{"version":123,"empirical_calibration":false,"monthly_timing_integrated":false,"protocol":{"resource_rule":"Cap planned productive investment at max(0, Y-G-C-maintenance+price*opening_inventory). Total investment remains the goods residual; inventory absorbs the difference.","financing_guard":"Existing firm cash plus actual household equity subscriptions must finance total investment, including inventory. No new credit or money; stop if insufficient. This guard may reject a resource-feasible plan.","reference":"Original matched-rule/elasticity control year 1, held fixed across variants; success additionally requires a completed constrained control.","comparison":"Compare capital, output and real cohort income at the last year committed by both variants. No terminal comparison with a failed baseline. No depreciation or inventory carrying cost; investment targets and elasticities are declared scenarios, not estimates."},"row_columns":["year","price_index","nominal_output","real_capital","firm_cash","net_investment","productive_investment","inventory_investment","opening_real_inventory","real_inventory","money_identity_error","goods_identity_error","requested","tax_paid","unfunded_need","total_dividend_payout","displaced_free_consumption","displaced_debt_consumption"],"script_sha256":"56af6d8c0d4039579ef8c40b810c12503627bc90702e206381953bf4a5dfd29e","controls":{"0.00__residual":{"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.98544609896763,31.456019230769193,8.24176923076925,8.24176923076925,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,37.290000000000006,37.41195255670805,28.368258304079397],[7,88.33333333333333,102.55499999999999,261.349031004628,31.38987499999996,8.271166666666673,8.271166666666673,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.216249999999995,35.219753715641396,26.068535780632782],[8,87.14285714285714,102.47999999999999,270.85952280790667,31.352642857142822,8.287714285714273,8.287714285714273,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,39.059999999999995,32.62735574915321,23.414894827034896],[9,86.03448275862068,102.29499999999997,280.497057878047,31.343892241379272,8.291603448275865,8.291603448275865,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,39.821249999999985,29.638830909425923,20.40284787682295],[10,85.0,102.00000000000001,290.2417637603999,31.36324999999995,8.283000000000001,8.283000000000001,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.259149196791704,17.027396083255592],[11,85.0,102.00000000000001,299.98646964275287,31.363249999999958,8.283000000000001,8.283000000000001,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.50544170522493,17.223106630613284],[12,85.0,102.00000000000001,309.7311755251058,31.363249999999965,8.282999999999987,8.282999999999987,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.619095800093245,17.30581621093482],[13,85.0,102.00000000000001,319.47588140745876,31.36324999999997,8.283000000000001,8.283000000000001,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.731275336463774,17.389367046863576],[14,85.0,102.00000000000001,329.2205872898117,31.363249999999983,8.282999999999987,8.282999999999987,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.838450761620592,17.470595615970034],[15,85.0,102.00000000000001,338.96529317216465,31.363249999999987,8.283000000000001,8.283000000000001,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.941117920087656,17.549755029548784],[16,85.0,102.00000000000001,348.7099990545176,31.363249999999983,8.283000000000001,8.283000000000001,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.03961502867083,17.62698452660848],[17,85.0,102.00000000000001,358.45470493687054,31.363249999999994,8.282999999999987,8.282999999999987,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,40.500000000000014,27.134249499059504,17.702413306533952],[18,85.0,102.00000000000001,368.1994108192235,31.363250000000004,8.282999999999987,8.282999999999987,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.225298727814174,17.776159089867086],[19,85.0,102.00000000000001,377.94411670157643,31.363250000000004,8.283000000000001,8.283000000000001,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,40.500000000000014,27.313013795829935,17.84832945083799],[20,85.0,102.00000000000001,387.6888225839294,31.363250000000015,8.282999999999987,8.282999999999987,0.0,0.0,0.0,2.1316282072803006e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.3976225581428,17.919022904847484]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.98544609896763,31.456019230769193,8.24176923076925,8.24176923076925,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,37.290000000000006,37.41195255670805,28.368258304079397],[7,88.33333333333333,102.55499999999999,261.349031004628,31.38987499999996,8.271166666666673,8.271166666666673,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.216249999999995,35.219753715641396,26.068535780632782],[8,87.14285714285714,102.47999999999999,270.85952280790667,31.352642857142822,8.287714285714273,8.287714285714273,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,39.059999999999995,32.62735574915321,23.414894827034896],[9,86.03448275862068,102.29499999999997,280.497057878047,31.343892241379272,8.291603448275865,8.291603448275865,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,39.821249999999985,29.638830909425923,20.40284787682295],[10,85.0,102.00000000000001,290.2417637603999,31.36324999999995,8.283000000000001,8.283000000000001,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.259149196791704,17.027396083255592],[11,85.0,102.00000000000001,299.98646964275287,31.363249999999958,8.283000000000001,8.283000000000001,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.50544170522493,17.223106630613284],[12,85.0,102.00000000000001,309.7311755251058,31.363249999999965,8.282999999999987,8.282999999999987,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.619095800093245,17.30581621093482],[13,85.0,102.00000000000001,319.47588140745876,31.36324999999997,8.283000000000001,8.283000000000001,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.731275336463774,17.389367046863576],[14,85.0,102.00000000000001,329.2205872898117,31.363249999999983,8.282999999999987,8.282999999999987,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.838450761620592,17.470595615970034],[15,85.0,102.00000000000001,338.96529317216465,31.363249999999987,8.283000000000001,8.283000000000001,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.941117920087656,17.549755029548784],[16,85.0,102.00000000000001,348.7099990545176,31.363249999999983,8.283000000000001,8.283000000000001,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.03961502867083,17.62698452660848],[17,85.0,102.00000000000001,358.45470493687054,31.363249999999994,8.282999999999987,8.282999999999987,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,40.500000000000014,27.134249499059504,17.702413306533952],[18,85.0,102.00000000000001,368.1994108192235,31.363250000000004,8.282999999999987,8.282999999999987,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.225298727814174,17.776159089867086],[19,85.0,102.00000000000001,377.94411670157643,31.363250000000004,8.283000000000001,8.283000000000001,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,40.500000000000014,27.313013795829935,17.84832945083799],[20,85.0,102.00000000000001,387.6888225839294,31.363250000000015,8.282999999999987,8.282999999999987,0.0,0.0,0.0,2.1316282072803006e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.3976225581428,17.919022904847484]]}},"0.00__output_05":{"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.456019230769193,8.24176923076925,5.126000000000001,3.1157692307692493,15.813622064632856,19.290446098967642,-4.263256414560601e-14,0.0,0.0,0.0,0.0,37.290000000000006,37.41195255670805,28.368258304079397],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.38987499999996,8.271166666666673,5.12775,3.143416666666673,19.290446098967642,22.849031004628028,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.216249999999995,35.219753715641396,26.068535780632782],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.352642857142822,8.287714285714273,5.124,3.1637142857142733,22.849031004628028,26.4795228079067,-3.552713678800501e-14,0.0,0.0,0.0,0.0,39.059999999999995,32.62735574915321,23.414894827034896],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.343892241379272,8.291603448275865,5.114749999999999,3.1768534482758657,26.4795228079067,30.172057878046985,-4.263256414560601e-14,0.0,0.0,0.0,0.0,39.821249999999985,29.638830909425923,20.40284787682295],[10,85.0,102.00000000000001,256.32500000000005,31.36324999999995,8.283000000000001,5.100000000000001,3.183,30.172057878046985,33.916763760399924,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.259149196791704,17.027396083255592],[11,85.0,102.00000000000001,262.32500000000005,31.363249999999958,8.283000000000001,5.100000000000001,3.183,33.916763760399924,37.66146964275286,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.50544170522493,17.223106630613284],[12,85.0,102.00000000000001,268.32500000000005,31.363249999999965,8.282999999999987,5.100000000000001,3.1829999999999856,37.66146964275286,41.40617552510579,-2.842170943040401e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.619095800093245,17.30581621093482],[13,85.0,102.00000000000001,274.32500000000005,31.36324999999997,8.283000000000001,5.100000000000001,3.183,41.40617552510579,45.150881407458726,-2.842170943040401e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.731275336463774,17.389367046863576],[14,85.0,102.00000000000001,280.32500000000005,31.363249999999983,8.282999999999987,5.100000000000001,3.1829999999999856,45.150881407458726,48.89558728981165,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.838450761620592,17.470595615970034],[15,85.0,102.00000000000001,286.32500000000005,31.363249999999987,8.283000000000001,5.100000000000001,3.183,48.89558728981165,52.64029317216459,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.941117920087656,17.549755029548784],[16,85.0,102.00000000000001,292.32500000000005,31.363249999999983,8.283000000000001,5.100000000000001,3.183,52.64029317216459,56.38499905451753,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.03961502867083,17.62698452660848],[17,85.0,102.00000000000001,298.32500000000005,31.363249999999994,8.282999999999987,5.100000000000001,3.1829999999999856,56.38499905451753,60.12970493687045,0.0,0.0,0.0,0.0,0.0,40.500000000000014,27.134249499059504,17.702413306533952],[18,85.0,102.00000000000001,304.32500000000005,31.363250000000004,8.282999999999987,5.100000000000001,3.1829999999999856,60.12970493687045,63.87441081922338,1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.225298727814174,17.776159089867086],[19,85.0,102.00000000000001,310.32500000000005,31.363250000000004,8.283000000000001,5.100000000000001,3.183,63.87441081922338,67.61911670157632,7.105427357601002e-15,0.0,0.0,0.0,0.0,40.500000000000014,27.313013795829935,17.84832945083799],