":34.875461556789524,"consumption_real":31.387915401110572,"consumption_index":96.87628210219313,"real_wealth":39.06689511747008,"cash":7.1407507537526556,"equity_share":0.012775098108717296,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":25.28975259463906,"consumption_real":22.760777335175156,"consumption_index":90.32054498085375,"real_wealth":-184.62303486603147,"cash":5.178076843752348,"equity_share":0.005866863301338457,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":587.45486639914,"consumption_real":508.9291599790061,"consumption_index":122.39758537253637,"real_wealth":5035.476552217151,"cash":115.7813838952239,"equity_share":0.8904623283590021,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.36539157690552,"unemployment_pct":19.999999999999996,"real_capital":295.5046045452415,"firm_cash":28.806036895196282,"consumption":86.77585241921497,"housing_maintenance":2.0,"money_identity_error":2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":54.05968830892465,"consumption_real":48.65371947803219,"consumption_index":150.16580085812404,"real_wealth":67.92100150127962,"cash":10.338915389081839,"equity_share":0.13280211402564268,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":34.64873711035949,"consumption_real":31.183863399323542,"consumption_index":96.24649197322081,"real_wealth":55.28743541499668,"cash":6.6265709723562525,"equity_share":0.016159157202106273,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":26.551799332904803,"consumption_real":23.896619399614327,"consumption_index":94.8278547603743,"real_wealth":-187.34914117116028,"cash":5.078031622418044,"equity_share":0.006794483549617899,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":692.0921345343282,"consumption_real":601.7064504926601,"consumption_index":144.71054605403083,"real_wealth":5197.878454032582,"cash":127.86262072969026,"equity_share":0.8442442452226332,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.12926312256519,"unemployment_pct":19.999999999999996,"real_capital":358.9738038085598,"firm_cash":27.7229146794895,"consumption":91.10834128204209,"housing_maintenance":2.0,"money_identity_error":2.1316282072803006e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.165371944740066,"consumption_real":52.34883475026606,"consumption_index":161.570477624278,"real_wealth":96.20529143277999,"cash":11.124127384431537,"equity_share":0.16339169266647718,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":35.294117647058826,"consumption_real":31.764705882352942,"consumption_index":98.03921568627452,"real_wealth":72.93449423852607,"cash":6.75,"equity_share":0.018251775668987072,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":27.29411764705882,"consumption_real":24.56470588235294,"consumption_index":97.47899159663864,"real_wealth":-173.70208234763084,"cash":5.22,"equity_share":0.00750053307081714,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":718.5984915769124,"consumption_real":625.5621718309857,"consumption_index":150.44785277320491,"real_wealth":5539.913952875068,"cash":132.93196151408446,"equity_share":0.8108559985937186,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":127.57842223975855,"unemployment_pct":19.999999999999996,"real_capital":439.1629542421904,"firm_cash":26.619106676848666,"consumption":95.52357329260545,"housing_maintenance":2.0,"money_identity_error":2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.66073362329092,"consumption_real":55.49466026096183,"consumption_index":171.2798156202526,"real_wealth":126.3625768934709,"cash":11.792615305454389,"equity_share":0.18102343346768188,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":35.294117647058826,"consumption_real":31.764705882352942,"consumption_index":98.03921568627452,"real_wealth":90.58155306205546,"cash":6.75,"equity_share":0.018998500729048608,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":27.294117647058833,"consumption_real":24.564705882352946,"consumption_index":97.47899159663865,"real_wealth":-160.05502352410144,"cash":5.220000000000002,"equity_share":0.007708889720364772,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":751.8464109455315,"consumption_real":655.4852992627431,"consumption_index":157.64437211706186,"real_wealth":5897.150183730447,"cash":139.2906260933329,"equity_share":0.7922691760829047,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":103.46946418377695,"unemployment_pct":1.4719442408561823,"real_capital":240.33062045014668,"firm_cash":31.772916833706542,"consumption":74.90833266517376,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":40.35471531258392,"consumption_real":36.319243781325525,"consumption_index":112.09643142384425,"real_wealth":39.37682035989422,"cash":9.079810945331381,"equity_share":0.08759849950200801,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":40.07943593693051,"consumption_real":36.07149234323746,"consumption_index":111.33176649147364,"real_wealth":39.31683394091504,"cash":9.017873085809365,"equity_share":0.012514877392965064,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.709326265399095,"consumption_real":27.638393638859185,"consumption_index":109.67616523356816,"real_wealth":-165.0985886291166,"cash":6.909598409714796,"equity_share":0.005780959104358269,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":476.8208157781803,"consumption_real":411.13873420036225,"consumption_index":98.8789644541516,"real_wealth":4747.243118228437,"cash":102.78468355009056,"equity_share":0.8941056640006687,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":107.63433431946264,"unemployment_pct":3.1480575871610905,"real_capital":284.58138678801305,"firm_cash":30.9395043441379,"consumption":78.2419826234483,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":43.447018364416536,"consumption_real":39.102316527974885,"consumption_index":120.6861621233793,"real_wealth":60.48635090585626,"cash":9.775579131993721,"equity_share":0.12432554444947445,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.45083321194777,"consumption_real":38.20574989075299,"consumption_index":117.91898114429937,"real_wealth":60.08810518241916,"cash":9.551437472688248,"equity_share":0.017699814367117695,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.160641443497354,"consumption_real":28.944577299147625,"consumption_index":114.85943372677625,"real_wealth":-149.29917080428098,"cash":7.236144324786906,"equity_share":0.007611471913418573,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":488.39253705417576,"consumption_real":421.55328334875816,"consumption_index":101.3836660290424,"real_wealth":4679.188044216874,"cash":105.38832083718954,"equity_share":0.8503631692699892,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":111.67248485748551,"unemployment_pct":4.686627881839334,"real_capital":333.36635119797893,"firm_cash":30.169690610963038,"consumption":81.32123755614774,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.80632606330035,"consumption_real":41.22569345697032,"consumption_index":127.23979462027877,"real_wealth":82.92443977672356,"cash":10.30642336424258,"equity_share":0.15240515301748087,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.73282935338871,"consumption_real":39.35954641804984,"consumption_index":121.48008153719087,"real_wealth":81.71760375246922,"cash":9.83988660451246,"equity_share":0.02155020991378503,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.78737654221677,"consumption_real":29.508638887995094,"consumption_index":117.09777336505987,"real_wealth":-133.02186531595316,"cash":7.3771597219987735,"equity_share":0.008934712818261047,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":504.182595618489,"consumption_real":435.7643360566401,"consumption_index":104.80142762304959,"real_wealth":4918.148646287463,"cash":108.94108401416003,"equity_share":0.817109924250473,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":115.63404169946298,"unemployment_pct":6.120356366043578,"real_capital":387.3610937591551,"firm_cash":29.454091638627904,"consumption":84.18363344548831,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.9721392661782,"consumption_real":43.17492533956038,"consumption_index":133.2559424060506,"real_wealth":106.48557513998963,"cash":10.793731334890095,"equity_share":0.17316872034040268,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.54492089486697,"consumption_real":40.09042880538027,"consumption_index":123.73589137463048,"real_wealth":103.84536810352445,"cash":10.022607201345068,"equity_share":0.02425519070708054,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.19716897818418,"consumption_real":29.877452080365767,"consumption_index":118.5613177792292,"real_wealth":-116.49707314057389,"cash":7.469363020091442,"equity_share":0.009828151363957614,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.8,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":519.6044179913492,"consumption_real":449.6439761922143,"consumption_index":108.13948441371198,"real_wealth":5164.873517660308,"cash":112.41099404805358,"equity_share":0.7927479375885591,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"renter","stress":"rate_shock","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":106.17902574639297,"unemployment_pct":11.416373315305995,"real_capital":243.8082302133962,"firm_cash":30.69566920706157,"consumption":79.21732317175366,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.649942254408955,"consumption_real":40.184948028968066,"consumption_index":124.02761737335823,"real_wealth":41.73034039366658,"cash":9.142075676590235,"equity_share":0.09075539308849617,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":34.21388419858595,"consumption_real":30.792495778727357,"consumption_index":95.03856721829432,"real_wealth":38.868948929987184,"cash":7.005292789660474,"equity_share":0.012755023912744969,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":24.628642640509117,"consumption_real":22.165778376458203,"consumption_index":87.95943800181826,"real_wealth":-184.8208242808748,"cash":5.042714580644243,"equity_share":0.005856772870847373,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":593.4103581096351,"consumption_real":514.2891025184518,"consumption_index":123.68665284234054,"real_wealth":5037.255171045089,"cash":117.0007708229478,"equity_share":0.8906328101279115,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.36539157690552,"unemployment_pct":19.999999999999996,"real_capital":295.50460454524153,"firm_cash":28.806036895196215,"consumption":86.77585241921497,"housing_maintenance":2.0,"money_identity_error":-4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.57923334633373,"consumption_real":47.321310011700355,"consumption_index":146.05342596203818,"real_wealth":67.13822628612508,"cash":10.055778377486325,"equity_share":0.13173121209578423,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":33.18547408976242,"consumption_real":29.86692668078618,"consumption_index":92.1818724715623,"real_wealth":54.50837600266703,"cash":6.346721919667063,"equity_share":0.01600611683019403,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":25.08147832014306,"consumption_real":22.573330488128757,"consumption_index":89.5767082862252,"real_wealth":-188.13428175295712,"cash":4.79683272872736,"equity_share":0.006718150506211743,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":705.3889033058234,"consumption_real":613.6735423870058,"consumption_index":147.58863453270948,"real_wealth":5204.919434114968,"cash":130.40562775723873,"equity_share":0.84554452056781,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.12071651349814,"unemployment_pct":19.999999999999996,"real_capital":358.8588762920786,"firm_cash":27.718015466002576,"consumption":91.1279381359893,"housing_maintenance":2.0,"money_identity_error":-9.947598300641403e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":56.5615371725233,"consumption_real":50.90538345527097,"consumption_index":157.11538103478696,"real_wealth":94.64576041026172,"cash":10.817393984245081,"equity_share":0.16109009545727485,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":33.88235294117647,"consumption_real":30.49411764705882,"consumption_index":94.11764705882352,"real_wealth":71.44955247325524,"cash":6.4799999999999995,"equity_share":0.01793006003793876,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":25.882352941176475,"consumption_real":23.29411764705883,"consumption_index":92.43697478991596,"real_wealth":-175.19310528236892,"cash":4.950000000000001,"equity_share":0.0073390553814700245,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":732.905032419648,"consumption_real":638.4380585894479,"consumption_index":153.5445066352689,"real_wealth":5553.906558813887,"cash":135.66808745025767,"equity_share":0.8136407891233164,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":127.55101231707792,"unemployment_pct":19.999999999999996,"real_capital":438.80004073018466,"firm_cash":26.61299243712566,"consumption":95.54803025149701,"housing_maintenance":2.0,"money_identity_error":-8.526512829121202e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":59.94617159055416,"consumption_real":53.95155443149875,"consumption_index":166.51714330709493,"real_wealth":123.96710911058098,"cash":11.464705316693484,"equity_share":0.17794083562820326,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":33.88235294117647,"consumption_real":30.49411764705882,"consumption_index":94.11764705882352,"real_wealth":88.39072894384343,"cash":6.4799999999999995,"equity_share":0.018583692429985532,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":25.882352941176464,"consumption_real":23.294117647058815,"consumption_index":92.43697478991591,"real_wealth":-162.25192881178072,"cash":4.949999999999998,"equity_share":0.007499904487493328,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":766.9915733954934,"consumption_real":669.1159454677089,"consumption_index":160.92254580752984,"real_wealth":5918.55585550839,"cash":142.18713841188813,"equity_share":0.7959755674543179,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":103.46946745016146,"unemployment_pct":1.4719455932001746,"real_capital":240.3306356348847,"firm_cash":31.77291185356799,"consumption":74.90835258572797,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":39.753051533580624,"consumption_real":35.77774638022257,"consumption_index":110.42514314883509,"real_wealth":39.19724277509352,"cash":8.944436595055642,"equity_share":0.08747068989989322,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":39.47789373095689,"consumption_real":35.530104357861205,"consumption_index":109.66081591932473,"real_wealth":39.137247976162605,"cash":8.882526089465301,"equity_share":0.012496604118591171,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.10832936584846,"consumption_real":27.097496429263614,"consumption_index":107.52974773517305,"real_wealth":-165.2783230971743,"cash":6.774374107315904,"equity_share":0.00577176647873009,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":482.23522267621877,"consumption_real":416.0117004085969,"consumption_index":100.05091399918157,"real_wealth":4748.859471587746,"cash":104.00292510214922,"equity_share":0.8942609395027854,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":107.63421784919439,"unemployment_pct":3.1480120207228457,"real_capital":284.5790998474017,"firm_cash":30.93928563500146,"consumption":78.2428574599942,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":42.20716378902704,"consumption_real":37.986447410124335,"consumption_index":117.24212163618625,"real_wealth":59.816007092384055,"cash":9.496611852531084,"equity_share":0.12336710509337047,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.21725625751479,"consumption_real":37.09553063176332,"consumption_index":114.49237849309667,"real_wealth":59.4192300540094,"cash":9.27388265794083,"equity_share":0.01756291361459772,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.938846989208635,"consumption_real":27.84496229028777,"consumption_index":110.49588210431651,"real_wealth":-149.96492522886567,"cash":6.961240572571943,"equity_share":0.007543092912525786,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":499.5366108966895,"consumption_real":431.58294980702055,"consumption_index":103.79580322439169,"real_wealth":4685.217397923014,"cash":107.89573745175514,"equity_share":0.8515268883795061,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":111.67152223460064,"unemployment_pct":4.686270659437019,"real_capital":333.3497927036215,"firm_cash":30.168820003474664,"consumption":81.3247199861014,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":44.494278795551544,"consumption_real":40.04485091599639,"consumption_index":123.59521887653212,"real_wealth":81.61298574006803,"cash":10.011212728999098,"equity_share":0.15028019186373237,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.447443758015176,"consumption_real":38.20269938221366,"consumption_index":117.90956599448661,"real_wealth":80.416327857144,"cash":9.550674845553415,"equity_share":0.02124788551870911,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.53146956044136,"consumption_real":28.378322604397223,"consumption_index":112.61239128729055,"real_wealth":-134.30877049922927,"cash":7.094580651099305,"equity_share":0.00878461450382867,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":515.9469127360315,"consumption_real":446.35222146242836,"consumption_index":107.34781660953065,"real_wealth":4929.932223920705,"cash":111.58805536560709,"equity_share":0.8196873081137298,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":115.63086035144649,"unemployment_pct":6.119233371508259,"real_capital":387.3058835642688,"firm_cash":29.452331339477546,"consumption":84.19067464208982,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.59013513031735,"consumption_real":41.93112161728562,"consumption_index":129.41704202865935,"real_wealth":104.49686803787436,"cash":10.482780404321405,"equity_share":0.17015763029071124,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.22044372407222,"consumption_real":38.898399351665,"consumption_index":120.05678812