[20,85.0,102.00000000000001,316.32500000000005,31.363250000000015,8.282999999999987,5.100000000000001,3.1829999999999856,67.61911670157632,71.36382258392923,2.1316282072803006e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.3976225581428,17.919022904847484]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.456019230769193,8.24176923076925,5.126000000000001,3.1157692307692493,15.813622064632856,19.290446098967642,-4.263256414560601e-14,0.0,0.0,0.0,0.0,37.290000000000006,37.41195255670805,28.368258304079397],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.38987499999996,8.271166666666673,5.12775,3.143416666666673,19.290446098967642,22.849031004628028,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.216249999999995,35.219753715641396,26.068535780632782],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.352642857142822,8.287714285714273,5.124,3.1637142857142733,22.849031004628028,26.4795228079067,-3.552713678800501e-14,0.0,0.0,0.0,0.0,39.059999999999995,32.62735574915321,23.414894827034896],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.343892241379272,8.291603448275865,5.114749999999999,3.1768534482758657,26.4795228079067,30.172057878046985,-4.263256414560601e-14,0.0,0.0,0.0,0.0,39.821249999999985,29.638830909425923,20.40284787682295],[10,85.0,102.00000000000001,256.32500000000005,31.36324999999995,8.283000000000001,5.100000000000001,3.183,30.172057878046985,33.916763760399924,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.259149196791704,17.027396083255592],[11,85.0,102.00000000000001,262.32500000000005,31.363249999999958,8.283000000000001,5.100000000000001,3.183,33.916763760399924,37.66146964275286,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.50544170522493,17.223106630613284],[12,85.0,102.00000000000001,268.32500000000005,31.363249999999965,8.282999999999987,5.100000000000001,3.1829999999999856,37.66146964275286,41.40617552510579,-2.842170943040401e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.619095800093245,17.30581621093482],[13,85.0,102.00000000000001,274.32500000000005,31.36324999999997,8.283000000000001,5.100000000000001,3.183,41.40617552510579,45.150881407458726,-2.842170943040401e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.731275336463774,17.389367046863576],[14,85.0,102.00000000000001,280.32500000000005,31.363249999999983,8.282999999999987,5.100000000000001,3.1829999999999856,45.150881407458726,48.89558728981165,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.838450761620592,17.470595615970034],[15,85.0,102.00000000000001,286.32500000000005,31.363249999999987,8.283000000000001,5.100000000000001,3.183,48.89558728981165,52.64029317216459,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.941117920087656,17.549755029548784],[16,85.0,102.00000000000001,292.32500000000005,31.363249999999983,8.283000000000001,5.100000000000001,3.183,52.64029317216459,56.38499905451753,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.03961502867083,17.62698452660848],[17,85.0,102.00000000000001,298.32500000000005,31.363249999999994,8.282999999999987,5.100000000000001,3.1829999999999856,56.38499905451753,60.12970493687045,0.0,0.0,0.0,0.0,0.0,40.500000000000014,27.134249499059504,17.702413306533952],[18,85.0,102.00000000000001,304.32500000000005,31.363250000000004,8.282999999999987,5.100000000000001,3.1829999999999856,60.12970493687045,63.87441081922338,1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.225298727814174,17.776159089867086],[19,85.0,102.00000000000001,310.32500000000005,31.363250000000004,8.283000000000001,5.100000000000001,3.183,63.87441081922338,67.61911670157632,7.105427357601002e-15,0.0,0.0,0.0,0.0,40.500000000000014,27.313013795829935,17.84832945083799],[20,85.0,102.00000000000001,316.32500000000005,31.363250000000015,8.282999999999987,5.100000000000001,3.1829999999999856,67.61911670157632,71.36382258392923,2.1316282072803006e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.3976225581428,17.919022904847484]]}},"0.00__output_075":{"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.456019230769193,8.24176923076925,7.689,0.5527692307692504,2.326122064632859,2.942946098967645,-4.263256414560601e-14,0.0,0.0,0.0,0.0,37.290000000000006,37.41195255670805,28.368258304079397],[7,88.33333333333333,102.55499999999999,257.75,31.38987499999996,8.271166666666673,7.691624999999999,0.5795416666666737,2.942946098967645,3.59903100462803,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.216249999999995,35.219753715641396,26.068535780632782],[8,87.14285714285714,102.47999999999999,266.57,31.352642857142822,8.287714285714273,7.685999999999999,0.6017142857142739,3.59903100462803,4.289522807906705,-3.552713678800501e-14,0.0,0.0,0.0,0.0,39.059999999999995,32.62735574915321,23.414894827034896],[9,86.03448275862068,102.29499999999997,275.4875,31.343892241379272,8.291603448275865,7.672124999999998,0.6194784482758671,4.289522807906705,5.009557878046992,-4.263256414560601e-14,0.0,0.0,0.0,0.0,39.821249999999985,29.638830909425923,20.40284787682295],[10,85.0,102.00000000000001,284.4875,31.36324999999995,8.283000000000001,7.65,0.6330000000000009,5.009557878046992,5.754263760399934,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.259149196791704,17.027396083255592],[11,85.0,102.00000000000001,293.4875,31.363249999999958,8.283000000000001,7.65,0.6330000000000009,5.754263760399934,6.4989696427528765,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.50544170522493,17.223106630613284],[12,85.0,102.00000000000001,302.4875,31.363249999999965,8.282999999999987,7.65,0.6329999999999867,6.4989696427528765,7.243675525105802,-2.842170943040401e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.619095800093245,17.30581621093482],[13,85.0,102.00000000000001,311.4875,31.36324999999997,8.283000000000001,7.65,0.6330000000000009,7.243675525105802,7.9883814074587445,-2.842170943040401e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.731275336463774,17.389367046863576],[14,85.0,102.00000000000001,320.4875,31.363249999999983,8.282999999999987,7.65,0.6329999999999867,7.9883814074587445,8.733087289811671,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.838450761620592,17.470595615970034],[15,85.0,102.00000000000001,329.4875,31.363249999999987,8.283000000000001,7.65,0.6330000000000009,8.733087289811671,9.477793172164613,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.941117920087656,17.549755029548784],[16,85.0,102.00000000000001,338.4875,31.363249999999983,8.283000000000001,7.65,0.6330000000000009,9.477793172164613,10.222499054517556,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.03961502867083,17.62698452660848],[17,85.0,102.00000000000001,347.4875,31.363249999999994,8.282999999999987,7.65,0.6329999999999867,10.222499054517556,10.96720493687048,0.0,0.0,0.0,0.0,0.0,40.500000000000014,27.134249499059504,17.702413306533952],[18,85.0,102.00000000000001,356.4875,31.363250000000004,8.282999999999987,7.65,0.6329999999999867,10.96720493687048,11.711910819223405,1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.225298727814174,17.776159089867086],[19,85.0,102.00000000000001,365.4875,31.363250000000004,8.283000000000001,7.65,0.6330000000000009,11.711910819223405,12.456616701576348,7.105427357601002e-15,0.0,0.0,0.0,0.0,40.500000000000014,27.313013795829935,17.84832945083799],[20,85.0,102.00000000000001,374.4875,31.363250000000015,8.282999999999987,7.65,0.6329999999999867,12.456616701576348,13.201322583929272,2.1316282072803006e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.3976225581428,17.919022904847484]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.456019230769193,8.24176923076925,7.689,0.5527692307692504,2.326122064632859,2.942946098967645,-4.263256414560601e-14,0.0,0.0,0.0,0.0,37.290000000000006,37.41195255670805,28.368258304079397],[7,88.33333333333333,102.55499999999999,257.75,31.38987499999996,8.271166666666673,7.691624999999999,0.5795416666666737,2.942946098967645,3.59903100462803,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.216249999999995,35.219753715641396,26.068535780632782],[8,87.14285714285714,102.47999999999999,266.57,31.352642857142822,8.287714285714273,7.685999999999999,0.6017142857142739,3.59903100462803,4.289522807906705,-3.552713678800501e-14,0.0,0.0,0.0,0.0,39.059999999999995,32.62735574915321,23.414894827034896],[9,86.03448275862068,102.29499999999997,275.4875,31.343892241379272,8.291603448275865,7.672124999999998,0.6194784482758671,4.289522807906705,5.009557878046992,-4.263256414560601e-14,0.0,0.0,0.0,0.0,39.821249999999985,29.638830909425923,20.40284787682295],[10,85.0,102.00000000000001,284.4875,31.36324999999995,8.283000000000001,7.65,0.6330000000000009,5.009557878046992,5.754263760399934,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.259149196791704,17.027396083255592],[11,85.0,102.00000000000001,293.4875,31.363249999999958,8.283000000000001,7.65,0.6330000000000009,5.754263760399934,6.4989696427528765,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.50544170522493,17.223106630613284],[12,85.0,102.00000000000001,302.4875,31.363249999999965,8.282999999999987,7.65,0.6329999999999867,6.4989696427528765,7.243675525105802,-2.842170943040401e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.619095800093245,17.30581621093482],[13,85.0,102.00000000000001,311.4875,31.36324999999997,8.283000000000001,7.65,0.6330000000000009,7.243675525105802,7.9883814074587445,-2.842170943040401e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.731275336463774,17.389367046863576],[14,85.0,102.00000000000001,320.4875,31.363249999999983,8.282999999999987,7.65,0.6329999999999867,7.9883814074587445,8.733087289811671,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.838450761620592,17.470595615970034],[15,85.0,102.00000000000001,329.4875,31.363249999999987,8.283000000000001,7.65,0.6330000000000009,8.733087289811671,9.477793172164613,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,26.941117920087656,17.549755029548784],[16,85.0,102.00000000000001,338.4875,31.363249999999983,8.283000000000001,7.65,0.6330000000000009,9.477793172164613,10.222499054517556,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.03961502867083,17.62698452660848],[17,85.0,102.00000000000001,347.4875,31.363249999999994,8.282999999999987,7.65,0.6329999999999867,10.222499054517556,10.96720493687048,0.0,0.0,0.0,0.0,0.0,40.500000000000014,27.134249499059504,17.702413306533952],[18,85.0,102.00000000000001,356.4875,31.363250000000004,8.282999999999987,7.65,0.6329999999999867,10.96720493687048,11.711910819223405,1.4210854715202004e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.225298727814174,17.776159089867086],[19,85.0,102.00000000000001,365.4875,31.363250000000004,8.283000000000001,7.65,0.6330000000000009,11.711910819223405,12.456616701576348,7.105427357601002e-15,0.0,0.0,0.0,0.0,40.500000000000014,27.313013795829935,17.84832945083799],[20,85.0,102.00000000000001,374.4875,31.363250000000015,8.282999999999987,7.65,0.6329999999999867,12.456616701576348,13.201322583929272,2.1316282072803006e-14,0.0,0.0,0.0,0.0,40.500000000000014,27.3976225581428,17.919022904847484]]}},"0.15__residual":{"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.76912681854776,30.388994908581402,8.716002262852697,8.716002262852697,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,42.27215982853807,38.389115204348734,29.662177165781674],[9,86.03448275862068,107.16900272482548,282.9731792394694,30.24724162829353,8.779003720758425,8.779003720758425,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,43.47675204361911,36.29084948265,27.72660770164971],[10,85.0,107.4502582279684,293.35909197217154,30.136941898707065,8.828025822796832,8.828025822796832,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,44.5876936709763,33.79471760062812,25.453225282445068],[11,85.0,108.03279328644389,303.81353824116496,30.005871510550065,8.886279328644392,8.886279328644392,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,45.024594964832914,34.8845496747708,26.652320533502234],[12,85.0,108.60172931981467,314.33491816114315,29.877860903041636,8.94317293198148,8.94317293198148,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.45129698986099,35.82498532851004,27.712216287485504],[13,85.0,109.15774781613807,324.9217120218653,29.752756741368866,8.998774781613804,8.998774781613804,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.86831086210355,36.75070605740355,28.767738548252822],[14,85.0,109.70147888715402,335.57247424388345,29.630417250390266,9.053147888715415,9.053147888715415,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,46.27610916536551,37.658102175691575,29.814782797572427],[15,85.0,110.2335063707551,346.28582793456053,29.510711066580022,9.106350637075508,9.106350637075508,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,46.675129778066314,38.54790784290234,30.853774339022983],[16,85.0,110.754372310907,357.06045997113785,29.393516230045833,9.158437231090701,9.158437231090701,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.0,0.0,0.0,47.065779233180244,39.42069879754395,31.8849782337593],[17,85.0,111.2645809043983,367.8951165481259,29.278719296510275,9.209458090439838,9.209458090439838,0.0,0.0,0.0,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.44843567829872,40.27703226404516,32.908649060688134],[18,85.0,111.76460198913179,378.7963756521032,29.167867062312126,9.266070238380749,9.266070238380749,0.0,0.0,0.0,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.823451491848836,41.08235294117647,33.88235294117647],[19,85.0,112.2552198219939,389.93919245369426,29.09654361483951,9.47139428135236,9.47139428135236,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.19141486649543,41.08235294117647,33.88235294117647],[20,85.0,112.74445863677789,401.3305142470112,29.0270412218853,9.68262352431941,9.68262352431941,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,48.55834397758342,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.76912681854776,30.388994908581402,8.716002262852697,8.716002262852697,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,42.27215982853807,38.389115204348734,29.662177165781674],[9,86.03448275862068,107.16900272482548,282.9731792394694,30.24724162829353,8.779003720758425,8.779003720758425,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,43.47675204361911,36.29084948265,27.72660770164971],[10,85.0,107.4502582279684,293.35909197217154,30.136941898707065,8.828025822796832,8.828025822796832,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,44.5876936709763,33.79471760062812,25.453225282445068],[11,85.0,108.03279328644389,303.81353824116496,30.005871510550065,8.886279328644392,8.886279328644392,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,45.024594964832914,34.8845496747708,26.652320533502234],[12,85.0,108.60172931981467,314.33491816114315,29.877860903041636,8.94317293198148,8.94317293198148,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.45129698986099,35.82498532851004,27.712216287485504],[13,85.0,109.15774781613807,324.9217120218653,29.752756741368866,8.998774781613804,8.998774781613804,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.86831086210355,36.75070605740355,28.767738548252822],[14,85.0,109.70147888715402,335.57247424388345,29.630417250390266,9.053147888715415,9.053147888715415,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,46.27610916536551,37.658102175691575,29.814782797572427],[15,85.0,110.2335063707551,346.28582793456053,29.510711066580022,9.106350637075508,9.106350637075508,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,46.675129778066314,38.54790784290234,30.853774339022983],[16,85.0,110.754372310907,357.06045997113785,29.393516230045833,9.158437231090701,9.158437231090701,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.0,0.0,0.0,47.065779233180244,39.42069879754395,31.8849782337593],[17,85.0,111.2645809043983,367.8951165481259,29.278719296510275,9.209458090439838,9.209458090439838,0.0,0.0,0.0,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.44843567829872,40.27703226404516,32.908649060688134],[18,85.0,111.76460198913179,378.7963756521032,29.167867062312126,9.266070238380749,9.266070238380749,0.0,0.0,0.0,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.823451491848836,41.08235294117647,33.88235294117647],[19,85.0,112.2552198219939,389.93919245369426,29.09654361483951,9.47139428135236,9.47139428135236,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.19141486649543,41.08235294117647,33.88235294117647],[20,85.0,112.74445863677789,401.3305142470112,29.0270412218853,9.68262352431941,9.68262352431941,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,48.55834397758342,41.08235294117647,33.88235294117647]]}},"0.15__output_05":{"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.85490658052632,8.508930408654962,5.246631870994143,3.2622985376608185,19.612832910522755,23.30600106636519,-4.263256414560601e-14,0.0,0.0,0.0,0.0,39.99947806491214,38.37071508359114,29.426905670765635],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.728822033513122,8.56496798510527,5.262626849695483,3.3023411354097867,23.30600106636519,27.095572861097732,-7.105427357601002e-14,0.0,0.0,0.0,0.0,41.13940274543224,36.362182381628095,27.45083555709879],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.632531997407256,8.607763556707866,5.272830054215994,3.3349335024918716,27.095572861097732,30.97184827481574,-8.526512829121202e-14,0.0,0.0,0.0,0.0,42.192450813239915,33.96094986053746,25.140366076853358],[10,85.0,105.54292123947184,257.33319752850235,30.56609272111875,8.637292123947176,5.277146061973593,3.360146061973584,30.97184827481574,34.92496128890231,-8.526512829121202e-14,0.0,0.0,0.0,0.0,43.15719092960387,31.167688817095694,22.484929442376213],[11,85.0,105.93026161948858,263.56438938847225,30.478941135614978,8.676026161948855,5.296513080974429,3.3795130809744256,34.92496128890231,38.90085903122517,-9.237055564881302e-14,0.0,0.0,0.0,0.0,43.44769621461643,31.97722851816521,23.33908584483684],[12,85.0,106.31111721998573,269.8179845190596,30.393248625503116,8.714111721998577,5.315555860999287,3.3985558609992905,38.90085903122517,42.89916004416551,-9.947598300641403e-14,0.0,0.0,0.0,0.0,43.73333791498929,32.64650479783129,24.06627055687672],[13,85.0,106.68572343173389,276.09361530916163,30.308962227859773,8.751572343173393,5.334286171586695,3.4172861715866985,42.89916004416551,46.91949671662045,-9.947598300641403e-14,0.0,0.0,0.0,0.0,44.01429257380041,33.309106510151906,24.79328597178579],[14,85.0,107.05430268104354,282.390927231576,30.226031896765104,8.78843026810435,5.352715134052177,3.435715134052172,46.91949671662045,50.96151452138771,-9.947598300641403e-14,0.0,0.0,0.0,0.0,44.290727010782646,33.96123935240238,25.51614000238134],[15,85.0,107.4170653778023,288.7095781361526,30.144410289994376,8.82470653778023,5.370853268890116,3.4538532688901142,50.96151452138771,55.02487130831726,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,44.56279903335172,34.60336555934447,26.23499210746658],[16,85.0,107.77421077772253,295.0492375936657,30.06405257501231,8.860421077772259,5.3887105388861265,3.471710538886132,55.02487130831726,59.1092366481833,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,44.830658083291894,35.23580442594032,26.949879515276052],[17,85.0,108.12592776799704,301.4095862859008,29.98491625220054,8.895592776799703,5.406296388399852,3.4892963883998505,59.1092366481833,63.21429122277136,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,45.094445825997774,35.85886594281195,27.660847652520758],[18,85.0,108.47239558442664,307.79031543792587,29.90696099350388,8.930239558442665,5.423619779221332,3.5066197792213325,63.21429122277136,67.3397262571494,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,45.35429668831997,36.472847590911535,28.367945100707193],[19,85.0,108.81378446710589,314.1911262889321,29.83014849490104,8.964378446710597,5.440689223355295,3.5236892233553023,67.3397262571494,71.48524299050857,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,45.610338350329414,37.07803511795394,29.07122281964561],[20,85.0,109.15025626091038,320.6117295983974,29.754442341295025,8.998025626091035,5.457512813045519,3.540512813045516,71.48524299050857,75.65055218232682,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,45.86269219568278,37.67470316232708,29.77073341159782]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.85490658052632,8.508930408654962,5.246631870994143,3.2622985376608185,19.612832910522755,23.30600106636519,-4.263256414560601e-14,0.0,0.0,0.0,0.0,39.99947806491214,38.37071508359114,29.426905670765635],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.728822033513122,8.56496798510527,5.262626849695483,3.3023411354097867,23.30600106636519,27.095572861097732,-7.105427357601002e-14,0.0,0.0,0.0,0.0,41.13940274543224,36.362182381628095,27.45083555709879],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.632531997407256,8.607763556707866,5.272830054215994,3.3349335024918716,27.095572861097732,30.97184827481574,-8.526512829121202e-14,0.0,0.0,0.0,0.0,42.192450813239915,33.96094986053746,25.140366076853358],[10,85.0,105.54292123947184,257.33319752850235,30.56609272111875,8.637292123947176,5.277146061973593,3.360146061973584,30.97184827481574,34.92496128890231,-8.526512829121202e-14,0.0,0.0,0.0,0.0,43.15719092960387,31.167688817095694,22.484929442376213],[11,85.0,105.93026161948858,263.56438938847225,30.478941135614978,8.676026161948855,5.296513080974429,3.3795130809744256,34.92496128890231,38.90085903122517,-9.237055564881302e-14,0.0,0.0,0.0,0.0,43.44769621461643,31.97722851816521,23.33908584483684],[12,85.0,106.31111721998573,269.8179845190596,30.393248625503116,8.714111721998577,5.315555860999287,3.3985558609992905,38.90085903122517,42.89916004416551,-9.947598300641403e-14,0.0,0.0,0.0,0.0,43.73333791498929,32.64650479783129,24.06627055687672],[13,85.0,106.68572343173389,276.09361530916163,30.308962227859773,8.751572343173393,5.334286171586695,3.4172861715866985,42.89916004416551,46.91949671662045,-9.947598300641403e-14,0.0,0.0,0.0,0.0,44.01429257380041,33.309106510151906,24.79328597178579