242284,"real_wealth":101.88907460205219,"cash":9.72459983791625,"equity_share":0.023829997970973477,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.91481029107165,"consumption_real":28.723329261964484,"consumption_index":113.98146532525585,"real_wealth":-118.42023011486718,"cash":7.180832315491121,"equity_share":0.009618275023344707,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":531.963518318077,"consumption_real":460.7671664862694,"consumption_index":110.81461435456218,"real_wealth":5182.720025173981,"cash":115.19179162156735,"equity_share":0.7963940967149705,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"renter","stress":"rent_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":106.17902574639297,"unemployment_pct":11.416373315305995,"real_capital":243.80823021339617,"firm_cash":30.695669207061613,"consumption":79.21732317175368,"housing_maintenance":2.0,"money_identity_error":2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.63542982106206,"consumption_real":41.971886838955854,"consumption_index":129.54286061406134,"real_wealth":42.32413872272865,"cash":9.548604255862458,"equity_share":0.09117634336860483,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.198616176348494,"consumption_real":32.57875455871364,"consumption_index":100.55171160096805,"real_wealth":39.46278739008335,"cash":7.411666662107354,"equity_share":0.012815246337265851,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":26.611972553664668,"consumption_real":23.950775298298197,"consumption_index":95.04275912023093,"real_wealth":-184.22745606799538,"cash":5.448801380362842,"equity_share":0.005887044088007,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":575.5438832521454,"consumption_real":498.2092751467111,"consumption_index":119.81945049223454,"real_wealth":5361.589644992477,"cash":113.34261009587678,"equity_share":0.8901213662061223,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.36539157690552,"unemployment_pct":19.999999999999996,"real_capital":295.5046045452415,"firm_cash":28.806036895196304,"consumption":86.77585241921497,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.020597830091,"consumption_real":51.3185380470819,"consumption_index":158.3905495280306,"real_wealth":69.4865517276946,"cash":10.905189335004904,"equity_share":0.13494391183046475,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":37.57512612804156,"consumption_real":33.817613515237404,"consumption_index":104.37535035567099,"real_wealth":56.84553187846133,"cash":7.186242871987948,"equity_share":0.016465240000734925,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.49257810262257,"consumption_real":26.543320292360317,"consumption_index":105.33063608079489,"real_wealth":-185.77883794049353,"cash":5.640455562126567,"equity_share":0.00694714775121358,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":665.498600098764,"consumption_real":577.7722695006522,"consumption_index":138.95436976927667,"real_wealth":5889.678848530369,"cash":122.77660726888858,"equity_share":0.8416437004175867,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.1463493835293,"unemployment_pct":19.999999999999996,"real_capital":359.2036085672452,"firm_cash":27.732709661596736,"consumption":91.0691613536133,"housing_maintenance":2.0,"money_identity_error":5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.37288606329783,"consumption_real":55.23559745696804,"consumption_index":170.48023906471622,"real_wealth":99.3243205616796,"cash":11.737564459605707,"equity_share":0.1679902291471112,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":38.11764705882353,"consumption_real":34.30588235294118,"consumption_index":105.88235294117648,"real_wealth":75.90435540787307,"cash":7.290000000000001,"equity_share":0.01889454830897493,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.11764705882353,"consumption_real":27.10588235294118,"consumption_index":107.563025210084,"real_wealth":-170.7200144110818,"cash":5.760000000000001,"equity_share":0.007823163868491446,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":689.9866779963047,"consumption_real":599.811539608439,"consumption_index":144.25481953064917,"real_wealth":6217.81136570572,"cash":127.45995216679329,"equity_share":0.8052920586754224,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":127.63317256447127,"unemployment_pct":19.999999999999996,"real_capital":439.88834268589017,"firm_cash":26.631325739459548,"consumption":95.47469704216212,"housing_maintenance":2.0,"money_identity_error":7.815970093361102e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.08914203801227,"consumption_real":58.58022783421105,"consumption_index":180.80317232781192,"real_wealth":131.15325183020272,"cash":12.448298414769848,"equity_share":0.187172940796112,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":38.11764705882353,"consumption_real":34.30588235294118,"consumption_index":105.88235294117648,"real_wealth":94.96317893728481,"cash":7.290000000000001,"equity_share":0.019826017100833034,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.117647058823536,"consumption_real":27.105882352941183,"consumption_index":107.56302521008404,"real_wealth":-155.66119088167,"cash":5.760000000000001,"equity_share":0.008125805268098503,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":721.5615879843992,"consumption_real":628.228958597724,"consumption_index":151.0892156319683,"real_wealth":6560.223245371374,"cash":133.49865370201636,"equity_share":0.7848752368349565,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":35.99999999999999,"consumption_real":32.4,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":11.999999999999998,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.0,"consumption_real":32.400000000000006,"consumption_index":100.00000000000001,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.000000000000007,"consumption_real":25.200000000000006,"consumption_index":100.00000000000001,"real_wealth":-180.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":12.000000000000002,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":481.9999999999999,"consumption_real":415.7999999999999,"consumption_index":99.99999999999999,"real_wealth":4820.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":103.46945765080311,"unemployment_pct":1.471941536083221,"real_capital":240.3305900784106,"firm_cash":31.77292679396647,"consumption":74.90829282413404,"housing_maintenance":2.0,"money_identity_error":-2.1316282072803006e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.5580428611382,"consumption_real":37.40223857502438,"consumption_index":115.43900794760614,"real_wealth":39.73597545572106,"cash":9.350559643756094,"equity_share":0.08785411853222964,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.28252034097547,"consumption_real":37.15426830687793,"consumption_index":114.67366761382078,"real_wealth":39.676005798147536,"cash":9.288567076719483,"equity_share":0.012551423917334728,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":31.911320062262142,"consumption_real":28.720188056035926,"consumption_index":113.96900022236478,"real_wealth":-164.7391197288667,"cash":7.180047014008983,"equity_share":0.005799344350690881,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":10.2,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":465.99200205917316,"consumption_real":401.3928018532559,"consumption_index":96.53506538077345,"real_wealth":5044.010412136217,"cash":100.34820046331397,"equity_share":0.8937951131997447,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":107.63456726170494,"unemployment_pct":3.148148720492705,"real_capital":284.5859607727205,"firm_cash":30.9399417795915,"consumption":78.24023288163406,"housing_maintenance":2.0,"money_identity_error":1.4210854715202004e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":45.926726955073605,"consumption_real":41.334054259566244,"consumption_index":127.57424154187116,"real_wealth":61.827038369311275,"cash":10.333513564891561,"equity_share":0.12624237255143536,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.91798610563924,"consumption_real":40.42618749507531,"consumption_index":124.77218362677567,"real_wealth":61.42585520850038,"cash":10.106546873768828,"equity_share":0.017973608655463123,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.6042297642453,"consumption_real":31.14380678782077,"consumption_index":123.5865348723046,"real_wealth":-147.96766208178252,"cash":7.785951696955191,"equity_share":0.0077482263125244494,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":466.1043941294231,"consumption_real":401.4939547164808,"consumption_index":96.55939266870632,"real_wealth":5267.12933819214,"cash":100.3734886791202,"equity_share":0.8480357924805771,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":111.67441018643939,"unemployment_pct":4.687342344257949,"real_capital":333.39947176570945,"firm_cash":30.171432175999364,"consumption":81.31427129600287,"housing_maintenance":2.0,"money_identity_error":8.526512829121202e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":48.43040843186003,"consumption_real":43.587367588674034,"consumption_index":134.52891231072235,"real_wealth":85.54734487829244,"cash":10.896841897168509,"equity_share":0.156654406812167,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":46.303579278205014,"consumption_real":41.67322135038451,"consumption_index":128.62105355056948,"real_wealth":84.32015034705958,"cash":10.418305337596127,"equity_share":0.02215476354088057,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.29917805221027,"consumption_real":31.769260246989248,"consumption_index":126.06849304360809,"real_wealth":-130.44805797941123,"cash":7.942315061747314,"equity_share":0.009234862248298448,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":480.6540647132631,"consumption_real":414.5886582419368,"consumption_index":99.70867201585784,"real_wealth":5494.58151626996,"cash":103.6471645604842,"equity_share":0.8119559673986539,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":115.64040482994118,"unemployment_pct":6.1226023754735515,"real_capital":387.47153981959246,"firm_cash":29.45761390181267,"consumption":84.16954439274959,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":50.73608237649864,"consumption_real":45.662474138848786,"consumption_index":140.93356215694072,"real_wealth":110.46296678857348,"cash":11.415618534712197,"equity_share":0.17918821342581956,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.19376942691541,"consumption_real":42.47439248422387,"consumption_index":131.09380396365393,"real_wealth":107.75791739805247,"cash":10.618598121055967,"equity_share":0.025105195186956183,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.761824036905324,"consumption_real":32.18564163321479,"consumption_index":127.7208001318047,"real_wealth":-112.6507813376597,"cash":8.046410408303698,"equity_share":0.010247716861254641,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":8.399999999999999,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":494.8867675979063,"consumption_real":427.3980908381157,"consumption_index":102.78934363591048,"real_wealth":5729.180693570409,"cash":106.84952270952893,"equity_share":0.7854588745259696,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":20.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"owner_free","stress":"stable","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":106.17902574639297,"unemployment_pct":11.416373315305995,"real_capital":243.8082302133962,"firm_cash":30.695669207061577,"consumption":79.21732317175366,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.182805043686386,"consumption_real":50.38650256129577,"consumption_index":121.7065279258352,"real_wealth":267.01602499173,"cash":11.462929332694788,"equity_share":0.099210908747647,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.711932227048514,"consumption_real":40.962717026321684,"consumption_index":98.94376093314418,"real_wealth":264.15085876088307,"cash":9.319018123488183,"equity_share":0.013964634273610894,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.06288583067831,"consumption_real":32.2785752695885,"consumption_index":94.38179903388448,"real_wealth":40.46540729237398,"cash":7.343375873831386,"equity_share":0.006464012608493957,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":471.7480273660614,"consumption_real":422.5952026514332,"consumption_index":126.22317880867186,"real_wealth":3339.5781019433866,"cash":96.14040860320107,"equity_share":0.8803604443702482,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.36539157690552,"unemployment_pct":19.999999999999996,"real_capital":295.5944022361322,"firm_cash":28.825118904510504,"consumption":86.69952438195787,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.25703786956115,"consumption_real":59.313687023781505,"consumption_index":143.26977541976208,"real_wealth":314.38088519334696,"cash":12.60415849255357,"equity_share":0.15297929615255454,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":301.5944023034194,"cash":8.729999999999999,"equity_share":0.01905563153306657,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034055,"real_wealth":59.131542589230435,"cash":7.200000000000002,"equity_share":0.008238176243534755,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":564.913471932129,"consumption_real":506.3044776800926,"consumption_index":151.22594912786522,"real_wealth":3685.872083669107,"cash":107.58970150701967,"equity_share":0.8197268960708441,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.27285397189436,"unemployment_pct":19.999999999999996,"real_capital":360.7872706706502,"firm_cash":27.77984224153461,"consumption":90.88063103386143,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.2978498880577,"consumption_real":63.850417840428406,"consumption_index":154.22806241649374,"real_wealth":348.8756077161201,"cash":13.568213791091036,"equity_share":0.1908773946670655,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":324.41793171518407,"cash":8.729999999999999,"equity_share":0.022026326762159053,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034055,"real_wealth":77.95507200099516,"cash":7.200000000000002,"equity_share":0.009395277645832404,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":584.2827767164254,"consumption_real":523.7368519859592,"consumption_index":156.4327514892352,"real_wealth":3972.6494193975354,"cash":111.29408104701633,"equity_share":0.777701000924943,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":127.94492566705202,"unemployment_pct":19.999999999999996,"real_capital":443.901510124267,"firm_cash":26.673535277695922,"consumption":95.30585888921617,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.55521309874203,"consumption_real":67.68204473004431,"consumption_index":163.4831998310249,"real_wealth":385.65829910928323,"cash":14.382434505134414,"equity_share":0.2123894016115822,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":347.2414611269488,"cash":8.729999999999999,"equity_share":0.023118438727143694,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":33.882352941176485,"consumption_index":99.07120743034056,"real_wealth":96.77860141275988,"cash":7.200000000000002,"equity_share":0.009787547456701785,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":612.327349997906,"consumption_real":548.9769679392919,"consumption_index":163.97161527457942,"real_wealth":4271.690934532937,"cash":116.6576056870995,"equity_share":0.7547046122045723,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":103.46948303368082,"unemployment_pct":1.4719520450664159,"real_capital":240.33345630039986,"firm_cash":31.773575149175723,"consumption":74.90569940329708,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.99712792886209,"consumption_real":44.997415135975885,"consumption_index":108.68940854100457,"real_wealth":244.21188085888411,"cash":11.249353783993971,"equity_share":0.09530400176431367,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.70416089070141,"consumption_real":44.73374480163127,"consumption_index":108.05252367543784,"real_wealth":244.14996091077327,"cash":11.183436200407817,"equity_share":0.013616508580103543,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.25425671699381,"consumption_real":36.22883104529443,"consumption_index":105.93225451840473,"real_wealth":39.72982078261403,"cash":9.057207761323607,"equity_share":0.0063345151187149005,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":372.12501359357105,"consumption_real":333.1125122342139,"consumption_index":99.49597139612128,"real_wealth":3203.7328926304795,"cash":83.27812805855348,"equity_share":0.884744974536868,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":107.63847732749268,"unemployment_pct":3.1496784021817548,"real_capital":284.65003313662174,"firm_cash":30.944107545874914,"consumption":78.22356981650033,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.12297911911786,"consumption_real":47.810681207206066,"consumption_index":115.4847372154736,"real_wealth":270.15562269841246,"cash":11.952670301801517,"equity_share":0.14265722181927323,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.98774640843855,"consumption_real":46.78897176759469,"consumption_index":113.01684001834468,"real_wealth":269.7141219231507,"cash":11.697242941898672,"equity_share":0.020314450024292028,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.43720921817798,"consumption_real":37.29348829636018,"consumption_index":109.0452874162578,"real_wealth":60.225556660612405,"cash":9.323372074090045,"equity_share":0.00891162971076354,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":383.6427440562288,"consumption_real":343.478469650606,"consumption_index":102.59213549898628,"real_wealth":3392.2864930499713,"cash":85.8696174126515,"equity_share":0.8281166984456713,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":111.69047576827558,"unemployment_pct":4.693303366145074,"real_capital":333.65264488320355,"firm_cash":30.180151774448134,"consumption":81.27939290220746,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.039787042130605,"consumption_