],[14,85.0,107.05430268104354,282.390927231576,30.226031896765104,8.78843026810435,5.352715134052177,3.435715134052172,46.91949671662045,50.96151452138771,-9.947598300641403e-14,0.0,0.0,0.0,0.0,44.290727010782646,33.96123935240238,25.51614000238134],[15,85.0,107.4170653778023,288.7095781361526,30.144410289994376,8.82470653778023,5.370853268890116,3.4538532688901142,50.96151452138771,55.02487130831726,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,44.56279903335172,34.60336555934447,26.23499210746658],[16,85.0,107.77421077772253,295.0492375936657,30.06405257501231,8.860421077772259,5.3887105388861265,3.471710538886132,55.02487130831726,59.1092366481833,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,44.830658083291894,35.23580442594032,26.949879515276052],[17,85.0,108.12592776799704,301.4095862859008,29.98491625220054,8.895592776799703,5.406296388399852,3.4892963883998505,59.1092366481833,63.21429122277136,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,45.094445825997774,35.85886594281195,27.660847652520758],[18,85.0,108.47239558442664,307.79031543792587,29.90696099350388,8.930239558442665,5.423619779221332,3.5066197792213325,63.21429122277136,67.3397262571494,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,45.35429668831997,36.472847590911535,28.367945100707193],[19,85.0,108.81378446710589,314.1911262889321,29.83014849490104,8.964378446710597,5.440689223355295,3.5236892233553023,67.3397262571494,71.48524299050857,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,45.610338350329414,37.07803511795394,29.07122281964561],[20,85.0,109.15025626091038,320.6117295983974,29.754442341295025,8.998025626091035,5.457512813045519,3.540512813045516,71.48524299050857,75.65055218232682,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,45.86269219568278,37.67470316232708,29.77073341159782]]}},"0.15__output_075":{"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.444324783277246,8.691411207432324,7.988772691288526,0.7026385161437982,3.9351839174331236,4.74149041136863,-3.552713678800501e-14,0.0,0.0,0.0,0.0,42.08772691288526,38.060606192606045,29.302553741367078],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.3119534087946,8.750242929424616,8.016104610861552,0.7341383185630637,4.74149041136863,5.594797475029105,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.26104610861552,35.90176934636968,27.292838013401663],[10,85.0,107.12104785137942,286.6950759543034,30.211014233439577,8.795104785137937,8.034078588853456,0.7610261962844813,5.594797475029105,6.490122411834377,-5.684341886080802e-14,0.0,0.0,0.0,0.0,44.340785888534555,33.344402159728176,24.9416769496663],[11,85.0,107.66107389712053,296.1945824746375,30.089508373147822,8.84910738971206,8.074580542284039,0.7745268474280209,6.490122411834377,7.401330467632048,-5.684341886080802e-14,0.0,0.0,0.0,0.0,44.74580542284039,34.37458498134942,26.06746379840435],[12,85.0,108.18878387968807,305.74065164049233,29.970773627070116,8.901878387968821,8.114158790976605,0.7877195969922166,7.401330467632048,8.32805940526995,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.14158790976605,35.256962523909905,27.05593250644234],[13,85.0,108.7047822544893,315.33225007471196,29.85467399273984,8.953478225448919,8.152858669086697,0.8006195563622214,8.32805940526995,9.269964765696093,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.52858669086697,36.12603028817798,28.040451592868543],[14,85.0,109.20962878021872,324.9683937906136,29.74108352445073,9.003962878021866,8.190722158516405,0.8132407195054618,9.269964765696093,10.226718553349578,-6.394884621840902e-14,0.0,0.0,0.0,0.0,45.90722158516404,36.978165225034225,29.016944955176353],[15,85.0,109.7038428780238,334.6481446327922,29.62988535244458,9.053384287802388,8.227788215851785,0.8255960719506028,10.226718553349578,11.198008049762052,-7.105427357601002e-14,0.0,0.0,0.0,0.0,46.27788215851785,37.814070174647135,29.985797727023034],[16,85.0,110.18790746788797,344.3706070564294,29.52097081972515,9.101790746788794,8.264093060091596,0.8376976866971972,11.198008049762052,12.183534739994048,-6.394884621840902e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.63429105624319,30.947241835325226],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885297,9.149227235606503,8.299670426704884,0.8495568089016192,12.183534739994048,13.183013338701835,-5.684341886080802e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.43935565098538,31.901502096206105],[18,85.0,111.1273572354745,363.9402802556829,29.30959462201818,9.195735723547457,8.334551792660587,0.8611839308868703,13.183013338701835,14.196170904451094,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.22977048632063,32.84879225775621],[19,85.0,111.5835543511945,373.785887992553,29.206950270981178,9.241355435119445,8.368766576339587,0.8725888587798583,14.196170904451094,15.222746032427398,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.0060219487397,33.7893156397738],[20,85.0,112.0312308751532,383.67099659918415,29.138674714032227,9.415929731282333,8.40234231563649,1.0135874156458424,15.222746032427398,16.415201815540154,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.444324783277246,8.691411207432324,7.988772691288526,0.7026385161437982,3.9351839174331236,4.74149041136863,-3.552713678800501e-14,0.0,0.0,0.0,0.0,42.08772691288526,38.060606192606045,29.302553741367078],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.3119534087946,8.750242929424616,8.016104610861552,0.7341383185630637,4.74149041136863,5.594797475029105,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.26104610861552,35.90176934636968,27.292838013401663],[10,85.0,107.12104785137942,286.6950759543034,30.211014233439577,8.795104785137937,8.034078588853456,0.7610261962844813,5.594797475029105,6.490122411834377,-5.684341886080802e-14,0.0,0.0,0.0,0.0,44.340785888534555,33.344402159728176,24.9416769496663],[11,85.0,107.66107389712053,296.1945824746375,30.089508373147822,8.84910738971206,8.074580542284039,0.7745268474280209,6.490122411834377,7.401330467632048,-5.684341886080802e-14,0.0,0.0,0.0,0.0,44.74580542284039,34.37458498134942,26.06746379840435],[12,85.0,108.18878387968807,305.74065164049233,29.970773627070116,8.901878387968821,8.114158790976605,0.7877195969922166,7.401330467632048,8.32805940526995,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.14158790976605,35.256962523909905,27.05593250644234],[13,85.0,108.7047822544893,315.33225007471196,29.85467399273984,8.953478225448919,8.152858669086697,0.8006195563622214,8.32805940526995,9.269964765696093,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.52858669086697,36.12603028817798,28.040451592868543],[14,85.0,109.20962878021872,324.9683937906136,29.74108352445073,9.003962878021866,8.190722158516405,0.8132407195054618,9.269964765696093,10.226718553349578,-6.394884621840902e-14,0.0,0.0,0.0,0.0,45.90722158516404,36.978165225034225,29.016944955176353],[15,85.0,109.7038428780238,334.6481446327922,29.62988535244458,9.053384287802388,8.227788215851785,0.8255960719506028,10.226718553349578,11.198008049762052,-7.105427357601002e-14,0.0,0.0,0.0,0.0,46.27788215851785,37.814070174647135,29.985797727023034],[16,85.0,110.18790746788797,344.3706070564294,29.52097081972515,9.101790746788794,8.264093060091596,0.8376976866971972,11.198008049762052,12.183534739994048,-6.394884621840902e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.63429105624319,30.947241835325226],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885297,9.149227235606503,8.299670426704884,0.8495568089016192,12.183534739994048,13.183013338701835,-5.684341886080802e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.43935565098538,31.901502096206105],[18,85.0,111.1273572354745,363.9402802556829,29.30959462201818,9.195735723547457,8.334551792660587,0.8611839308868703,13.183013338701835,14.196170904451094,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.22977048632063,32.84879225775621],[19,85.0,111.5835543511945,373.785887992553,29.206950270981178,9.241355435119445,8.368766576339587,0.8725888587798583,14.196170904451094,15.222746032427398,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.0060219487397,33.7893156397738],[20,85.0,112.0312308751532,383.67099659918415,29.138674714032227,9.415929731282333,8.40234231563649,1.0135874156458424,15.222746032427398,16.415201815540154,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]}},"0.30__residual":{"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]}},"0.30__output_05":{"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.88010374679636,8.942176112534924,5.440036332129531,3.5021397804053924,27.73322821460489,31.803851606659254,-5.684341886080802e-14,0.0,0.0,0.0,0.0,44.70054498194297,38.49634876818027,30.197767658242782],[10,85.0,109.31732476092101,258.3872245969018,29.71685192879272,9.014732476092092,5.4658662380460505,3.548866238046042,31.803851606659254,35.97898835730166,-4.973799150320701e-14,0.0,0.0,0.0,0.0,45.987993570690755,36.3443234943977,28.369008450918443],[11,85.0,110.1469520983762,264.8664570732768,29.5301857778653,9.097695209837624,5.50734760491881,3.590347604918814,35.97898835730166,40.20292671602968,-5.684341886080802e-14,0.0,0.0,0.0,0.0,46.610214073782146,37.777440118647014,29.998047574865083],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352814,9.179838404732052,5.548419202366029,3.6314192023660237,40.20292671602968,44.47518460116618,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.06848281443684,31.497680518772828],[13,85.0,111.78183895047879,277.969411367265,29.162336236142217,9.261183895047878,5.58909194752394,3.6720919475239384,44.47518460116618,48.79529277472375,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.35150275922049,33.01031267621286],[14,85.0,112.58752580338388,284.5922070027582,29.00630742299208,9.442755495352458,5.629376290169194,3.8133792051832636,48.79529277472375,53.28162125140994,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.88697749103646,9.763554764647068,5.669282240025049,4.09427252462202,53.28162125140994,58.09841245684761,-7.105427357601002e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.882352941176464],[16,85.0,114.17638784119642,297.978208922858,28.77088264028383,10.08991840233206,5.708819392059821,4.381099010272239,58.09841245684761,63.25264658657966,-8.526512829121202e-14,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.657044145840615,10.418115582454647,5.747996949954595,4.670118632500052,63.25264658657966,68.7469038012856,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.545482676845737,10.748405665363308,5.786823747899006,4.961581917464302,68.7469038012856,74.58405899830242,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.436221229885042,11.081050336700216,5.825308270857989,5.2557420658422265,74.58405899830242,80.7672849581168,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117648],[20,85.0,117.26917346876279,325.3000767371518,28.32928591933628,11.41631714610817,5.8634586734381395,5.552858472670031,80.7672849581168,87.30005963184625,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.88010374679636,8.942176112534924,5.440036332129531,3.5021397804053924,27.73322821460489,31.803851606659254,-5.684341886080802e-14,0.0,0.0,0.0,0.0,44.70054498194297,38.49634876818027,30.197767658242782],[10,85.0,109.31732476092101,258.3872245969018,29.71685192879272,9.014732476092092,5.4658662380460505,3.548866238046042,31.803851606659254,35.97898835730166,-4.973799150320701e-14,0.0,0.0,0.0,0.0,45.987993570690755,36.3443234943977,28.369008450918443],[11,85.0,110.1469520983762,264.8664570732768,29.5301857778653,9.097695209837624,5.50734760491881,3.590347604918814,35.97898835730166,40.20292671602968,-5.684341886080802e-14,0.0,0.0,0.0,0.0,46.610214073782146,37.777440118647014,29.998047574865083],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352814,9.179838404732052,5.548419202366029,3.6314192023660237,40.20292671602968,44.47518460116618,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.06848281443684,31.497680518772828],[13,85.0,111.78183895047879,277.969411367265,29.162336236142217,9.261183895047878,5.58909194752394,3.6720919475239384,44.47518460116618,48.79529277472375,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.35150275922049,33.01031267621286],[14,85.0,112.58752580338388,284.5922070027582,29.00630742299208,9.442755495352458,5.629376290169194,3.8133792051832636,48.79529277472375,53.28162125140994,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.88697749103646,9.763554764647068,5.669282240025049,4.09427252462202,53.28162125140994,58.09841245684761,-7.105427357601002e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.882352941176464],[16,85.0,114.17638784119642,297.978208922858,28.77088264028383,10.08991840233206,5.708819392059821,4.381099010272239,58.09841245684761,63.25264658657966,-8.526512829121202e-14,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.657044145840615,10.418115582454647,5.747996949954595,4.670118632500052,63.25264658657966,68.7469038012856,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.545482676845737,10.748405665363308,5.786823747899006,4.961581917464302,68.7469038012856,74.58405899830242,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.436221229885042,11.081050336700216,5.825308270857989,5.2557420658422265,74.58405899830242,80.7672849581168,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117648],[20,85.0,117.26917346876279,325.3000767371518,28.32928591933628,11.41631714610817,5.8634586734381395,5.552858472670031,80.7672849581168,87.30005963184625,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]}},"0.30__output_075":{"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]}},"0.45__residual":{"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]}},"0.45__output_05":{"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]}},"0.45__output_075":{"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]}}},"cases":[{"alpha":0.0,"rule":"residual","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.79779403659109,31.413977951409844,8.073604113331797,8.073604113331797,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,260.5783921702651,31.261132087852978,7.756195018078714,7.756195018078714,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,268.979362787404,31.11092574159093,7.320845823506744,7.320845823506744,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,276.91073575631935,30.976920306676156,6.823715709463372,6.823715709463372,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.88086272663276,30.986151981191558,6.7746079247664,6.7746079247664,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.2375809937373043,1.6759911947040025,0.561589799033302,40.500000000000014,34.21186819680237,26.94329198174583],[11,85.0,102.00000000000001,292.8780966766062,30.991912214369325,6.7976488574774265,6.7976488574774265,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.1686813672513487,1.6503901583584033,0.5182912088929456,40.500000000000014,34.431897198089096,27.18171864076876],[12,85.0,102.00000000000001,300.90058585037707,30.997278949426274,6.819115797705209,6.819115797705209,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.122510670211308,1.626538002549767,0.4959726676615409,40.500000000000014,34.54795219247152,27.301977612365917],[13,85.0,102.00000000000001,308.94738715299263,31.00244527680578,6.8397811072232315,6.8397811072232315,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.0777404076184167,1.6035765475297372,0.4741638600886794,40.500000000000014,34.66034383680306,27.420502754099967],[14,85.0,102.00000000000001,317.0175895119138,31.007418001270725,6.859672005083013,6.859672005083013,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.0348370755999277,1.581475549907759,0.4533615256921686,40.500000000000014,34.766771871778296,27.534334730381897],[15,85.0,102.00000000000001,325.11033320569385,31.01220803492823,6.878832139713026,6.878832139713026,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.993661283103653,1.56018651142996,0.4334747716736931,40.500000000000014,34.867781290751715,27.643890942192343],[16,85.0,102.00000000000001,333.22480560024303,31.01682538384168,6.897301535366793,6.897301535366793,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.9541008648314564,1.5396649607035462,0.4144359041279102,40.500000000000014,34.96379323144591,27.74946701080644],[17,85.0,102.00000000000001,341.36023781593786,31.02127934583514,6.915117383340615,6.915117383340615,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.916052350942536,1.5198695740659764,0.39618277687655956,40.500000000000014,35.055191724086555,27.851336924356556],[18,85.0,102.00000000000001,349.5159016673157,31.025578568417778,6.932314273671153,6.932314273671153,0.0,0.0,0.0,-7.105427357601002e-15,0.0,1.8794205545713079,1.500761918143149,0.37865863642815867,40.500000000000014,35.142325691714845,27.949752679123108],[19,85.0,102.00000000000001,357.6911068619782,31.029731103865767,6.948924415463111,6.948924415463111,0.0,0.0,0.0,-7.105427357601002e-15,0.0,1.8441177717139008,1.4823062050409819,0.3618115666729188,40.500000000000014,35.22551270816267,28.044946401260177],[20,85.0,102.00000000000001,365.88519843302566,31.033744458847586,6.964977835390357,6.964977835390357,0.0,0.0,0.0,0.0,0.0,1.8100630802230293,1.4644690717884803,0.345594008434549,40.500000000000014,35.30504225513452,28.137132176812234]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.79779403659109,31.413977951409844,8.073604113331797,8.073604113331797,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,260.5783921702651,31.261132087852978,7.756195018078714,7.756195018078714,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,268.979362787404,31.11092574159093,7.320845823506744,7.320845823506744,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,276.91073575631935,30.976920306676156,6.823715709463372,6.823715709463372,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.88086272663276,30.986151981191558,6.7746079247664,6.7746079247664,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.2375809937373043,1.6759911947040025,0.561589799033302,40.500000000000014,34.21186819680237,26.94329198174583],[11,85.0,102.00000000000001,292.8780966766062,30.991912214369325,6.7976488574774265,6.7976488574774265,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.1686813672513487,1.6503901583584033,0.5182912088929456,40.500000000000014,34.431897198089096,27.18171864076876],[12,85.0,102.00000000000001,300.90058585037707,30.997278949426274,6.819115797705209,6.819115797705209,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.122510670211308,1.626538002549767,0.4959726676615409,40.500000000000014,34.54795219247152,27.301977612365917],[13,85.0,102.00000000000001,308.94738715299263,31.00244527680578,6.8397811072232315,6.8397811072232315,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.0777404076184167,1.6035765475297372,0.4741638600886794,40.500000000000014,34.66034383680306,27.420502754099967],[14,85.0,102.00000000000001,317.0175895119138,31.007418001270725,6.859672005083013,6.859672005083013,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.0348370755999277,1.581475549907759,0.4533615256921686,40.500000000000014,34.766771871778296,27.534334730381897],[15,85.0,102.00000000000001,325.11033320569385,31.01220803492823,6.878832139713026,6.878832139713026,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.993661283103653,1.56018651142996,0.4334747716736931,40.500000000000014,34.867781290751715,27.643890942192343],[16,85.0,102.00000000000001,333.22480560024303,31.01682538384168,6.897301535366793,6.897301535366793,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.9541008648314564,1.5396649607035462,0.4144359041279102,40.500000000000014,34.96379323144591,27.74946701080644],[17,85.0,102.00000000000001,341.36023781593786,31.02127934583514,6.915117383340615,6.915117383340615,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.916052350942536,1.5198695740659764,0.39618277687655956,40.500000000000014,35.055191724086555,27.851336924356556],[18,85.0,102.00000000000001,349.5159016673157,31.025578568417778,6.932314273671153,6.932314273671153,0.0,0.0,0.0,-7.105427357601002e-15,0.0,1.8794205545713079,1.500761918143149,0.37865863642815867,40.500000000000014,35.142325691714845,27.949752679123108],[19,85.0,102.00000000000001,357.6911068619782,31.029731103865767,6.948924415463111,6.948924415463111,0.0,0.0,0.0,-7.105427357601002e-15,0.0,1.8441177717139008,1.4823062050409819,0.3618115666729188,40.500000000000014,35.22551270816267,28.044946401260177],[20,85.0,102.00000000000001,365.88519843302566,31.033744458847586,6.964977835390357,6.964977835390357,0.0,0.0,0.0,0.0,0.0,1.8100630802230293,1.4644690717884803,0.345594008434549,40.500000000000014,35.30504225513452,28.137132176812234]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8354177950356444,"displaced_debt":0.8017569856080645},"qualified_success":false,"sum_tax_paid":20.669555213161136,"years_with_unfunded_need":11,"failure":null,"terminal_capital_change_pct":-5.624001230054432},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.263256414560601e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.79779403659109,31.413977951409844,8.073604113331797,8.073604113331797,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,260.5783921702651,31.261132087852978,7.756195018078714,7.756195018078714,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,268.979362787404,31.11092574159093,7.320845823506744,7.320845823506744,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,276.91073575631935,30.976920306676156,6.823715709463372,6.823715709463372,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.2862382335387,30.85979427640907,6.26917710563643,6.26917710563643,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.2375809937373043,2.2375809937373043,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,291.72805930734097,30.873886978182938,6.325547912731935,6.325547912731935,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.1749467636311826,2.1749467636311826,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,299.22978202975077,