real":50.43580833791755,"consumption_index":121.82562400463178,"real_wealth":297.6013368433119,"cash":12.608952084479387,"equity_share":0.17821696947347884,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.620310344573575,"consumption_real":48.258279310116215,"consumption_index":116.56589205342081,"real_wealth":296.22271368552776,"cash":12.064569827529054,"equity_share":0.025209669241786234,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.294624173737404,"consumption_real":38.065161756363665,"consumption_index":111.30164256246682,"real_wealth":81.21368965078797,"cash":9.516290439090914,"equity_share":0.010738519391973256,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":394.6886995446355,"consumption_real":353.4198295901719,"consumption_index":105.56147837221387,"real_wealth":3586.4260459920743,"cash":88.35495739754298,"equity_share":0.7858348418927616,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":115.67847379559183,"unemployment_pct":6.136035966711518,"real_capital":388.1048699740164,"firm_cash":29.47174007220719,"consumption":84.11303971117114,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.71282240256138,"consumption_real":52.84154016230525,"consumption_index":127.63657044035087,"real_wealth":326.43339120367,"cash":13.210385040576313,"equity_share":0.2044914534566811,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":56.66261488602306,"consumption_real":49.196353397420744,"consumption_index":118.83177149135446,"real_wealth":323.3677729628683,"cash":12.299088349355186,"equity_share":0.028657220723476252,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.86281289068332,"consumption_real":38.576531601614995,"consumption_index":112.79687602811399,"real_wealth":102.54229415063864,"cash":9.644132900403747,"equity_share":0.011984490142368971,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":405.85192330726557,"consumption_real":363.46673097653894,"consumption_index":108.56234497507141,"real_wealth":3786.107136723924,"cash":90.86668274413474,"equity_share":0.7548668356774736,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"owner_free","stress":"housing_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":106.17902574639297,"unemployment_pct":11.416373315305995,"real_capital":243.8082302133962,"firm_cash":30.695669207061577,"consumption":79.21732317175366,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.182805043686386,"consumption_real":50.38650256129577,"consumption_index":121.7065279258352,"real_wealth":234.04899202469701,"cash":11.462929332694788,"equity_share":0.099210908747647,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.711932227048514,"consumption_real":40.962717026321684,"consumption_index":98.94376093314418,"real_wealth":231.18382579385008,"cash":9.319018123488183,"equity_share":0.013964634273610894,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.06288583067831,"consumption_real":32.2785752695885,"consumption_index":94.38179903388448,"real_wealth":7.498374325341014,"cash":7.343375873831386,"equity_share":0.006464012608493957,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":471.7480273660614,"consumption_real":422.5952026514332,"consumption_index":126.22317880867186,"real_wealth":3306.6110689763536,"cash":96.14040860320107,"equity_share":0.8803604443702482,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.36539157690552,"unemployment_pct":19.999999999999996,"real_capital":295.5944022361322,"firm_cash":28.825118904510504,"consumption":86.69952438195787,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.25703786956115,"consumption_real":59.313687023781505,"consumption_index":143.26977541976208,"real_wealth":243.79264989922927,"cash":12.60415849255357,"equity_share":0.15297929615255454,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":231.00616700930172,"cash":8.729999999999999,"equity_share":0.01905563153306657,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034055,"real_wealth":-11.456692704887212,"cash":7.200000000000002,"equity_share":0.008238176243534755,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":564.913471932129,"consumption_real":506.3044776800926,"consumption_index":151.22594912786522,"real_wealth":3615.2838483749892,"cash":107.58970150701967,"equity_share":0.8197268960708441,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.27285397189436,"unemployment_pct":19.999999999999996,"real_capital":360.7872706706502,"firm_cash":27.77984224153461,"consumption":90.88063103386143,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.2978498880577,"consumption_real":63.850417840428406,"consumption_index":154.22806241649374,"real_wealth":278.2873724220025,"cash":13.568213791091036,"equity_share":0.1908773946670655,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":253.8296964210664,"cash":8.729999999999999,"equity_share":0.022026326762159053,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034055,"real_wealth":7.3668367068775105,"cash":7.200000000000002,"equity_share":0.009395277645832404,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":584.2827767164254,"consumption_real":523.7368519859592,"consumption_index":156.4327514892352,"real_wealth":3902.061184103418,"cash":111.29408104701633,"equity_share":0.777701000924943,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":127.94492566705202,"unemployment_pct":19.999999999999996,"real_capital":443.901510124267,"firm_cash":26.673535277695922,"consumption":95.30585888921617,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.55521309874203,"consumption_real":67.68204473004431,"consumption_index":163.4831998310249,"real_wealth":315.07006381516555,"cash":14.382434505134414,"equity_share":0.2123894016115822,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":276.6532258328312,"cash":8.729999999999999,"equity_share":0.023118438727143694,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":33.882352941176485,"consumption_index":99.07120743034056,"real_wealth":26.190366118642235,"cash":7.200000000000002,"equity_share":0.009787547456701785,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":612.327349997906,"consumption_real":548.9769679392919,"consumption_index":163.97161527457942,"real_wealth":4201.10269923882,"cash":116.6576056870995,"equity_share":0.7547046122045723,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":103.46948303368082,"unemployment_pct":1.4719520450664159,"real_capital":240.33345630039986,"firm_cash":31.773575149175723,"consumption":74.90569940329708,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.99712792886209,"consumption_real":44.997415135975885,"consumption_index":108.68940854100457,"real_wealth":214.21188085888411,"cash":11.249353783993971,"equity_share":0.09530400176431367,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.70416089070141,"consumption_real":44.73374480163127,"consumption_index":108.05252367543784,"real_wealth":214.14996091077327,"cash":11.183436200407817,"equity_share":0.013616508580103543,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.25425671699381,"consumption_real":36.22883104529443,"consumption_index":105.93225451840473,"real_wealth":9.729820782614027,"cash":9.057207761323607,"equity_share":0.0063345151187149005,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":372.12501359357105,"consumption_real":333.1125122342139,"consumption_index":99.49597139612128,"real_wealth":3173.7328926304795,"cash":83.27812805855348,"equity_share":0.884744974536868,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":107.63847732749268,"unemployment_pct":3.1496784021817548,"real_capital":284.65003313662174,"firm_cash":30.944107545874914,"consumption":78.22356981650033,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.12297911911786,"consumption_real":47.810681207206066,"consumption_index":115.4847372154736,"real_wealth":210.15562269841246,"cash":11.952670301801517,"equity_share":0.14265722181927323,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.98774640843855,"consumption_real":46.78897176759469,"consumption_index":113.01684001834468,"real_wealth":209.71412192315066,"cash":11.697242941898672,"equity_share":0.020314450024292028,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.43720921817798,"consumption_real":37.29348829636018,"consumption_index":109.0452874162578,"real_wealth":0.22555666061240487,"cash":9.323372074090045,"equity_share":0.00891162971076354,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":383.6427440562288,"consumption_real":343.478469650606,"consumption_index":102.59213549898628,"real_wealth":3332.2864930499713,"cash":85.8696174126515,"equity_share":0.8281166984456713,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":111.69047576827558,"unemployment_pct":4.693303366145074,"real_capital":333.65264488320355,"firm_cash":30.180151774448134,"consumption":81.27939290220746,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.039787042130605,"consumption_real":50.43580833791755,"consumption_index":121.82562400463178,"real_wealth":237.60133684331194,"cash":12.608952084479387,"equity_share":0.17821696947347884,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.620310344573575,"consumption_real":48.258279310116215,"consumption_index":116.56589205342081,"real_wealth":236.2227136855278,"cash":12.064569827529054,"equity_share":0.025209669241786234,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.294624173737404,"consumption_real":38.065161756363665,"consumption_index":111.30164256246682,"real_wealth":21.213689650787977,"cash":9.516290439090914,"equity_share":0.010738519391973256,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":394.6886995446355,"consumption_real":353.4198295901719,"consumption_index":105.56147837221387,"real_wealth":3526.4260459920743,"cash":88.35495739754298,"equity_share":0.7858348418927616,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":115.67847379559183,"unemployment_pct":6.136035966711518,"real_capital":388.1048699740164,"firm_cash":29.47174007220719,"consumption":84.11303971117114,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.71282240256138,"consumption_real":52.84154016230525,"consumption_index":127.63657044035087,"real_wealth":266.43339120367,"cash":13.210385040576313,"equity_share":0.2044914534566811,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":56.66261488602306,"consumption_real":49.196353397420744,"consumption_index":118.83177149135446,"real_wealth":263.3677729628683,"cash":12.299088349355186,"equity_share":0.028657220723476252,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.86281289068332,"consumption_real":38.576531601614995,"consumption_index":112.79687602811399,"real_wealth":42.54229415063865,"cash":9.644132900403747,"equity_share":0.011984490142368971,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":405.85192330726557,"consumption_real":363.46673097653894,"consumption_index":108.56234497507141,"real_wealth":3726.107136723924,"cash":90.86668274413474,"equity_share":0.7548668356774736,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"owner_free","stress":"rate_shock","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":106.17902574639297,"unemployment_pct":11.416373315305995,"real_capital":243.8082302133962,"firm_cash":30.695669207061577,"consumption":79.21732317175366,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.182805043686386,"consumption_real":50.38650256129577,"consumption_index":121.7065279258352,"real_wealth":234.04899202469701,"cash":11.462929332694788,"equity_share":0.099210908747647,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.711932227048514,"consumption_real":40.962717026321684,"consumption_index":98.94376093314418,"real_wealth":231.18382579385008,"cash":9.319018123488183,"equity_share":0.013964634273610894,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.06288583067831,"consumption_real":32.2785752695885,"consumption_index":94.38179903388448,"real_wealth":7.498374325341014,"cash":7.343375873831386,"equity_share":0.006464012608493957,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":471.7480273660614,"consumption_real":422.5952026514332,"consumption_index":126.22317880867186,"real_wealth":3306.6110689763536,"cash":96.14040860320107,"equity_share":0.8803604443702482,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.36539157690552,"unemployment_pct":19.999999999999996,"real_capital":295.5944022361322,"firm_cash":28.825118904510504,"consumption":86.69952438195787,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.25703786956115,"consumption_real":59.313687023781505,"consumption_index":143.26977541976208,"real_wealth":243.79264989922927,"cash":12.60415849255357,"equity_share":0.15297929615255454,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":231.00616700930172,"cash":8.729999999999999,"equity_share":0.01905563153306657,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034055,"real_wealth":-11.456692704887212,"cash":7.200000000000002,"equity_share":0.008238176243534755,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":564.913471932129,"consumption_real":506.3044776800926,"consumption_index":151.22594912786522,"real_wealth":3615.2838483749892,"cash":107.58970150701967,"equity_share":0.8197268960708441,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.27285397189436,"unemployment_pct":19.999999999999996,"real_capital":360.7872706706502,"firm_cash":27.77984224153461,"consumption":90.88063103386143,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.2978498880577,"consumption_real":63.850417840428406,"consumption_index":154.22806241649374,"real_wealth":278.2873724220025,"cash":13.568213791091036,"equity_share":0.1908773946670655,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":253.8296964210664,"cash":8.729999999999999,"equity_share":0.022026326762159053,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034055,"real_wealth":7.3668367068775105,"cash":7.200000000000002,"equity_share":0.009395277645832404,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":584.2827767164254,"consumption_real":523.7368519859592,"consumption_index":156.4327514892352,"real_wealth":3902.061184103418,"cash":111.29408104701633,"equity_share":0.777701000924943,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":127.94492566705202,"unemployment_pct":19.999999999999996,"real_capital":443.901510124267,"firm_cash":26.673535277695922,"consumption":95.30585888921617,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.55521309874203,"consumption_real":67.68204473004431,"consumption_index":163.4831998310249,"real_wealth":315.07006381516555,"cash":14.382434505134414,"equity_share":0.2123894016115822,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":276.6532258328312,"cash":8.729999999999999,"equity_share":0.023118438727143694,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":33.882352941176485,"consumption_index":99.07120743034056,"real_wealth":26.190366118642235,"cash":7.200000000000002,"equity_share":0.009787547456701785,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":612.327349997906,"consumption_real":548.9769679392919,"consumption_index":163.97161527457942,"real_wealth":4201.10269923882,"cash":116.6576056870995,"equity_share":0.7547046122045723,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":103.46948303368082,"unemployment_pct":1.4719520450664159,"real_capital":240.33345630039986,"firm_cash":31.773575149175723,"consumption":74.90569940329708,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.99712792886209,"consumption_real":44.997415135975885,"consumption_index":108.68940854100457,"real_wealth":214.21188085888411,"cash":11.249353783993971,"equity_share":0.09530400176431367,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.70416089070141,"consumption_real":44.73374480163127,"consumption_index":108.05252367543784,"real_wealth":214.14996091077327,"cash":11.183436200407817,"equity_share":0.013616508580103543,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.25425671699381,"consumption_real":36.22883104529443,"consumption_index":105.93225451840473,"real_wealth":9.729820782614027,"cash":9.057207761323607,"equity_share":0.0063345151187149005,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":372.12501359357105,"consumption_real":333.1125122342139,"consumption_index":99.49597139612128,"real_wealth":3173.7328926304795,"cash":83.27812805855348,"equity_share":0.884744974536868,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":107.63847732749268,"unemployment_pct":3.1496784021817548,"real_capital":284.65003313662174,"firm_cash":30.944107545874914,"consumption":78.22356981650033,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.12297911911786,"consumption_real":47.810681207206066,"consumption_index":115.4847372154736,"real_wealth":210.15562269841246,"cash":11.952670301801517,"equity_share":0.14265722181927323,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.98774640843855,"consumption_real":46.78897176759469,"consumption_index":113.01684001834468,"real_wealth":209.71412192315066,"cash":11.697242941898672,"equity_share":0.020314450024292028,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.43720921817798,"consumption_real":37.29348829636018,"consumption_index":109.0452874162578,"real_wealth":0.22555666061240487,"cash":9.323372074090045,"equity_share":0.00891162971076354,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":383.6427440562288,"consumption_real":343.478469650606,"consumption_index":102.59213549898628,"real_wealth":3332.2864930499713,"cash":85.8696174126515,"equity_share":0.8281166984456713,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":111.69047576827558,"unemployment_pct":4.693303366145074,"real_capital":333.65264488320355,"firm_cash":30.180151774448134,"consumption":81.27939290220746,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.039787042130605,"consumption_real":50.43580833791755,"consumption_index":121.82562400463178,"real_wealth":237.60133684331194,"cash":12.608952084479387,"equity_share":0.17821696947347884,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.620310344573575,"consumption_real":48.258279310116215,"consumption_index":116.56589205342081,"real_wealth":236.2