30.886616078512052,6.376464314048349,6.376464314048349,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.118372984390713,2.118372984390713,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,306.7884726616625,30.898721759281237,6.424887037124989,6.424887037124989,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.0645699587499946,2.0645699587499946,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,314.4013927463318,30.910245517992223,6.470982071968891,6.470982071968891,0.0,0.0,0.0,0.0,0.0,2.013353253367881,2.013353253367881,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,322.0659874406489,30.921226372542385,6.514905490169511,6.514905490169511,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.9645494553671983,1.9645494553671983,2.220446049250313e-16,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,329.77987152323317,30.931700367549173,6.556801470196632,6.556801470196632,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.9179983664481843,1.9179983664481843,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,337.5408165007824,30.94170080772922,6.596803230916834,6.596803230916834,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.8735519656479542,1.8735519656479542,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,345.346738736648,30.951258475121453,6.635033900485752,6.635033900485752,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.8310734439047123,1.8310734439047123,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,353.1956885296378,30.96040183101035,6.671607324041332,6.671607324041332,0.0,0.0,0.0,2.1316282072803006e-14,0.0,1.7904363066207358,1.7904363066207358,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,361.0858400727705,30.96915720291573,6.70662881166281,6.70662881166281,0.0,0.0,0.0,2.842170943040401e-14,0.0,1.7515235425968705,1.7515235425968705,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.79779403659109,31.413977951409844,8.073604113331797,8.073604113331797,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,260.5783921702651,31.261132087852978,7.756195018078714,7.756195018078714,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,268.979362787404,31.11092574159093,7.320845823506744,7.320845823506744,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,276.91073575631935,30.976920306676156,6.823715709463372,6.823715709463372,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.2862382335387,30.85979427640907,6.26917710563643,6.26917710563643,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.2375809937373043,2.2375809937373043,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,291.72805930734097,30.873886978182938,6.325547912731935,6.325547912731935,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.1749467636311826,2.1749467636311826,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,299.22978202975077,30.886616078512052,6.376464314048349,6.376464314048349,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.118372984390713,2.118372984390713,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,306.7884726616625,30.898721759281237,6.424887037124989,6.424887037124989,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.0645699587499946,2.0645699587499946,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,314.4013927463318,30.910245517992223,6.470982071968891,6.470982071968891,0.0,0.0,0.0,0.0,0.0,2.013353253367881,2.013353253367881,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,322.0659874406489,30.921226372542385,6.514905490169511,6.514905490169511,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.9645494553671983,1.9645494553671983,2.220446049250313e-16,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,329.77987152323317,30.931700367549173,6.556801470196632,6.556801470196632,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.9179983664481843,1.9179983664481843,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,337.5408165007824,30.94170080772922,6.596803230916834,6.596803230916834,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.8735519656479542,1.8735519656479542,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,345.346738736648,30.951258475121453,6.635033900485752,6.635033900485752,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.8310734439047123,1.8310734439047123,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,353.1956885296378,30.96040183101035,6.671607324041332,6.671607324041332,0.0,0.0,0.0,2.1316282072803006e-14,0.0,1.7904363066207358,1.7904363066207358,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,361.0858400727705,30.96915720291573,6.70662881166281,6.70662881166281,0.0,0.0,0.0,2.842170943040401e-14,0.0,1.7515235425968705,1.7515235425968705,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.202282553402103,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-6.861942094139096},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.263256414560601e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.79779403659109,31.413977951409844,8.073604113331797,8.073604113331797,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,260.5783921702651,31.261132087852978,7.756195018078714,7.756195018078714,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,268.979362787404,31.11092574159093,7.320845823506744,7.320845823506744,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,276.91073575631935,30.976920306676156,6.823715709463372,6.823715709463372,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.2862382335387,30.85979427640907,6.26917710563643,6.26917710563643,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.2375809937373043,2.2375809937373043,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,291.72805930734097,30.873886978182938,6.325547912731935,6.325547912731935,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.1749467636311826,2.1749467636311826,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,299.22978202975077,30.886616078512052,6.376464314048349,6.376464314048349,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.118372984390713,2.118372984390713,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,306.7884726616625,30.898721759281237,6.424887037124989,6.424887037124989,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.0645699587499946,2.0645699587499946,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,314.4013927463318,30.910245517992223,6.470982071968891,6.470982071968891,0.0,0.0,0.0,0.0,0.0,2.013353253367881,2.013353253367881,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,322.0659874406489,30.921226372542385,6.514905490169511,6.514905490169511,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.9645494553671983,1.9645494553671983,2.220446049250313e-16,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,329.77987152323317,30.931700367549173,6.556801470196632,6.556801470196632,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.9179983664481843,1.9179983664481843,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,337.5408165007824,30.94170080772922,6.596803230916834,6.596803230916834,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.8735519656479542,1.8735519656479542,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,345.346738736648,30.951258475121453,6.635033900485752,6.635033900485752,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.8310734439047123,1.8310734439047123,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,353.1956885296378,30.96040183101035,6.671607324041332,6.671607324041332,0.0,0.0,0.0,2.1316282072803006e-14,0.0,1.7904363066207358,1.7904363066207358,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,361.0858400727705,30.96915720291573,6.70662881166281,6.70662881166281,0.0,0.0,0.0,2.842170943040401e-14,0.0,1.7515235425968705,1.7515235425968705,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.79779403659109,31.413977951409844,8.073604113331797,8.073604113331797,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,260.5783921702651,31.261132087852978,7.756195018078714,7.756195018078714,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,268.979362787404,31.11092574159093,7.320845823506744,7.320845823506744,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,276.91073575631935,30.976920306676156,6.823715709463372,6.823715709463372,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.2862382335387,30.85979427640907,6.26917710563643,6.26917710563643,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.2375809937373043,2.2375809937373043,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,291.72805930734097,30.873886978182938,6.325547912731935,6.325547912731935,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.1749467636311826,2.1749467636311826,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,299.22978202975077,30.886616078512052,6.376464314048349,6.376464314048349,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.118372984390713,2.118372984390713,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,306.7884726616625,30.898721759281237,6.424887037124989,6.424887037124989,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.0645699587499946,2.0645699587499946,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,314.4013927463318,30.910245517992223,6.470982071968891,6.470982071968891,0.0,0.0,0.0,0.0,0.0,2.013353253367881,2.013353253367881,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,322.0659874406489,30.921226372542385,6.514905490169511,6.514905490169511,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.9645494553671983,1.9645494553671983,2.220446049250313e-16,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,329.77987152323317,30.931700367549173,6.556801470196632,6.556801470196632,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.9179983664481843,1.9179983664481843,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,337.5408165007824,30.94170080772922,6.596803230916834,6.596803230916834,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.8735519656479542,1.8735519656479542,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,345.346738736648,30.951258475121453,6.635033900485752,6.635033900485752,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.8310734439047123,1.8310734439047123,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,353.1956885296378,30.96040183101035,6.671607324041332,6.671607324041332,0.0,0.0,0.0,2.1316282072803006e-14,0.0,1.7904363066207358,1.7904363066207358,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,361.0858400727705,30.96915720291573,6.70662881166281,6.70662881166281,0.0,0.0,0.0,2.842170943040401e-14,0.0,1.7515235425968705,1.7515235425968705,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.202282553402103,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-6.861942094139096},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.263256414560601e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.90204518235583,31.437334217720597,8.167029178574822,8.167029178574822,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,261.006326453513,31.332612114047162,8.042115122855506