227136855278,"cash":12.064569827529054,"equity_share":0.025209669241786234,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.294624173737404,"consumption_real":38.065161756363665,"consumption_index":111.30164256246682,"real_wealth":21.213689650787977,"cash":9.516290439090914,"equity_share":0.010738519391973256,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":394.6886995446355,"consumption_real":353.4198295901719,"consumption_index":105.56147837221387,"real_wealth":3526.4260459920743,"cash":88.35495739754298,"equity_share":0.7858348418927616,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":115.67847379559183,"unemployment_pct":6.136035966711518,"real_capital":388.1048699740164,"firm_cash":29.47174007220719,"consumption":84.11303971117114,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.71282240256138,"consumption_real":52.84154016230525,"consumption_index":127.63657044035087,"real_wealth":266.43339120367,"cash":13.210385040576313,"equity_share":0.2044914534566811,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":56.66261488602306,"consumption_real":49.196353397420744,"consumption_index":118.83177149135446,"real_wealth":263.3677729628683,"cash":12.299088349355186,"equity_share":0.028657220723476252,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.86281289068332,"consumption_real":38.576531601614995,"consumption_index":112.79687602811399,"real_wealth":42.54229415063865,"cash":9.644132900403747,"equity_share":0.011984490142368971,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":405.85192330726557,"consumption_real":363.46673097653894,"consumption_index":108.56234497507141,"real_wealth":3726.107136723924,"cash":90.86668274413474,"equity_share":0.7548668356774736,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"owner_free","stress":"rent_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":106.17902574639297,"unemployment_pct":11.416373315305995,"real_capital":243.8082302133962,"firm_cash":30.695669207061577,"consumption":79.21732317175366,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.182805043686386,"consumption_real":50.38650256129577,"consumption_index":121.7065279258352,"real_wealth":267.01602499173,"cash":11.462929332694788,"equity_share":0.099210908747647,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":47.711932227048514,"consumption_real":40.962717026321684,"consumption_index":98.94376093314418,"real_wealth":264.15085876088307,"cash":9.319018123488183,"equity_share":0.013964634273610894,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.06288583067831,"consumption_real":32.2785752695885,"consumption_index":94.38179903388448,"real_wealth":40.46540729237398,"cash":7.343375873831386,"equity_share":0.006464012608493957,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":471.7480273660614,"consumption_real":422.5952026514332,"consumption_index":126.22317880867186,"real_wealth":3339.5781019433866,"cash":96.14040860320107,"equity_share":0.8803604443702482,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":113.36539157690552,"unemployment_pct":19.999999999999996,"real_capital":295.5944022361322,"firm_cash":28.825118904510504,"consumption":86.69952438195787,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.25703786956115,"consumption_real":59.313687023781505,"consumption_index":143.26977541976208,"real_wealth":314.38088519334696,"cash":12.60415849255357,"equity_share":0.15297929615255454,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":301.5944023034194,"cash":8.729999999999999,"equity_share":0.01905563153306657,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034055,"real_wealth":59.131542589230435,"cash":7.200000000000002,"equity_share":0.008238176243534755,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":564.913471932129,"consumption_real":506.3044776800926,"consumption_index":151.22594912786522,"real_wealth":3685.872083669107,"cash":107.58970150701967,"equity_share":0.8197268960708441,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":120.27285397189436,"unemployment_pct":19.999999999999996,"real_capital":360.7872706706502,"firm_cash":27.77984224153461,"consumption":90.88063103386143,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.2978498880577,"consumption_real":63.850417840428406,"consumption_index":154.22806241649374,"real_wealth":348.8756077161201,"cash":13.568213791091036,"equity_share":0.1908773946670655,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":324.41793171518407,"cash":8.729999999999999,"equity_share":0.022026326762159053,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.0,"consumption_real":33.88235294117647,"consumption_index":99.07120743034055,"real_wealth":77.95507200099516,"cash":7.200000000000002,"equity_share":0.009395277645832404,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":584.2827767164254,"consumption_real":523.7368519859592,"consumption_index":156.4327514892352,"real_wealth":3972.6494193975354,"cash":111.29408104701633,"equity_share":0.777701000924943,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":127.94492566705202,"unemployment_pct":19.999999999999996,"real_capital":443.901510124267,"firm_cash":26.673535277695922,"consumption":95.30585888921617,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.55521309874203,"consumption_real":67.68204473004431,"consumption_index":163.4831998310249,"real_wealth":385.65829910928323,"cash":14.382434505134414,"equity_share":0.2123894016115822,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.0,"consumption_real":41.08235294117647,"consumption_index":99.23273657289002,"real_wealth":347.2414611269488,"cash":8.729999999999999,"equity_share":0.023118438727143694,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":33.882352941176485,"consumption_index":99.07120743034056,"real_wealth":96.77860141275988,"cash":7.200000000000002,"equity_share":0.009787547456701785,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":612.327349997906,"consumption_real":548.9769679392919,"consumption_index":163.97161527457942,"real_wealth":4271.690934532937,"cash":116.6576056870995,"equity_share":0.7547046122045723,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":72.01999999999998,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"consumption_real":41.4,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.00000000000001,"consumption_real":41.400000000000006,"consumption_index":100.0,"real_wealth":220.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":40.00000000000001,"consumption_real":34.2,"consumption_index":99.99999999999999,"real_wealth":20.0,"cash":20.0,"equity_share":0.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":373.9999999999999,"consumption_real":334.7999999999999,"consumption_index":99.99999999999999,"real_wealth":3020.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":103.46948303368082,"unemployment_pct":1.4719520450664159,"real_capital":240.33345630039986,"firm_cash":31.773575149175723,"consumption":74.90569940329708,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.99712792886209,"consumption_real":44.997415135975885,"consumption_index":108.68940854100457,"real_wealth":244.21188085888411,"cash":11.249353783993971,"equity_share":0.09530400176431367,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.70416089070141,"consumption_real":44.73374480163127,"consumption_index":108.05252367543784,"real_wealth":244.14996091077327,"cash":11.183436200407817,"equity_share":0.013616508580103543,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":42.25425671699381,"consumption_real":36.22883104529443,"consumption_index":105.93225451840473,"real_wealth":39.72982078261403,"cash":9.057207761323607,"equity_share":0.0063345151187149005,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":372.12501359357105,"consumption_real":333.1125122342139,"consumption_index":99.49597139612128,"real_wealth":3203.7328926304795,"cash":83.27812805855348,"equity_share":0.884744974536868,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":107.63847732749268,"unemployment_pct":3.1496784021817548,"real_capital":284.65003313662174,"firm_cash":30.944107545874914,"consumption":78.22356981650033,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.12297911911786,"consumption_real":47.810681207206066,"consumption_index":115.4847372154736,"real_wealth":270.15562269841246,"cash":11.952670301801517,"equity_share":0.14265722181927323,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":53.98774640843855,"consumption_real":46.78897176759469,"consumption_index":113.01684001834468,"real_wealth":269.7141219231507,"cash":11.697242941898672,"equity_share":0.020314450024292028,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":43.43720921817798,"consumption_real":37.29348829636018,"consumption_index":109.0452874162578,"real_wealth":60.225556660612405,"cash":9.323372074090045,"equity_share":0.00891162971076354,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":383.6427440562288,"consumption_real":343.478469650606,"consumption_index":102.59213549898628,"real_wealth":3392.2864930499713,"cash":85.8696174126515,"equity_share":0.8281166984456713,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":111.69047576827558,"unemployment_pct":4.693303366145074,"real_capital":333.65264488320355,"firm_cash":30.180151774448134,"consumption":81.27939290220746,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.039787042130605,"consumption_real":50.43580833791755,"consumption_index":121.82562400463178,"real_wealth":297.6013368433119,"cash":12.608952084479387,"equity_share":0.17821696947347884,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":55.620310344573575,"consumption_real":48.258279310116215,"consumption_index":116.56589205342081,"real_wealth":296.22271368552776,"cash":12.064569827529054,"equity_share":0.025209669241786234,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.294624173737404,"consumption_real":38.065161756363665,"consumption_index":111.30164256246682,"real_wealth":81.21368965078797,"cash":9.516290439090914,"equity_share":0.010738519391973256,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":394.6886995446355,"consumption_real":353.4198295901719,"consumption_index":105.56147837221387,"real_wealth":3586.4260459920743,"cash":88.35495739754298,"equity_share":0.7858348418927616,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":115.67847379559183,"unemployment_pct":6.136035966711518,"real_capital":388.1048699740164,"firm_cash":29.47174007220719,"consumption":84.11303971117114,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.71282240256138,"consumption_real":52.84154016230525,"consumption_index":127.63657044035087,"real_wealth":326.43339120367,"cash":13.210385040576313,"equity_share":0.2044914534566811,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":56.66261488602306,"consumption_real":49.196353397420744,"consumption_index":118.83177149135446,"real_wealth":323.3677729628683,"cash":12.299088349355186,"equity_share":0.028657220723476252,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":44.86281289068332,"consumption_real":38.576531601614995,"consumption_index":112.79687602811399,"real_wealth":102.54229415063864,"cash":9.644132900403747,"equity_share":0.011984490142368971,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":405.85192330726557,"consumption_real":363.46673097653894,"consumption_index":108.56234497507141,"real_wealth":3786.107136723924,"cash":90.86668274413474,"equity_share":0.7548668356774736,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"stable","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.5316131667877,"unemployment_pct":11.902563371636399,"real_capital":260.9683370690611,"firm_cash":31.244589018794883,"consumption":77.02164392482047,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.7950403918219,"consumption_real":40.47022753055369,"consumption_index":123.54158332627028,"real_wealth":118.30737356899131,"cash":9.206976763200965,"equity_share":0.08492906625538788,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.966705064980616,"consumption_real":31.62472573639654,"consumption_index":96.53933096333209,"real_wealth":115.58734022745138,"cash":7.194625105030213,"equity_share":0.011938696313924031,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.53925366193471,"consumption_real":23.140019473655226,"consumption_index":90.5378780861204,"real_wealth":-108.07023090777255,"cash":5.264354430256564,"equity_share":0.005483320838127012,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":542.59483728624,"consumption_real":486.357331579594,"consumption_index":126.85376410526713,"real_wealth":4849.154690387378,"cash":110.64629293435765,"equity_share":0.8976489165925611,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.43123489374071,"unemployment_pct":19.999999999999996,"real_capital":337.19494674146296,"firm_cash":29.116032871629386,"consumption":85.5358685134826,"housing_maintenance":2.0,"money_identity_error":3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.90219282675697,"consumption_real":47.26629250066116,"consumption_index":144.28761511374688,"real_wealth":177.08957911890857,"cash":10.044087156390496,"equity_share":0.1158038977561167,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":165.5784291926094,"cash":6.569596255957156,"equity_share":0.01433359224995408,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.73492014475258,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":-76.85166721092655,"cash":5.0395962559571545,"equity_share":0.006069577117428858,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":665.9966989650129,"consumption_real":597.2793820096881,"consumption_index":155.78491966867196,"real_wealth":5325.728312077551,"cash":126.92186867705871,"equity_share":0.8637929328765004,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.13203486556253,"unemployment_pct":19.999999999999996,"real_capital":439.39627957565693,"firm_cash":27.82104896408855,"consumption":90.71580414364608,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.43338917815274,"consumption_real":50.16836989982866,"consumption_index":153.14665195898974,"real_wealth":238.32229335739734,"cash":10.66077860371359,"equity_share":0.13164142898265854,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":216.72715784564772,"cash":6.569596255957155,"equity_share":0.014962222669179976,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-29.70293855788821,"cash":5.039596255957157,"equity_share":0.006178825392641266,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":711.136562725259,"consumption_real":637.9052593939095,"consumption_index":166.3811318189645,"real_wealth":5670.846081873713,"cash":135.55486762120577,"equity_share":0.8472175229555203,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":137.56702254582078,"unemployment_pct":19.999999999999996,"real_capital":571.0010427834541,"firm_cash":26.542797370124156,"consumption":95.82881051950399,"housing_maintenance":2.0,"money_identity_error":1.5631940186722204e-13,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.44533517280504,"consumption_real":52.348338312659365,"consumption_index":159.80134025099497,"real_wealth":308.28497843434087,"cash":11.124021891440115,"equity_share":0.13610948814627127,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":275.236303495308,"cash":6.569596255957154,"equity_share":0.01455803514968485,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":24.80620709177205,"cash":5.039596255957157,"equity_share":0.005922786406347407,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":761.0179374994241,"consumption_real":682.7984966906582,"consumption_index":178.0903747236981,"real_wealth":6040.08218394147,"cash":145.0946805467649,"equity_share":0.8434096902976965,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74643301130817,"unemployment_pct":1.9959986637902882,"real_capital":256.67033223383027,"firm_cash":32.36189760495701,"consumption":72.552409580172,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.300109076500604,"consumption_real":36.077867140752275,"consumption_index":110.13322883441609,"real_wealth":108.89136255133388,"cash":9.019466785188069,"equity_share":0.08205307422849989,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.933341497601226,"consumption_real":35.74777631974283,"consumption_index":109.1255759212174,"real_wealth":108.81098426799187,"cash":8.936944079935708,"equity_share":0.01172269560603771,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63443894240236,"consumption_real":27.378764020063855,"consumption_index":107.12243357527495,"real_wealth":-95.59003742483355,"cash":6.844691005015964,"equity_share":0.005415695032446137,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":435.169428307386,"consumption_real":389.85248547664736,"consumption_index":101.68296439140519,"real_wealth":4582.62347354558,"cash":97.46312136916184,"equity_share":0.9008085351330163,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":110.46663562274354,"unemployment_pct":4.235651665033835,"real_capital":322.2043793015194,"firm_cash":31.40626016594185,"consumption":76.37495933623269,"housing_maintenance":2.0,"money_identity_error":2.1316282072803006e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.48357419190048,"consumption_real":38.12138788580334,"consumption_index":116.37138967038098,"real_wealth":153.36267714315483,"cash":9.530346971450834,"equity_share":0.10942829459058366,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.20611859999678,"consumption_real":36.97167785309,"consumption_index":112.86172326931438,"real_wealth":152.84304680452766,"cash":9.2429194632725,"equity_share":0.015560859744019053,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.193899951201104,"consumption_real":27.96068106917389,"consumption_index":109.39924820408467,"real_wealth":-56.43705613474052,"cash":6.990170267293472,"equity_share":0.006694656895748065,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":459.7416880438219,"consumption_real":411.9675192394397,"consumption_index":107.45110047977045,"real_wealth":4806.677446476653,"cash":102.99187980985992,"equity_share":0.8683161887696492,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":116.0554536541205,"unemployment_pct":6.268721269706667,"real_capital":398.2391352836773,"firm_cash":30.569262239443844,"consumption":79.72295104222486,"housing_maintenance":2.0,"money_identity_error":5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.55447581327475,"consumption_real":39.88559992551479,"consumption_index":121.75691779830349,"real_wealth":204.01942230009888,"cash":9.971399981378697,"equity_share":0.1262486537622071,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.01102068149706,"consumption_real":37.59649030691486,"consumption_index":114.76905921817256,"real_wealth":202.49243511657784,"cash":9.399122576728715,"equity_share":0.01779613137525957,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":39.64458858422085,"consumption_real":28.26670141936627,"consumption_index":110.596586572323,"real_wealth":-11.91302201734139,"cash":7.0666753548415695,"equity_share":0.0073844303194913604,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":482.18568801929337,"consumption_real":432.167119217364,"consumption_index":112.71964507495153,"real_wealth":5042.358485986958,"cash":108.041779804341,"equity_share":0.8485707845430419,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":121.58812003421063,"unemployment_pct":8.147536818822232,"real_capital":486.63170142161056,"firm_cash":29.844277332788746,"consumption":82.62289066884543,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.5451437893533,"consumption_real":41.36103556898256,"consumption_index":126.26091163803196,"real_wealth":261.81633876639256,"cash":10.34025889224564,"equity_share":0.13557728800134042,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.52503548571859,"consumption_real":37.742938095711324,"consumption_index":115.21611357903295,"real_wealth":258.5804320300758,"cash":9.435734523927831,"equity_share":0.018888945051134167,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.09053500535136,"consumption_real":28.351887663380815,"consumption_index":110.92988714642077,"real_wealth":38.961437826477905,"cash":7.087971915845204,"equity_share":0.007669335381104418,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":502.6742577183158,"consumption_real":450.60683194648425,"consumption_index":117.52916847847793,"real_wealth":5288.679971353924,"cash":112.65170798662106,"equity_share":0.837864431566421,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"housing_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.5316131667877,"unemployment_pct":11.902563371636399,"real_capital":260.9683370690611,"firm_cash":31.244589018794883,"consumption":77.02164392482047,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.7950403918219,"consumption_real":40.47022753055369,"consumption_index":123.54158332627028,"real_wealth":85.34034060195832,"cash":9.206976763200965,"equity_share":0.08492906625538788,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.966705064980616,"consumption_real":31.62472573639654,"consumption_index":96.53933096333209,"real_wealth":82.62030726041841,"cash":7.194625105030213,"equity_share":0.011938696313924031,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.53925366193471,"consumption_real":23.140019473655226,"consumption_index":90.5378780861204,"real_wealth":-141.0372638748055,"cash":5.264354430256564,"equity_share":0.005483320838127012,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":542.59483728624,"consumption_real":486.357331579594,"consumption_index":126.85376410526713,"real_wealth":4816.187657420345,"cash":110.64629293435765,"equity_share":0.8976489165925611,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.43123489374071,"unemployment_pct":19.999999999999996,"real_capital":337.19494674146296,"firm_cash":29.116032871629386,"consumption":85.5358685134826,"housing_maintenance":2.0,"money_identity_error":3.552713678800501e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.90219282675697,"consumption_real":47.26629250066116,"consumption_index":144.28761511374688,"real_wealth":106.50134382479095,"cash":10.044087156390496,"equity_share":0.1158038977561167,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":94.99019389849175,"cash":6.569596255957156,"equity_share":0.01433359224995408,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.73492014475258,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":-147.4399025050442,"cash":5.0395962559571545,"equity_share":0.006069577117428858,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":665.9966989650129,"consumption_real":597.2793820096881,"consumption_index":155.78491966867196,"real_wealth":5255.140076783433,"cash":126.92186867705871,"equity_share":0.8637929328765004,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.13203486556253,"unemployment_pct":19.999999999999996,"real_capital":439.39627957565693,"firm_cash":27.82104896408855,"consumption":90.71580414364608,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.43338917815274,"consumption_real":50.16836989982866,"consumption_index":153.14665195898974,"real_wealth":167.73405806327972,"cash":10.66077860371359,"equity_share":0.13164142898265854,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":146.1389225515301,"cash":6.569596255957155,"equity_share":0.014962222669179976,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-100.29117385200585,"cash":5.039596255957157,"equity_share":0.006178825392641266,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":711.136562725259,"consumption_real":637.9052593939095,"consumption_index":166.3811318189645,"real_wealth":5600.257846579595,"cash":135.55486762120577,"equity_share":0.8472175229555203,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":137.56702254582078,"unemployment_pct":19.999999999999996,"real_capital":571.0010427834541,"firm_cash":26.542797370124156,"consumption":95.82881051950399,"housing_maintenance":2.0,"money_identity_error":1.5631940186722204e-13,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.44533517280504,"consumption_real":52.348338312659365,"consumption_index":159.80134025099497,"real_wealth":237.69674314022322,"cash":11.124021891440115,"equity_share":0.13610948814627127,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":204.64806820119037,"cash":6.569596255957154,"equity_share":0.01455803514968485,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-45.7820282023456,"cash":5.039596255957157,"equity_share":0.005922786406347407,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":761.0179374994241,"consumption_real":682.7984966906582,"consumption_index":178.0903747236981,"real_wealth":5969.493948647352,"cash":145.0946805467649,"equity_share":0.8434096902976965,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74643301130817,"unemployment_pct":1.9959986637902882,"real_capital":256.67033223383027,"firm_cash":32.36189760495701,"consumption":72.552409580172,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.300109076500604,"consumption_real":36.077867140752275,"consumption_index":110.13322883441609,"real_wealth":78.89136255133386,"cash":9.019466785188069,"equity_share":0.08205307422849989,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.933341497601226,"consumption_real":35.74777631974283,"consumption_index":109.1255759212174,"real_wealth":78.81098426799187,"cash":8.936944079935708,"equity_share":0.01172269560603771,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63443894240236,"consumption_real":27.378764020063855,"consumption_index":107.12243357527495,"real_wealth":-125.59003742483355,"cash":6.844691005015964,"equity_share":0.005415695032446137,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":435.169428307386,"consumption_real":389.85248547664736,"consumption_index":101.68296439140519,"real_wealth":4552.62347354558,"cash":97.46312136916184,"equity_share":0.9008085351330163,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":110.46663562274354,"unemployment_pct":4.235651665033835,"real_capital":322.2043793015194,"firm_cash":31.40626016594185,"consumption":76.37495933623269,"housing_maintenance":2.0,"money_identity_error":2.1316282072803006e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.48357419190048,"consumption_real":38.12138788580334,"consumption_index":116.37138967038098,"real_wealth":93.36267714315481,"cash":9.530346971450834,"equity_share":0.10942829459058366,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.20611859999678,"consumption_real":36.97167785309,"consumption_index":112.86172326931438,"real_wealth":92.84304680452766,"cash":9.2429194632725,"equity_share":0.015560859744019053,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.193899951201104,"consumption_real":27.96068106917389,"consumption_index":109.39924820408467,"real_wealth":-116.43705613474052,"cash":6.990170267293472,"equity_share":0.006694656895748065,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":459.7416880438219,"consumption_real":411.9675192394397,"consumption_index":107.45110047977045,"real_wealth":4746.677446476653,"cash":102.99187980985992,"equity_share":0.8683161887696492,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":116.0554536541205,"unemployment_pct":6.268721269706667,"real_capital":398.2391352836773,"firm_cash":30.569262239443844,"consumption":79.72295104222486,"housing_maintenance":2.0,"money_identity_error":5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.55447581327475,"consumption_real":39.88559992551479,"consumption_index":121.75691779830349,"real_wealth":144.01942230009888,"cash":9.971399981378697,"equity_share":0.1262486537622071,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.01102068149706,"consumption_real":37.59649030691486,"consumption_index":114.76905921817256,"real_wealth":142.4924351165778,"cash":9.399122576728715,"equity_share":0.01779613137525957,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":39.64458858422085,"consumption_real":28.26670141936627,"consumption_index":110.596586572323,"real_wealth":-71.91302201734139,"cash":7.0666753548415695,"equity_share":0.0073844303194913604,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":482.18568801929337,"consumption_real":432.167119217364,"consumption_index":112.71964507495153,"real_wealth":4982.358485986958,"cash":108.041779804341,"equity_share":0.8485707845430419,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":121.58812003421063,"unemployment_pct":8.147536818822232,"real_capital":486.63170142161056,"firm_cash":29.844277332788746,"consumption":82.62289066884543,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.5451437893533,"consumption_real":41.36103556898256,"consumption_index":126.26091163803196,"real_wealth":201.81633876639256,"cash":10.34025889224564,"equity_share":0.13557728800134042,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.52503548571859,"consumption_real":37.742938095711324,"consumption_index":115.21611357903295,"real_wealth":198.58043203007583,"cash":9.435734523927831,"equity_share":0.018888945051134167,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.09053500535136,"consumption_real":28.351887663380815,"consumption_index":110.92988714642077,"real_wealth":-21.038562173522095,"cash":7.087971915845204,"equity_share":0.007669335381104418,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":502.6742577183158,"consumption_real":450.60683194648425,"consumption_index":117.52916847847793,"real_wealth":5228.679971353924,"cash":112.65170798662106,"equity_share":0.837864431566421,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"rate_shock","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.5316131667877,"unemployment_pct":11.902563371636399,"real_capital":260.9683370690611,"firm_cash":31.244589018794883,"consumption":77.02164392482047,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.7950403918219,"consumption_real":40.47022753055369,"consumption_index":123.54158332627028,"real_wealth":85.34034060195832,"cash":9.206976763200965,"equity_share":0.08492906625538788,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.966705064980616,"consumption_real":31.62472573639654,"consumption_index":96.53933096333209,"real_wealth":82.62030726041841,"cash":7.194625105030213,"equity_share":0.011938696313924031,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.53925366193471,"consumption_real":23.140019473655226,"consumption_index":90.5378780861204,"real_wealth":-141.0372638748055,"cash":5.264354430256564,"equity_share":0.005483320838127012,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":542.59483728624,"consumption_real":486.357331579594,"consumption_index":126.85376410526713,"real_wealth":4816.187657420345,"cash":110.64629293435765,"equity_share":0.8976489165925611,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.43123489374071,"unemployment_pct":19.999999999999996,"real_capital":337.19494674146296,"firm_cash":29.116032871629386,"consumption":85.5358685134826,"housing_maintenance":2.0,"money_identity_error":3.552713678800501e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.90219282675697,"consumption_real":47.26629250066116,"consumption_index":144.28761511374688,"real_wealth":106.50134382479095,"cash":10.044087156390496,"equity_share":0.1158038977561167,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":94.99019389849175,"cash":6.569596255957156,"equity_share":0.01433359224995408,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.73492014475258,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":-147.4399025050442,"cash":5.0395962559571545,"equity_share":0.006069577117428858,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":665.9966989650129,"consumption_real":597.2793820096881,"consumption_index":155.78491966867196,"real_wealth":5255.140076783433,"cash":126.92186867705871,"equity_share":0.8637929328765004,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.13203486556253,"unemployment_pct":19.999999999999996,"real_capital":439.39627957565693,"firm_cash":27.82104896408855,"consumption":90.71580414364608,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.43338917815274,"consumption_real":50.16836989982866,"consumption_index":153.14665195898974,"real_wealth":167.73405806327972,"cash":10.66077860371359,"equity_share":0.13164142898265854,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":146.1389225515301,"cash":6.569596255957155,"equity_share":0.014962222669179976,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-100.29117385200585,"cash":5.039596255957157,"equity_share":0.006178825392641266,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":711.136562725259,"consumption_real":637.9052593939095,"consumption_index":166.3811318189645,"real_wealth":5600.257846579595,"cash":135.55486762120577,"equity_share":0.8472175229555203,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":137.56702254582078,"unemployment_pct":19.999999999999996,"real_capital":571.0010427834541,"firm_cash":26.542797370124156,"consumption":95.82881051950399,"housing_maintenance":2.0,"money_identity_error":1.5631940186722204e-13,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.44533517280504,"consumption_real":52.348338312659365,"consumption_index":159.80134025099497,"real_wealth":237.69674314022322,"cash":11.124021891440115,"equity_share":0.13610948814627127,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":204.64806820119037,"cash":6.569596255957154,"equity_share":0.01455803514968485,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-45.7820282023456,"cash":5.039596255957157,"equity_share":0.005922786406347407,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":761.0179374994241,"consumption_real":682.7984966906582,"consumption_index":178.0903747236981,"real_wealth":5969.493948647352,"cash":145.0946805467649,"equity_share":0.8434096902976965,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74643301130817,"unemployment_pct":1.9959986637902882,"real_capital":256.67033223383027,"firm_cash":32.36189760495701,"consumption":72.552409580172,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.300109076500604,"consumption_real":36.077867140752275,"consumption_index":110.13322883441609,"real_wealth":78.89136255133386,"cash":9.019466785188069,"equity_share":0.08205307422849989,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.933341497601226,"consumption_real":35.74777631974283,"consumption_index":109.1255759212174,"real_wealth":78.81098426799187,"cash":8.936944079935708,"equity_share":0.01172269560603771,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63443894240236,"consumption_real":27.378764020063855,"consumption_index":107.12243357527495,"real_wealth":-125.59003742483355,"cash":6.844691005015964,"equity_share":0.005415695032446137,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":435.169428307386,"consumption_real":389.85248547664736,"consumption_index":101.68296439140519,"real_wealth":4552.62347354558,"cash":97.46312136916184,"equity_share":0.9008085351330163,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":110.46663562274354,"unemployment_pct":4.235651665033835,"real_capital":322.2043793015194,"firm_cash":31.40626016594185,"consumption":76.37495933623269,"housing_maintenance":2.0,"money_identity_error":2.1316282072803006e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.48357419190048,"consumption_real":38.12138788580334,"consumption_index":116.37138967038098,"real_wealth":93.36267714315481,"cash":9.530346971450834,"equity_share":0.10942829459058366,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.20611859999678,"consumption_real":36.97167785309,"consumption_index":112.86172326931438,"real_wealth":92.84304680452766,"cash":9.2429194632725,"equity_share":0.015560859744019053,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.193899951201104,"consumption_real":27.96068106917389,"consumption_index":109.39924820408467,"real_wealth":-116.43705613474052,"cash":6.990170267293472,"equity_share":0.006694656895748065,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":459.7416880438219,"consumption_real":411.9675192394397,"consumption_index":107.45110047977045,"real_wealth":4746.677446476653,"cash":102.99187980985992,"equity_share":0.8683161887696492,