,8.042115122855506,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,270.0228675559231,31.245032168739286,7.857271532100214,7.857271532100214,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,278.9000378316936,31.180348261900594,7.637427530361194,7.637427530361194,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,287.85474539207996,31.19537535658204,7.611501426328374,7.611501426328374,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.2461924869409584,1.6787464341790532,0.5674460527619053,40.500000000000014,34.18156602300801,26.911586763119686],[11,85.0,102.00000000000001,296.8208475230749,31.197796702836392,7.621186811345723,7.621186811345723,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.181342902797044,1.6545329716356474,0.5268099311613965,40.500000000000014,34.38817633037918,27.13524127269508],[12,85.0,102.00000000000001,305.7974974338266,31.2000381060347,7.630152424138913,7.630152424138913,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.1391163725958284,1.6321189396526894,0.5069974329431389,40.500000000000014,34.49160877861531,27.241588217358146],[13,85.0,102.00000000000001,314.78425251062737,31.202185453820153,7.638741815280653,7.638741815280653,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.0982710944627696,1.61064546179834,0.4876256326644297,40.500000000000014,34.59184812582488,27.3464620495702],[14,85.0,102.00000000000001,323.78069080280113,31.204243137086934,7.646972548347719,7.646972548347719,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.059246687780089,1.59006862913066,0.46917805864942863,40.500000000000014,34.68664903578177,27.44698839388979],[15,85.0,102.00000000000001,332.78641824863587,31.206217082239878,7.654868328959537,7.654868328959537,0.0,0.0,0.0,0.0,0.0,2.021890479003071,1.5703291776011745,0.45156130140189643,40.500000000000014,34.776563301017546,27.54360449951024],[16,85.0,102.00000000000001,341.8010659972632,31.208112646583317,7.662450586333222,7.662450586333222,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.986079650032798,1.5513735341669004,0.43470611586589747,40.500000000000014,34.862013339260095,27.63662113164886],[17,85.0,102.00000000000001,350.8242882487268,31.209934728436036,7.669738913744084,7.669738913744084,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.9517026403382034,1.533152715639769,0.41854992469843433,40.500000000000014,34.943378706728474,27.726321317718323],[18,85.0,102.00000000000001,359.855760319128,31.21168781496028,7.676751259841041,7.676751259841041,0.0,0.0,0.0,2.1316282072803006e-14,0.0,1.9186582497975417,1.5156218503973844,0.40303639940015745,40.500000000000014,35.02099960216759,27.812961278378605],[19,85.0,102.00000000000001,368.8951769076642,31.213376025063976,7.683504100255789,7.683504100255789,0.0,0.0,0.0,2.842170943040401e-14,0.0,1.8868544585855067,1.498739749360503,0.3881147092250037,40.500000000000014,35.0951817410982,27.896773506008444],[20,85.0,102.00000000000001,377.942250540484,31.215003146974237,7.690012587896803,7.690012587896803,0.0,0.0,0.0,4.263256414560601e-14,0.0,1.8562074135195685,1.482468530257985,0.37373888326158355,40.500000000000014,35.16620049398499,27.977969380969633]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.90204518235583,31.437334217720597,8.167029178574822,8.167029178574822,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,261.006326453513,31.332612114047162,8.042115122855506,8.042115122855506,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,270.0228675559231,31.245032168739286,7.857271532100214,7.857271532100214,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,278.9000378316936,31.180348261900594,7.637427530361194,7.637427530361194,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,287.85474539207996,31.19537535658204,7.611501426328374,7.611501426328374,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.2461924869409584,1.6787464341790532,0.5674460527619053,40.500000000000014,34.18156602300801,26.911586763119686],[11,85.0,102.00000000000001,296.8208475230749,31.197796702836392,7.621186811345723,7.621186811345723,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.181342902797044,1.6545329716356474,0.5268099311613965,40.500000000000014,34.38817633037918,27.13524127269508],[12,85.0,102.00000000000001,305.7974974338266,31.2000381060347,7.630152424138913,7.630152424138913,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.1391163725958284,1.6321189396526894,0.5069974329431389,40.500000000000014,34.49160877861531,27.241588217358146],[13,85.0,102.00000000000001,314.78425251062737,31.202185453820153,7.638741815280653,7.638741815280653,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.0982710944627696,1.61064546179834,0.4876256326644297,40.500000000000014,34.59184812582488,27.3464620495702],[14,85.0,102.00000000000001,323.78069080280113,31.204243137086934,7.646972548347719,7.646972548347719,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.059246687780089,1.59006862913066,0.46917805864942863,40.500000000000014,34.68664903578177,27.44698839388979],[15,85.0,102.00000000000001,332.78641824863587,31.206217082239878,7.654868328959537,7.654868328959537,0.0,0.0,0.0,0.0,0.0,2.021890479003071,1.5703291776011745,0.45156130140189643,40.500000000000014,34.776563301017546,27.54360449951024],[16,85.0,102.00000000000001,341.8010659972632,31.208112646583317,7.662450586333222,7.662450586333222,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.986079650032798,1.5513735341669004,0.43470611586589747,40.500000000000014,34.862013339260095,27.63662113164886],[17,85.0,102.00000000000001,350.8242882487268,31.209934728436036,7.669738913744084,7.669738913744084,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.9517026403382034,1.533152715639769,0.41854992469843433,40.500000000000014,34.943378706728474,27.726321317718323],[18,85.0,102.00000000000001,359.855760319128,31.21168781496028,7.676751259841041,7.676751259841041,0.0,0.0,0.0,2.1316282072803006e-14,0.0,1.9186582497975417,1.5156218503973844,0.40303639940015745,40.500000000000014,35.02099960216759,27.812961278378605],[19,85.0,102.00000000000001,368.8951769076642,31.213376025063976,7.683504100255789,7.683504100255789,0.0,0.0,0.0,2.842170943040401e-14,0.0,1.8868544585855067,1.498739749360503,0.3881147092250037,40.500000000000014,35.0951817410982,27.896773506008444],[20,85.0,102.00000000000001,377.942250540484,31.215003146974237,7.690012587896803,7.690012587896803,0.0,0.0,0.0,4.263256414560601e-14,0.0,1.8562074135195685,1.482468530257985,0.37373888326158355,40.500000000000014,35.16620049398499,27.977969380969633]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8346778478608672,"displaced_debt":0.8008135270087603},"qualified_success":false,"sum_tax_paid":20.78882366265592,"years_with_unfunded_need":11,"failure":null,"terminal_capital_change_pct":-2.514019356680164},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.90204518235583,31.437334217720597,8.167029178574822,8.167029178574822,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,261.006326453513,31.332612114047162,8.042115122855506,8.042115122855506,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,270.0228675559231,31.245032168739286,7.857271532100214,7.857271532100214,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,278.9000378316936,31.180348261900594,7.637427530361194,7.637427530361194,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,287.5877119554861,31.138630751305854,7.384523005223613,7.384523005223613,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.2461924869409584,2.2461924869409584,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,296.3021688300425,31.144322085843196,7.407288343372954,7.407288343372954,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.1892791415675825,2.1892791415675825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,305.0407714874053,31.149453064689567,7.427812258758422,7.427812258758422,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.1379693531039274,2.1379693531039274,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,313.8022532128687,31.15431486666094,7.447259466643899,7.447259466643899,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.089351333390246,2.089351333390246,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,322.5854500496876,31.158929327823998,7.465717311296075,7.465717311296075,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.043206721759776,2.043206721759776,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,331.3892907935877,31.16331615807876,7.48326463231507,7.48326463231507,0.0,0.0,0.0,0.0,0.0,1.9993384192122707,1.9993384192122707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,340.2127876950755,31.167493091566165,7.499972366264672,7.499972366264672,0.0,0.0,0.0,0.0,0.0,1.9575690843383,1.9575690843383,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,349.0550282693385,31.17147612203088,7.515904488123525,7.515904488123525,0.0,0.0,0.0,0.0,0.0,1.9177387796911785,1.9177387796911785,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,357.91516806241503,31.175279706028768,7.531118824115069,7.531118824115069,0.0,0.0,0.0,0.0,0.0,1.8797029397123117,1.8797029397123117,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,366.7924242455833,31.178916938923262,7.545667755692989,7.545667755692989,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.8433306107674825,1.8433306107674825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,375.68606992908053,31.18239970774318,7.5595988309726465,7.5595988309726465,0.0,0.0,0.0,2.1316282072803006e-14,0.0,1.8085029225683662,1.8085029225683662,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.90204518235583,31.437334217720597,8.167029178574822,8.167029178574822,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,261.006326453513,31.332612114047162,8.042115122855506,8.042115122855506,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,270.0228675559231,31.245032168739286,7.857271532100214,7.857271532100214,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,278.9000378316936,31.180348261900594,7.637427530361194,7.637427530361194,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,287.5877119554861,31.138630751305854,7.384523005223613,7.384523005223613,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.2461924869409584,2.2461924869409584,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,296.3021688300425,31.144322085843196,7.407288343372954,7.407288343372954,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.1892791415675825,2.1892791415675825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,305.0407714874053,31.149453064689567,7.427812258758422,7.427812258758422,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.1379693531039274,2.1379693531039274,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,313.8022532128687,31.15431486666094,7.447259466643899,7.447259466643899,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.089351333390246,2.089351333390246,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,322.5854500496876,31.158929327823998,7.465717311296075,7.465