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":116.0554536541205,"unemployment_pct":6.268721269706667,"real_capital":398.2391352836773,"firm_cash":30.569262239443844,"consumption":79.72295104222486,"housing_maintenance":2.0,"money_identity_error":5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.55447581327475,"consumption_real":39.88559992551479,"consumption_index":121.75691779830349,"real_wealth":144.01942230009888,"cash":9.971399981378697,"equity_share":0.1262486537622071,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.01102068149706,"consumption_real":37.59649030691486,"consumption_index":114.76905921817256,"real_wealth":142.4924351165778,"cash":9.399122576728715,"equity_share":0.01779613137525957,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":39.64458858422085,"consumption_real":28.26670141936627,"consumption_index":110.596586572323,"real_wealth":-71.91302201734139,"cash":7.0666753548415695,"equity_share":0.0073844303194913604,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":482.18568801929337,"consumption_real":432.167119217364,"consumption_index":112.71964507495153,"real_wealth":4982.358485986958,"cash":108.041779804341,"equity_share":0.8485707845430419,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":121.58812003421063,"unemployment_pct":8.147536818822232,"real_capital":486.63170142161056,"firm_cash":29.844277332788746,"consumption":82.62289066884543,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.5451437893533,"consumption_real":41.36103556898256,"consumption_index":126.26091163803196,"real_wealth":201.81633876639256,"cash":10.34025889224564,"equity_share":0.13557728800134042,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.52503548571859,"consumption_real":37.742938095711324,"consumption_index":115.21611357903295,"real_wealth":198.58043203007583,"cash":9.435734523927831,"equity_share":0.018888945051134167,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.09053500535136,"consumption_real":28.351887663380815,"consumption_index":110.92988714642077,"real_wealth":-21.038562173522095,"cash":7.087971915845204,"equity_share":0.007669335381104418,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":502.6742577183158,"consumption_real":450.60683194648425,"consumption_index":117.52916847847793,"real_wealth":5228.679971353924,"cash":112.65170798662106,"equity_share":0.837864431566421,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"rent_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.5316131667877,"unemployment_pct":11.902563371636399,"real_capital":260.9683370690611,"firm_cash":31.244589018794883,"consumption":77.02164392482047,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.7950403918219,"consumption_real":40.47022753055369,"consumption_index":123.54158332627028,"real_wealth":118.30737356899131,"cash":9.206976763200965,"equity_share":0.08492906625538788,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.966705064980616,"consumption_real":31.62472573639654,"consumption_index":96.53933096333209,"real_wealth":115.58734022745138,"cash":7.194625105030213,"equity_share":0.011938696313924031,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.53925366193471,"consumption_real":23.140019473655226,"consumption_index":90.5378780861204,"real_wealth":-108.07023090777255,"cash":5.264354430256564,"equity_share":0.005483320838127012,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":542.59483728624,"consumption_real":486.357331579594,"consumption_index":126.85376410526713,"real_wealth":4849.154690387378,"cash":110.64629293435765,"equity_share":0.8976489165925611,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.43123489374071,"unemployment_pct":19.999999999999996,"real_capital":337.19494674146296,"firm_cash":29.116032871629386,"consumption":85.5358685134826,"housing_maintenance":2.0,"money_identity_error":3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.90219282675697,"consumption_real":47.26629250066116,"consumption_index":144.28761511374688,"real_wealth":177.08957911890857,"cash":10.044087156390496,"equity_share":0.1158038977561167,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":165.5784291926094,"cash":6.569596255957156,"equity_share":0.01433359224995408,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.73492014475258,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":-76.85166721092655,"cash":5.0395962559571545,"equity_share":0.006069577117428858,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":665.9966989650129,"consumption_real":597.2793820096881,"consumption_index":155.78491966867196,"real_wealth":5325.728312077551,"cash":126.92186867705871,"equity_share":0.8637929328765004,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.13203486556253,"unemployment_pct":19.999999999999996,"real_capital":439.39627957565693,"firm_cash":27.82104896408855,"consumption":90.71580414364608,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.43338917815274,"consumption_real":50.16836989982866,"consumption_index":153.14665195898974,"real_wealth":238.32229335739734,"cash":10.66077860371359,"equity_share":0.13164142898265854,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":216.72715784564772,"cash":6.569596255957155,"equity_share":0.014962222669179976,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-29.70293855788821,"cash":5.039596255957157,"equity_share":0.006178825392641266,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":711.136562725259,"consumption_real":637.9052593939095,"consumption_index":166.3811318189645,"real_wealth":5670.846081873713,"cash":135.55486762120577,"equity_share":0.8472175229555203,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":137.56702254582078,"unemployment_pct":19.999999999999996,"real_capital":571.0010427834541,"firm_cash":26.542797370124156,"consumption":95.82881051950399,"housing_maintenance":2.0,"money_identity_error":1.5631940186722204e-13,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.44533517280504,"consumption_real":52.348338312659365,"consumption_index":159.80134025099497,"real_wealth":308.28497843434087,"cash":11.124021891440115,"equity_share":0.13610948814627127,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":275.236303495308,"cash":6.569596255957154,"equity_share":0.01455803514968485,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":24.80620709177205,"cash":5.039596255957157,"equity_share":0.005922786406347407,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":761.0179374994241,"consumption_real":682.7984966906582,"consumption_index":178.0903747236981,"real_wealth":6040.08218394147,"cash":145.0946805467649,"equity_share":0.8434096902976965,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74643301130817,"unemployment_pct":1.9959986637902882,"real_capital":256.67033223383027,"firm_cash":32.36189760495701,"consumption":72.552409580172,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.300109076500604,"consumption_real":36.077867140752275,"consumption_index":110.13322883441609,"real_wealth":108.89136255133388,"cash":9.019466785188069,"equity_share":0.08205307422849989,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.933341497601226,"consumption_real":35.74777631974283,"consumption_index":109.1255759212174,"real_wealth":108.81098426799187,"cash":8.936944079935708,"equity_share":0.01172269560603771,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63443894240236,"consumption_real":27.378764020063855,"consumption_index":107.12243357527495,"real_wealth":-95.59003742483355,"cash":6.844691005015964,"equity_share":0.005415695032446137,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":435.169428307386,"consumption_real":389.85248547664736,"consumption_index":101.68296439140519,"real_wealth":4582.62347354558,"cash":97.46312136916184,"equity_share":0.9008085351330163,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":110.46663562274354,"unemployment_pct":4.235651665033835,"real_capital":322.2043793015194,"firm_cash":31.40626016594185,"consumption":76.37495933623269,"housing_maintenance":2.0,"money_identity_error":2.1316282072803006e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.48357419190048,"consumption_real":38.12138788580334,"consumption_index":116.37138967038098,"real_wealth":153.36267714315483,"cash":9.530346971450834,"equity_share":0.10942829459058366,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.20611859999678,"consumption_real":36.97167785309,"consumption_index":112.86172326931438,"real_wealth":152.84304680452766,"cash":9.2429194632725,"equity_share":0.015560859744019053,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.193899951201104,"consumption_real":27.96068106917389,"consumption_index":109.39924820408467,"real_wealth":-56.43705613474052,"cash":6.990170267293472,"equity_share":0.006694656895748065,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":459.7416880438219,"consumption_real":411.9675192394397,"consumption_index":107.45110047977045,"real_wealth":4806.677446476653,"cash":102.99187980985992,"equity_share":0.8683161887696492,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":116.0554536541205,"unemployment_pct":6.268721269706667,"real_capital":398.2391352836773,"firm_cash":30.569262239443844,"consumption":79.72295104222486,"housing_maintenance":2.0,"money_identity_error":5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.55447581327475,"consumption_real":39.88559992551479,"consumption_index":121.75691779830349,"real_wealth":204.01942230009888,"cash":9.971399981378697,"equity_share":0.1262486537622071,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.01102068149706,"consumption_real":37.59649030691486,"consumption_index":114.76905921817256,"real_wealth":202.49243511657784,"cash":9.399122576728715,"equity_share":0.01779613137525957,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":39.64458858422085,"consumption_real":28.26670141936627,"consumption_index":110.596586572323,"real_wealth":-11.91302201734139,"cash":7.0666753548415695,"equity_share":0.0073844303194913604,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":482.18568801929337,"consumption_real":432.167119217364,"consumption_index":112.71964507495153,"real_wealth":5042.358485986958,"cash":108.041779804341,"equity_share":0.8485707845430419,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":121.58812003421063,"unemployment_pct":8.147536818822232,"real_capital":486.63170142161056,"firm_cash":29.844277332788746,"consumption":82.62289066884543,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.5451437893533,"consumption_real":41.36103556898256,"consumption_index":126.26091163803196,"real_wealth":261.81633876639256,"cash":10.34025889224564,"equity_share":0.13557728800134042,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.52503548571859,"consumption_real":37.742938095711324,"consumption_index":115.21611357903295,"real_wealth":258.5804320300758,"cash":9.435734523927831,"equity_share":0.018888945051134167,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.09053500535136,"consumption_real":28.351887663380815,"consumption_index":110.92988714642077,"real_wealth":38.961437826477905,"cash":7.087971915845204,"equity_share":0.007669335381104418,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":502.6742577183158,"consumption_real":450.60683194648425,"consumption_index":117.52916847847793,"real_wealth":5288.679971353924,"cash":112.65170798662106,"equity_share":0.837864431566421,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"mortgage_reset","stress":"stable","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.5316131667877,"unemployment_pct":11.902563371636399,"real_capital":260.9683370690611,"firm_cash":31.244589018794883,"consumption":77.02164392482047,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.7950403918219,"consumption_real":40.47022753055369,"consumption_index":123.54158332627028,"real_wealth":118.30737356899131,"cash":9.206976763200965,"equity_share":0.08492906625538788,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.966705064980616,"consumption_real":31.62472573639654,"consumption_index":96.53933096333209,"real_wealth":115.58734022745138,"cash":7.194625105030213,"equity_share":0.011938696313924031,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.53925366193471,"consumption_real":23.140019473655226,"consumption_index":90.5378780861204,"real_wealth":-108.07023090777255,"cash":5.264354430256564,"equity_share":0.005483320838127012,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":542.59483728624,"consumption_real":486.357331579594,"consumption_index":126.85376410526713,"real_wealth":4849.154690387378,"cash":110.64629293435765,"equity_share":0.8976489165925611,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.43123489374071,"unemployment_pct":19.999999999999996,"real_capital":337.19494674146296,"firm_cash":29.116032871629386,"consumption":85.5358685134826,"housing_maintenance":2.0,"money_identity_error":3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.90219282675697,"consumption_real":47.26629250066116,"consumption_index":144.28761511374688,"real_wealth":177.08957911890857,"cash":10.044087156390496,"equity_share":0.1158038977561167,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":165.5784291926094,"cash":6.569596255957156,"equity_share":0.01433359224995408,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.73492014475258,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":-76.85166721092655,"cash":5.0395962559571545,"equity_share":0.006069577117428858,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":665.9966989650129,"consumption_real":597.2793820096881,"consumption_index":155.78491966867196,"real_wealth":5325.728312077551,"cash":126.92186867705871,"equity_share":0.8637929328765004,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.13203486556253,"unemployment_pct":19.999999999999996,"real_capital":439.39627957565693,"firm_cash":27.82104896408855,"consumption":90.71580414364608,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.43338917815274,"consumption_real":50.16836989982866,"consumption_index":153.14665195898974,"real_wealth":238.32229335739734,"cash":10.66077860371359,"equity_share":0.13164142898265854,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":216.72715784564772,"cash":6.569596255957155,"equity_share":0.014962222669179976,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-29.70293855788821,"cash":5.039596255957157,"equity_share":0.006178825392641266,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":711.136562725259,"consumption_real":637.9052593939095,"consumption_index":166.3811318189645,"real_wealth":5670.846081873713,"cash":135.55486762120577,"equity_share":0.8472175229555203,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":137.56702254582078,"unemployment_pct":19.999999999999996,"real_capital":571.0010427834541,"firm_cash":26.542797370124156,"consumption":95.82881051950399,"housing_maintenance":2.0,"money_identity_error":1.5631940186722204e-13,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.44533517280504,"consumption_real":52.348338312659365,"consumption_index":159.80134025099497,"real_wealth":308.28497843434087,"cash":11.124021891440115,"equity_share":0.13610948814627127,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":275.236303495308,"cash":6.569596255957154,"equity_share":0.01455803514968485,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":24.80620709177205,"cash":5.039596255957157,"equity_share":0.005922786406347407,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":761.0179374994241,"consumption_real":682.7984966906582,"consumption_index":178.0903747236981,"real_wealth":6040.08218394147,"cash":145.0946805467649,"equity_share":0.8434096902976965,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74643301130817,"unemployment_pct":1.9959986637902882,"real_capital":256.67033223383027,"firm_cash":32.36189760495701,"consumption":72.552409580172,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.300109076500604,"consumption_real":36.077867140752275,"consumption_index":110.13322883441609,"real_wealth":108.89136255133388,"cash":9.019466785188069,"equity_share":0.08205307422849989,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.933341497601226,"consumption_real":35.74777631974283,"consumption_index":109.1255759212174,"real_wealth":108.81098426799187,"cash":8.936944079935708,"equity_share":0.01172269560603771,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63443894240236,"consumption_real":27.378764020063855,"consumption_index":107.12243357527495,"real_wealth":-95.59003742483355,"cash":6.844691005015964,"equity_share":0.005415695032446137,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":435.169428307386,"consumption_real":389.85248547664736,"consumption_index":101.68296439140519,"real_wealth":4582.62347354558,"cash":97.46312136916184,"equity_share":0.9008085351330163,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":110.46663562274354,"unemployment_pct":4.235651665033835,"real_capital":322.2043793015194,"firm_cash":31.40626016594185,"consumption":76.37495933623269,"housing_maintenance":2.0,"money_identity_error":2.1316282072803006e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.48357419190048,"consumption_real":38.12138788580334,"consumption_index":116.37138967038098,"real_wealth":153.36267714315483,"cash":9.530346971450834,"equity_share":0.10942829459058366,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.20611859999678,"consumption_real":36.97167785309,"consumption_index":112.86172326931438,"real_wealth":152.84304680452766,"cash":9.2429194632725,"equity_share":0.015560859744019053,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.193899951201104,"consumption_real":27.96068106917389,"consumption_index":109.39924820408467,"real_wealth":-56.43705613474052,"cash":6.990170267293472,"equity_share":0.006694656895748065,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":459.7416880438219,"consumption_real":411.9675192394397,"consumption_index":107.45110047977045,"real_wealth":4806.677446476653,"cash":102.99187980985992,"equity_share":0.8683161887696492,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":116.0554536541205,"unemployment_pct":6.268721269706667,"real_capital":398.2391352836773,"firm_cash":30.569262239443844,"consumption":79.72295104222486,"housing_maintenance":2.0,"money_identity_error":5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.55447581327475,"consumption_real":39.88559992551479,"consumption_index":121.75691779830349,"real_wealth":204.01942230009888,"cash":9.971399981378697,"equity_share":0.1262486537622071,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.01102068149706,"consumption_real":37.59649030691486,"consumption_index":114.76905921817256,"real_wealth":202.49243511657784,"cash":9.399122576728715,"equity_share":0.01779613137525957,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":39.64458858422085,"consumption_real":28.26670141936627,"consumption_index":110.596586572323,"real_wealth":-11.91302201734139,"cash":7.0666753548415695,"equity_share":0.0073844303194913604,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":482.18568801929337,"consumption_real":432.167119217364,"consumption_index":112.71964507495153,"real_wealth":5042.358485986958,"cash":108.041779804341,"equity_share":0.8485707845430419,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":121.58812003421063,"unemployment_pct":8.147536818822232,"real_capital":486.63170142161056,"firm_cash":29.844277332788746,"consumption":82.62289066884543,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.5451437893533,"consumption_real":41.36103556898256,"consumption_index":126.26091163803196,"real_wealth":261.81633876639256,"cash":10.34025889224564,"equity_share":0.13557728800134042,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.52503548571859,"consumption_real":37.742938095711324,"consumption_index":115.21611357903295,"real_wealth":258.5804320300758,"cash":9.435734523927831,"equity_share":0.018888945051134167,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.09053500535136,"consumption_real":28.351887663380815,"consumption_index":110.92988714642077,"real_wealth":38.961437826477905,"cash":7.087971915845204,"equity_share":0.007669335381104418,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":502.6742577183158,"consumption_real":450.60683194648425,"consumption_index":117.52916847847793,"real_wealth":5288.679971353924,"cash":112.65170798662106,"equity_share":0.837864431566421,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"mortgage_reset","stress":"housing_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.5316131667877,"unemployment_pct":11.902563371636399,"real_capital":260.9683370690611,"firm_cash":31.244589018794883,"consumption":77.02164392482047,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.7950403918219,"consumption_real":40.47022753055369,"consumption_index":123.54158332627028,"real_wealth":85.34034060195832,"cash":9.206976763200965,"equity_share":0.08492906625538788,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.966705064980616,"consumption_real":31.62472573639654,"consumption_index":96.53933096333209,"real_wealth":82.62030726041841,"cash":7.194625105030213,"equity_share":0.011938696313924031,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.53925366193471,"consumption_real":23.140019473655226,"consumption_index":90.5378780861204,"real_wealth":-141.0372638748055,"cash":5.264354430256564,"equity_share":0.005483320838127012,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":542.59483728624,"consumption_real":486.357331579594,"consumption_index":126.85376410526713,"real_wealth":4816.187657420345,"cash":110.64629293435765,"equity_share":0.8976489165925611,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.43123489374071,"unemployment_pct":19.999999999999996,"real_capital":337.19494674146296,"firm_cash":29.116032871629386,"consumption":85.5358685134826,"housing_maintenance":2.0,"money_identity_error":3.552713678800501e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.90219282675697,"consumption_real":47.26629250066116,"consumption_index":144.28761511374688,"real_wealth":106.50134382479095,"cash":10.044087156390496,"equity_share":0.1158038977561167,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":94.99019389849175,"cash":6.569596255957156,"equity_share":0.01433359224995408,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.73492014475258,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":-147.4399025050442,"cash":5.0395962559571545,"equity_share":0.006069577117428858,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":665.9966989650129,"consumption_real":597.2793820096881,"consumption_index":155.78491966867196,"real_wealth":5255.140076783433,"cash":126.92186867705871,"equity_share":0.8637929328765004,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.13203486556253,"unemployment_pct":19.999999999999996,"real_capital":439.39627957565693,"firm_cash":27.82104896408855,"consumption":90.71580414364608,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.43338917815274,"consumption_real":50.16836989982866,"consumption_index":153.14665195898974,"real_wealth":167.73405806327972,"cash":10.66077860371359,"equity_share":0.13164142898265854,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":146.1389225515301,"cash":6.569596255957155,"equity_share":0.014962222669179976,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-100.29117385200585,"cash":5.039596255957157,"equity_share":0.006178825392641266,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":711.136562725259,"consumption_real":637.9052593939095,"consumption_index":166.3811318189645,"real_wealth":5600.257846579595,"cash":135.55486762120577,"equity_share":0.8472175229555203,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":137.56702254582078,"unemployment_pct":19.999999999999996,"real_capital":571.0010427834541,"firm_cash":26.542797370124156,"consumption":95.82881051950399,"housing_maintenance":2.0,"money_identity_error":1.5631940186722204e-13,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.44533517280504,"consumption_real":52.348338312659365,"consumption_index":159.80134025099497,"real_wealth":237.69674314022322,"cash":11.124021891440115,"equity_share":0.13610948814627127,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":204.64806820119037,"cash":6.569596255957154,"equity_share":0.01455803514968485,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-45.7820282023456,"cash":5.039596255957157,"equity_share":0.005922786406347407,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":761.0179374994241,"consumption_real":682.7984966906582,"consumption_index":178.0903747236981,"real_wealth":5969.493948647352,"cash":145.0946805467649,"equity_share":0.8434096902976965,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74643301130817,"unemployment_pct":1.9959986637902882,"real_capital":256.67033223383027,"firm_cash":32.36189760495701,"consumption":72.552409580172,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.300109076500604,"consumption_real":36.077867140752275,"consumption_index":110.13322883441609,"real_wealth":78.89136255133386,"cash":9.019466785188069,"equity_share":0.08205307422849989,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.933341497601226,"consumption_real":35.74777631974283,"consumption_index":109.1255759212174,"real_wealth":78.81098426799187,"cash":8.936944079935708,"equity_share":0.01172269560603771,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63443894240236,"consumption_real":27.378764020063855,"consumption_index":107.12243357527495,"real_wealth":-125.59003742483355,"cash":6.844691005015964,"equity_share":0.005415695032446137,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":435.169428307386,"consumption_real":389.85248547664736,"consumption_index":101.68296439140519,"real_wealth":4552.62347354558,"cash":97.46312136916184,"equity_share":0.9008085351330163,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":110.46663562274354,"unemployment_pct":4.235651665033835,"real_capital":322.2043793015194,"firm_cash":31.40626016594185,"consumption":76.37495933623269,"housing_maintenance":2.0,"money_identity_error":2.1316282072803006e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.48357419190048,"consumption_real":38.12138788580334,"consumption_index":116.37138967038098,"real_wealth":93.36267714315481,"cash":9.530346971450834,"equity_share":0.10942829459058366,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.20611859999678,"consumption_real":36.97167785309,"consumption_index":112.86172326931438,"real_wealth":92.84304680452766,"cash":9.2429194632725,"equity_share":0.015560859744019053,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.193899951201104,"consumption_real":27.96068106917389,"consumption_index":109.39924820408467,"real_wealth":-116.43705613474052,"cash":6.990170267293472,"equity_share":0.006694656895748065,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":459.7416880438219,"consumption_real":411.9675192394397,"consumption_index":107.45110047977045,"real_wealth":4746.677446476653,"cash":102.99187980985992,"equity_share":0.8683161887696492,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":116.0554536541205,"unemployment_pct":6.268721269706667,"real_capital":398.2391352836773,"firm_cash":30.569262239443844,"consumption":79.72295104222486,"housing_maintenance":2.0,"money_identity_error":5.684341886080802e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.55447581327475,"consumption_real":39.88559992551479,"consumption_index":121.75691779830349,"real_wealth":144.01942230009888,"cash":9.971399981378697,"equity_share":0.1262486537622071,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.01102068149706,"consumption_real":37.59649030691486,"consumption_index":114.76905921817256,"real_wealth":142.4924351165778,"cash":9.399122576728715,"equity_share":0.01779613137525957,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":39.64458858422085,"consumption_real":28.26670141936627,"consumption_index":110.596586572323,"real_wealth":-71.91302201734139,"cash":7.0666753548415695,"equity_share":0.0073844303194913604,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":482.18568801929337,"consumption_real":432.167119217364,"consumption_index":112.71964507495153,"real_wealth":4982.358485986958,"cash":108.041779804341,"equity_share":0.8485707845430419,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":121.58812003421063,"unemployment_pct":8.147536818822232,"real_capital":486.63170142161056,"firm_cash":29.844277332788746,"consumption":82.62289066884543,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":140.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.5451437893533,"consumption_real":41.36103556898256,"consumption_index":126.26091163803196,"real_wealth":201.81633876639256,"cash":10.34025889224564,"equity_share":0.13557728800134042,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.52503548571859,"consumption_real":37.742938095711324,"consumption_index":115.21611357903295,"real_wealth":198.58043203007583,"cash":9.435734523927831,"equity_share":0.018888945051134167,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.09053500535136,"consumption_real":28.351887663380815,"consumption_index":110.92988714642077,"real_wealth":-21.038562173522095,"cash":7.087971915845204,"equity_share":0.007669335381104418,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":502.6742577183158,"consumption_real":450.60683194648425,"consumption_index":117.52916847847793,"real_wealth":5228.679971353924,"cash":112.65170798662106,"equity_share":0.837864431566421,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"mortgage_reset","stress":"rate_shock","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.37937334792366,"unemployment_pct":11.84827973785838,"real_capital":258.7173330017578,"firm_cash":31.116515779355026,"consumption":77.53393688257978,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":170.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":48.726392571893506,"consumption_real":38.50125132379878,"consumption_index":117.53098113900535,"real_wealth":81.87516510114834,"cash":8.759034676164223,"equity_share":0.0852509400143042,"mortgage":133.04217877979144,"rent_debt":0.0,"housing_cash_paid":13.59922341615118,"principal_paid":3.411974235248766,"interest_paid":8.187249180902413,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":38.82919887903036,"consumption_real":29.593777000221955,"consumption_index":90.33954811476596,"real_wealth":79.14136835781635,"cash":6.732584267550495,"equity_share":0.011983562186430772,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":29.38530033147511,"consumption_real":21.09426830742223,"consumption_index":82.53365104154894,"real_wealth":-144.51895829349536,"cash":4.798946039938556,"equity_share":0.005501266568623487,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":568.6938664996867,"consumption_real":509.84645787169603,"consumption_index":132.98029678447998,"real_wealth":4824.954326105945,"cash":115.99006916581085,"equity_share":0.8972642312306416,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":116.73172572985229,"unemployment_pct":19.999999999999996,"real_capital":329.44417202951706,"firm_cash":28.984169448533557,"consumption":86.06332220586566,"housing_maintenance":2.0,"money_identity_error":-2.842170943040401e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":54.88178506827509,"consumption_real":43.13334320982315,"consumption_index":131.6711528313979,"real_wealth":94.60061117722971,"cash":9.16583543208742,"equity_share":0.11541732209760135,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":3.912470943200859,"interest_paid":9.491430101916682,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":36.8336116448039,"consumption_real":26.889987128699076,"consumption_index":82.08581439267883,"real_wealth":82.9603864380785,"cash":5.7141222648485535,"equity_share":0.014177703058910574,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":28.833611644803906,"consumption_real":19.689987128699073,"consumption_index":77.03924606481074,"real_wealth":-159.51601705080128,"cash":4.184122264848553,"equity_share":0.005961049439289579,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":713.9828128646019,"consumption_real":640.4668845193182,"consumption_index":167.049265654491,"real_wealth":5287.475162707509,"cash":136.09921296035512,"equity_share":0.8644439254041985,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":125.93433594213072,"unemployment_pct":19.999999999999996,"real_capital":425.41975013211095,"firm_cash":27.901078480775332,"consumption":90.39568607689853,"housing_maintenance":2.0,"money_identity_error":-3.552713678800501e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":60.028834565578464,"consumption_real":45.82144161977558,"consumption_index":139.87698595777786,"real_wealth":148.65836337766174,"cash":9.73705634420231,"equity_share":0.12967002348954157,"mortgage":89.94126707609504,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":5.748703406509201,"interest_paid":7.65519763860834,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":38.99388513104901,"consumption_real":26.889987128699076,"consumption_index":82.08581439267883,"real_wealth":127.0629602405536,"cash":5.7141222648485535,"equity_share":0.01453546188816775,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":30.993885131049012,"consumption_real":19.689987128699073,"consumption_index":77.03924606481074,"real_wealth":-119.41344324832617,"cash":4.184122264848553,"equity_share":0.005919474986557567,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":749.7075882516762,"consumption_real":672.619182367685,"consumption_index":175.43536316319384,"real_wealth":5653.809664477564,"cash":142.93157625313304,"equity_share":0.8498750396357332,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":136.32387041349585,"unemployment_pct":19.999999999999996,"real_capital":554.9669967138542,"firm_cash":26.87987718341069,"consumption":94.48049126635718,"housing_maintenance":2.0,"money_identity_error":-1.4210854715202004e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":65.37145121669859,"consumption_real":47.773061167567796,"consumption_index":145.8346042786218,"real_wealth":217.6486023845037,"cash":10.151775498108156,"equity_share":0.13205312652065682,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117548,"principal_paid":8.446731320379781,"interest_paid":4.957169724737768,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.16803561795557,"consumption_real":26.88998712869906,"consumption_index":82.0858143926788,"real_wealth":184.85287355195828,"cash":5.714122264848551,"equity_share":0.013861020861920892,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117546,"principal_paid":8.44673132037978,"interest_paid":4.957169724737767,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.16803561795557,"consumption_real":19.689987128699062,"consumption_index":77.03924606481068,"real_wealth":-65.62352993692149,"cash":4.1841222648485505,"equity_share":0.005533338762455736,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117546,"principal_paid":8.44673132037978,"interest_paid":4.957169724737767,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":787.9244713696144,"consumption_real":707.0143771738295,"consumption_index":184.40646248665357,"real_wealth":6038.961925451029,"cash":150.24055514943873,"equity_share":0.8485525138549667,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.60409213875592,"unemployment_pct":1.9380384479754653,"real_capital":254.55408192446978,"firm_cash":32.22900429664155,"consumption":73.08398281343383,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":170.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":43.50427368549575,"consumption_real":34.28306950522229,"consumption_index":104.65433347915226,"real_wealth":75.73891268118105,"cash":8.570767376305572,"equity_share":0.08235443841132649,"mortgage":133.04217877979144,"rent_debt":0.0,"housing_cash_paid":13.59922341615118,"principal_paid":3.411974235248766,"interest_paid":8.187249180902413,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.147842948134404,"consumption_real":33.962281841597076,"consumption_index":103.67507988227355,"real_wealth":75.66037260082607,"cash":8.490570460399269,"equity_share":0.0117655650007272,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.8423368218978,"consumption_real":25.58732632798414,"consumption_index":100.11323604417306,"real_wealth":-128.7427464258991,"cash":6.396831581996034,"equity_share":0.005433107215611136,"mortgage":133.0421787797914,"rent_debt":0.0,"housing_cash_paid":13.599223416151176,"principal_paid":3.4119742352487648,"interest_paid":8.18724918090241,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":459.00970380911235,"consumption_real":411.30873342820115,"consumption_index":107.27927319462734,"real_wealth":4560.058425843615,"cash":102.82718335705029,"equity_share":0.9004468893723353,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":109.98906665814977,"unemployment_pct":4.055087914984979,"real_capital":315.3715580172419,"firm_cash":31.255798447923347,"consumption":76.97680620830658,"housing_maintenance":2.0,"money_identity_error":-7.105427357601002e-15,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":44.38785383453297,"consumption_real":34.6278446021989,"consumption_index":105.70681239936101,"real_wealth":83.21711156508722,"cash":8.656961150549725,"equity_share":0.10897159805426539,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":3.912470943200859,"interest_paid":9.491430101916682,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":43.18039757459709,"consumption_real":33.5411339682566,"consumption_index":102.38946133595594,"real_wealth":82.72003947326543,"cash":8.38528349206415,"equity_share":0.015496185124280946,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":33.15824080244327,"consumption_real":24.521192873318167,"consumption_index":95.9418713289456,"real_wealth":-126.5663009468326,"cash":6.130298218329542,"equity_share":0.006637740755388582,"mortgage":114.73040533075765,"rent_debt":0.0,"housing_cash_paid":15.40390104511754,"principal_paid":3.9124709432008595,"interest_paid":9.49143010191668,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":501.2342478067764,"consumption_real":449.3108230260988,"consumption_index":117.19113798281141,"real_wealth":4771.571284839892,"cash":112.3277057565247,"equity_share":0.8688944760660651,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":115.32845901907127,"unemployment_pct":6.012284920186117,"real_capital":387.3731029586228,"firm_cash":30.60908629431036,"consumption":79.56365482275865,"housing_maintenance":2.0,"money_identity_error":2.1316282072803006e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":48.02452976072786,"consumption_real":36.2482437187968,"consumption_index":110.6533294984769,"real_wealth":127.7982583060905,"cash":9.0620609296992,"equity_share":0.12390832993985688,"mortgage":89.94126707609504,"rent_debt":0.0,"housing_cash_paid":15.403901045117541,"principal_paid":5.748703406509201,"interest_paid":7.65519763860834,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.65567822933073,"consumption_real":34.116277340539376,"consumption_index":104.14517478722776,"real_wealth":126.35966609567569,"cash":8.529069335134844,"equity_share":0.01746777705624371,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":35.28212813631351,"consumption_real":24.780082256823878,"consumption_index":96.95480459239062,"real_wealth":-88.05659699956603,"cash":6.195020564205969,"equity_share":0.007176830670958697,"mortgage":89.94126707609506,"rent_debt":0.0,"housing_cash_paid":15.403901045117543,"principal_paid":5.748703406509202,"interest_paid":7.655197638608341,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":516.4472028873839,"consumption_real":463.0024825986456,"consumption_index":120.76225419891645,"real_wealth":5025.8884490403725,"cash":115.7506206496614,"equity_share":0.8514470623329407,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":120.90706679498267,"unemployment_pct":7.9229405828755155,"real_capital":475.83713095392,"firm_cash":30.137857658362513,"consumption":81.4485693665501,"housing_maintenance":2.0,"money_identity_error":4.263256414560601e-14,"house_price":140.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":52.18752146257464,"consumption_real":37.566711127975374,"consumption_index":114.67815370217164,"real_wealth":184.8128042077803,"cash":9.391677781993844,"equity_share":0.1307995444188211,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117548,"principal_paid":8.446731320379781,"interest_paid":4.957169724737768,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.44268793227319,"consumption_real":34.19636095070407,"consumption_index":104.38964230327423,"real_wealth":181.7832720860873,"cash":8.549090237676017,"equity_share":0.018226182921960158,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117546,"principal_paid":8.44673132037978,"interest_paid":4.957169724737767,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.019837432003136,"consumption_real":24.815795500461018,"consumption_index":97.09453659659918,"real_wealth":-37.84553873063761,"cash":6.2039488751152545,"equity_share":0.007297484562752588,"mortgage":53.51789023884231,"rent_debt":0.0,"housing_cash_paid":15.403901045117546,"principal_paid":8.44673132037978,"interest_paid":4.957169724737767,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":527.007288131676,"consumption_real":472.5065593185083,"consumption_index":123.24114744875025,"real_wealth":5286.513199302206,"cash":118.12663982962708,"equity_share":0.8436767880964661,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}},{"mode":"substitute","tenure":"mortgage_reset","stress":"rent_down","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":91.0,"nominal_output":107.5316131667877,"unemployment_pct":11.902563371636399,"real_capital":260.9683370690611,"firm_cash":31.244589018794883,"consumption":77.02164392482047,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.7950403918219,"consumption_real":40.47022753055369,"consumption_index":123.54158332627028,"real_wealth":118.30737356899131,"cash":9.206976763200965,"equity_share":0.08492906625538788,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":41.966705064980616,"consumption_real":31.62472573639654,"consumption_index":96.53933096333209,"real_wealth":115.58734022745138,"cash":7.194625105030213,"equity_share":0.011938696313924031,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":32.53925366193471,"consumption_real":23.140019473655226,"consumption_index":90.5378780861204,"real_wealth":-108.07023090777255,"cash":5.264354430256564,"equity_share":0.005483320838127012,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":542.59483728624,"consumption_real":486.357331579594,"consumption_index":126.85376410526713,"real_wealth":4849.154690387378,"cash":110.64629293435765,"equity_share":0.8976489165925611,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":85.0,"nominal_output":117.43123489374071,"unemployment_pct":19.999999999999996,"real_capital":337.19494674146296,"firm_cash":29.116032871629386,"consumption":85.5358685134826,"housing_maintenance":2.0,"money_identity_error":3.552713678800501e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.90219282675697,"consumption_real":47.26629250066116,"consumption_index":144.28761511374688,"real_wealth":177.08957911890857,"cash":10.044087156390496,"equity_share":0.1158038977561167,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.73492014475258,"consumption_real":30.915747086857206,"consumption_index":94.3750647791975,"real_wealth":165.5784291926094,"cash":6.569596255957156,"equity_share":0.01433359224995408,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.73492014475258,"consumption_real":23.7157470868572,"consumption_index":92.79047586436505,"real_wealth":-76.85166721092655,"cash":5.0395962559571545,"equity_share":0.006069577117428858,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":665.9966989650129,"consumption_real":597.2793820096881,"consumption_index":155.78491966867196,"real_wealth":5325.728312077551,"cash":126.92186867705871,"equity_share":0.8637929328765004,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":85.0,"nominal_output":127.13203486556253,"unemployment_pct":19.999999999999996,"real_capital":439.39627957565693,"firm_cash":27.82104896408855,"consumption":90.71580414364608,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":65.43338917815274,"consumption_real":50.16836989982866,"consumption_index":153.14665195898974,"real_wealth":238.32229335739734,"cash":10.66077860371359,"equity_share":0.13164142898265854,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":44.04158605262891,"consumption_real":30.9157470868572,"consumption_index":94.37506477919747,"real_wealth":216.72715784564772,"cash":6.569596255957155,"equity_share":0.014962222669179976,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.04158605262891,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":-29.70293855788821,"cash":5.039596255957157,"equity_share":0.006178825392641266,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":711.136562725259,"consumption_real":637.9052593939095,"consumption_index":166.3811318189645,"real_wealth":5670.846081873713,"cash":135.55486762120577,"equity_share":0.8472175229555203,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":85.0,"nominal_output":137.56702254582078,"unemployment_pct":19.999999999999996,"real_capital":571.0010427834541,"firm_cash":26.542797370124156,"consumption":95.82881051950399,"housing_maintenance":2.0,"money_identity_error":1.5631940186722204e-13,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.44533517280504,"consumption_real":52.348338312659365,"consumption_index":159.80134025099497,"real_wealth":308.28497843434087,"cash":11.124021891440115,"equity_share":0.13610948814627127,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.631344921913765,"consumption_real":30.915747086857195,"consumption_index":94.37506477919746,"real_wealth":275.236303495308,"cash":6.569596255957154,"equity_share":0.01455803514968485,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":37.63134492191377,"consumption_real":23.715747086857203,"consumption_index":92.79047586436506,"real_wealth":24.80620709177205,"cash":5.039596255957157,"equity_share":0.005922786406347407,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":761.0179374994241,"consumption_real":682.7984966906582,"consumption_index":178.0903747236981,"real_wealth":6040.08218394147,"cash":145.0946805467649,"equity_share":0.8434096902976965,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"unemployment_pct":0.0,"real_capital":200.0,"firm_cash":30.0,"consumption":69.10254652144576,"housing_maintenance":2.0,"money_identity_error":0.0,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":41.99999999999999,"consumption_real":32.75838502382862,"consumption_index":99.99999999999997,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":0.0,"interest_paid":6.000000000000001,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":42.00000000000001,"consumption_real":32.75838502382864,"consumption_index":100.0,"real_wealth":70.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":34.00000000000001,"consumption_real":25.558385023828638,"consumption_index":100.00000000000001,"real_wealth":-130.0,"cash":20.0,"equity_share":0.0,"mortgage":150.0,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":0.0,"interest_paid":5.999999999999999,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":427.9999999999999,"consumption_real":383.39999999999986,"consumption_index":100.0,"real_wealth":4370.0,"cash":20.0,"equity_share":1.0,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":5,"price_index":100.0,"nominal_output":104.74643301130817,"unemployment_pct":1.9959986637902882,"real_capital":256.67033223383027,"firm_cash":32.36189760495701,"consumption":72.552409580172,"housing_maintenance":2.0,"money_identity_error":7.105427357601002e-15,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":46.300109076500604,"consumption_real":36.077867140752275,"consumption_index":110.13322883441609,"real_wealth":108.89136255133388,"cash":9.019466785188069,"equity_share":0.08205307422849989,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":4.213590031220302,"interest_paid":5.388204386747886,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":45.933341497601226,"consumption_real":35.74777631974283,"consumption_index":109.1255759212174,"real_wealth":108.81098426799187,"cash":8.936944079935708,"equity_share":0.01172269560603771,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":36.63443894240236,"consumption_real":27.378764020063855,"consumption_index":107.12243357527495,"real_wealth":-95.59003742483355,"cash":6.844691005015964,"equity_share":0.005415695032446137,"mortgage":130.49151963747684,"rent_debt":0.0,"housing_cash_paid":11.601794417968186,"principal_paid":4.213590031220302,"interest_paid":5.388204386747885,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":435.169428307386,"consumption_real":389.85248547664736,"consumption_index":101.68296439140519,"real_wealth":4582.62347354558,"cash":97.46312136916184,"equity_share":0.9008085351330163,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":10,"price_index":100.0,"nominal_output":110.46663562274354,"unemployment_pct":4.235651665033835,"real_capital":322.2043793015194,"firm_cash":31.40626016594185,"consumption":76.37495933623269,"housing_maintenance":2.0,"money_identity_error":2.1316282072803006e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":49.48357419190048,"consumption_real":38.12138788580334,"consumption_index":116.37138967038098,"real_wealth":153.36267714315483,"cash":9.530346971450834,"equity_share":0.10942829459058366,"mortgage":106.75647038299961,"rent_debt":0.0,"housing_cash_paid":11.601794417968188,"principal_paid":5.1264765410078885,"interest_paid":4.4753178769603,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":48.20611859999678,"consumption_real":36.97167785309,"consumption_index":112.86172326931438,"real_wealth":152.84304680452766,"cash":9.2429194632725,"equity_share":0.015560859744019053,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":38.193899951201104,"consumption_real":27.96068106917389,"consumption_index":109.39924820408467,"real_wealth":-56.43705613474052,"cash":6.990170267293472,"equity_share":0.006694656895748065,"mortgage":106.75647038299964,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":5.126476541007889,"interest_paid":4.475317876960301,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":459.7416880438219,"consumption_real":411.9675192394397,"consumption_index":107.45110047977045,"real_wealth":4806.677446476653,"cash":102.99187980985992,"equity_share":0.8683161887696492,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":15,"price_index":100.0,"nominal_output":116.0554536541205,"unemployment_pct":6.268721269706667,"real_capital":398.2391352836773,"firm_cash":30.569262239443844,"consumption":79.72295104222486,"housing_maintenance":2.0,"money_identity_error":5.684341886080802e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.55447581327475,"consumption_real":39.88559992551479,"consumption_index":121.75691779830349,"real_wealth":204.01942230009888,"cash":9.971399981378697,"equity_share":0.1262486537622071,"mortgage":77.87915381893293,"rent_debt":0.0,"housing_cash_paid":11.60179441796819,"principal_paid":6.237142562702763,"interest_paid":3.364651855265428,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":50.01102068149706,"consumption_real":37.59649030691486,"consumption_index":114.76905921817256,"real_wealth":202.49243511657784,"cash":9.399122576728715,"equity_share":0.01779613137525957,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":39.64458858422085,"consumption_real":28.26670141936627,"consumption_index":110.596586572323,"real_wealth":-11.91302201734139,"cash":7.0666753548415695,"equity_share":0.0073844303194913604,"mortgage":77.87915381893295,"rent_debt":0.0,"housing_cash_paid":11.601794417968192,"principal_paid":6.237142562702764,"interest_paid":3.3646518552654285,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":482.18568801929337,"consumption_real":432.167119217364,"consumption_index":112.71964507495153,"real_wealth":5042.358485986958,"cash":108.041779804341,"equity_share":0.8485707845430419,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]},{"year":20,"price_index":100.0,"nominal_output":121.58812003421063,"unemployment_pct":8.147536818822232,"real_capital":486.63170142161056,"firm_cash":29.844277332788746,"consumption":82.62289066884543,"housing_maintenance":2.0,"money_identity_error":9.947598300641403e-14,"house_price":200.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.5451437893533,"consumption_real":41.36103556898256,"consumption_index":126.26091163803196,"real_wealth":261.81633876639256,"cash":10.34025889224564,"equity_share":0.13557728800134042,"mortgage":42.7454828077376,"rent_debt":0.0,"housing_cash_paid":11.601794417968199,"principal_paid":7.588437601594898,"interest_paid":2.0133568163733,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_free","income_real":51.52503548571859,"consumption_real":37.742938095711324,"consumption_index":115.21611357903295,"real_wealth":258.5804320300758,"cash":9.435734523927831,"equity_share":0.018888945051134167,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"displaced_debt","income_real":41.09053500535136,"consumption_real":28.351887663380815,"consumption_index":110.92988714642077,"real_wealth":38.961437826477905,"cash":7.087971915845204,"equity_share":0.007669335381104418,"mortgage":42.745482807737616,"rent_debt":0.0,"housing_cash_paid":11.6017944179682,"principal_paid":7.5884376015949,"interest_paid":2.0133568163733004,"capitalized_interest":0.0,"maintenance_shortfall":0.0},{"id":"owners","income_real":502.6742577183158,"consumption_real":450.60683194648425,"consumption_index":117.52916847847793,"real_wealth":5288.679971353924,"cash":112.65170798662106,"equity_share":0.837864431566421,"mortgage":0.0,"rent_debt":0.0,"housing_cash_paid":2.0,"principal_paid":0.0,"interest_paid":0.0,"capitalized_interest":0.0,"maintenance_shortfall":0.0}]}]}}]}