717311296075,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.043206721759776,2.043206721759776,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,331.3892907935877,31.16331615807876,7.48326463231507,7.48326463231507,0.0,0.0,0.0,0.0,0.0,1.9993384192122707,1.9993384192122707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,340.2127876950755,31.167493091566165,7.499972366264672,7.499972366264672,0.0,0.0,0.0,0.0,0.0,1.9575690843383,1.9575690843383,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,349.0550282693385,31.17147612203088,7.515904488123525,7.515904488123525,0.0,0.0,0.0,0.0,0.0,1.9177387796911785,1.9177387796911785,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,357.91516806241503,31.175279706028768,7.531118824115069,7.531118824115069,0.0,0.0,0.0,0.0,0.0,1.8797029397123117,1.8797029397123117,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,366.7924242455833,31.178916938923262,7.545667755692989,7.545667755692989,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.8433306107674825,1.8433306107674825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,375.68606992908053,31.18239970774318,7.5595988309726465,7.5595988309726465,0.0,0.0,0.0,2.1316282072803006e-14,0.0,1.8085029225683662,1.8085029225683662,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.583207461888215,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-3.0959759362808037},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.90204518235583,31.437334217720597,8.167029178574822,8.167029178574822,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,261.006326453513,31.332612114047162,8.042115122855506,8.042115122855506,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,270.0228675559231,31.245032168739286,7.857271532100214,7.857271532100214,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,278.9000378316936,31.180348261900594,7.637427530361194,7.637427530361194,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,287.5877119554861,31.138630751305854,7.384523005223613,7.384523005223613,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.2461924869409584,2.2461924869409584,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,296.3021688300425,31.144322085843196,7.407288343372954,7.407288343372954,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.1892791415675825,2.1892791415675825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,305.0407714874053,31.149453064689567,7.427812258758422,7.427812258758422,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.1379693531039274,2.1379693531039274,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,313.8022532128687,31.15431486666094,7.447259466643899,7.447259466643899,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.089351333390246,2.089351333390246,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,322.5854500496876,31.158929327823998,7.465717311296075,7.465717311296075,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.043206721759776,2.043206721759776,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,331.3892907935877,31.16331615807876,7.48326463231507,7.48326463231507,0.0,0.0,0.0,0.0,0.0,1.9993384192122707,1.9993384192122707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,340.2127876950755,31.167493091566165,7.499972366264672,7.499972366264672,0.0,0.0,0.0,0.0,0.0,1.9575690843383,1.9575690843383,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,349.0550282693385,31.17147612203088,7.515904488123525,7.515904488123525,0.0,0.0,0.0,0.0,0.0,1.9177387796911785,1.9177387796911785,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,357.91516806241503,31.175279706028768,7.531118824115069,7.531118824115069,0.0,0.0,0.0,0.0,0.0,1.8797029397123117,1.8797029397123117,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,366.7924242455833,31.178916938923262,7.545667755692989,7.545667755692989,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.8433306107674825,1.8433306107674825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,375.68606992908053,31.18239970774318,7.5595988309726465,7.5595988309726465,0.0,0.0,0.0,2.1316282072803006e-14,0.0,1.8085029225683662,1.8085029225683662,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,251.90204518235583,31.437334217720597,8.167029178574822,8.167029178574822,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,261.006326453513,31.332612114047162,8.042115122855506,8.042115122855506,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,270.0228675559231,31.245032168739286,7.857271532100214,7.857271532100214,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,278.9000378316936,31.180348261900594,7.637427530361194,7.637427530361194,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,287.5877119554861,31.138630751305854,7.384523005223613,7.384523005223613,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.2461924869409584,2.2461924869409584,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,296.3021688300425,31.144322085843196,7.407288343372954,7.407288343372954,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.1892791415675825,2.1892791415675825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,305.0407714874053,31.149453064689567,7.427812258758422,7.427812258758422,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.1379693531039274,2.1379693531039274,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,313.8022532128687,31.15431486666094,7.447259466643899,7.447259466643899,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.089351333390246,2.089351333390246,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,322.5854500496876,31.158929327823998,7.465717311296075,7.465717311296075,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.043206721759776,2.043206721759776,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,331.3892907935877,31.16331615807876,7.48326463231507,7.48326463231507,0.0,0.0,0.0,0.0,0.0,1.9993384192122707,1.9993384192122707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,340.2127876950755,31.167493091566165,7.499972366264672,7.499972366264672,0.0,0.0,0.0,0.0,0.0,1.9575690843383,1.9575690843383,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,349.0550282693385,31.17147612203088,7.515904488123525,7.515904488123525,0.0,0.0,0.0,0.0,0.0,1.9177387796911785,1.9177387796911785,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,357.91516806241503,31.175279706028768,7.531118824115069,7.531118824115069,0.0,0.0,0.0,0.0,0.0,1.8797029397123117,1.8797029397123117,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,366.7924242455833,31.178916938923262,7.545667755692989,7.545667755692989,0.0,0.0,0.0,1.4210854715202004e-14,0.0,1.8433306107674825,1.8433306107674825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,375.68606992908053,31.18239970774318,7.5595988309726465,7.5595988309726465,0.0,0.0,0.0,2.1316282072803006e-14,0.0,1.8085029225683662,1.8085029225683662,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.583207461888215,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-3.0959759362808037},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,252.00629632812058,31.460690484031353,8.260454243817847,8.260454243817847,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,261.434756692022,31.40420166369485,8.328473321446282,8.328473321446282,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,271.06894316232746,31.37959062388791,8.395505352694727,8.395505352694727,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,280.89708383644574,31.384888877752097,8.45558999376729,8.45558999376729,0.0,0.0,0.0,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,290.8396096482579,31.40528673501001,8.451146940040331,8.451146940040331,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.2547025215100707,1.681469400403425,0.5732331211066458,40.500000000000014,34.151579949535225,26.880297995295216],[11,85.0,102.00000000000001,300.7794449270226,31.404714996737415,8.44885998694997,8.44885998694997,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.1937720413011172,1.6585998694996655,0.5351721718014518,40.500000000000014,34.34516575185613,27.089710479735192],[12,85.0,102.00000000000001,310.71680588171887,31.404189202872892,8.446756811491838,8.446756811491838,0.0,0.0,0.0,-6.394884621840902e-14,0.0,2.1553293135267717,1.637568114918416,0.5177611986083557,40.500000000000014,34.43643847091534,27.182789241544057],[13,85.0,102.00000000000001,320.6518075295576,31.403687850165667,8.444751400662895,8.444751400662895,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.118219439121801,1.6175140066290645,0.5007054324927365,40.500000000000014,34.52504835193487,27.27476982527814],[14,85.0,102.00000000000001,330.5845582752445,31.403209533458433,8.442838133833902,8.442838133833902,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.082860625681616,1.5983813383390622,0.48447928734255374,40.500000000000014,34.60878387821417,27.36284054176548],[15,85.0,102.00000000000001,340.5151584394756,31.40275253489908,8.441010139596457,8.441010139596457,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.04909157939616,1.5801013959646604,0.4689901834314997,40.500000000000014,34.688186523916784,27.447440172768143],[16,85.0,102.00000000000001,350.44370112314033,31.402315320278717,8.439261281115023,8.439261281115023,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.0167830323107143,1.5626128111502524,0.454170221160462,40.500000000000014,34.76366558306926,27.52887836119136],[17,85.0,102.00000000000001,360.37027291137736,31.401896505000337,8.437586020001461,8.437586020001461,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9858190664143671,1.5458602000147577,0.43995886639960946,40.500000000000014,34.835584187148676,27.607432925168023],[18,85.0,102.00000000000001,370.29495449293336,31.401494836080627,8.435979344322618,8.435979344322618,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9560957566695538,1.5297934432262257,0.42630231344332825,40.500000000000014,34.90426399854055,27.683351909783838],[19,85.0,102.00000000000001,380.21782120594287,31.401109176514503,8.434436706058108,8.434436706058108,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,1.9275196419474323,1.5143670605811301,0.4131525813663022,40.500000000000014,34.96999091233945,27.756857453271095],[20,85.0,102.00000000000001,390.138943520543,31.400738491852536,8.432953967410143,8.432953967410143,0.0,0.0,0.0,0.0,0.0,1.9000064332926498,1.4995396741015892,0.4004667591910608,40.500000000000014,35.03301981330535,27.828149022395984]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,252.00629632812058,31.460690484031353,8.260454243817847,8.260454243817847,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,261.434756692022,31.40420166369485,8.328473321446282,8.328473321446282,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,271.06894316232746,31.37959062388791,8.395505352694727,8.395505352694727,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,280.89708383644574,31.384888877752097,8.45558999376729,8.45558999376729,0.0,0.0,0.0,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,290.8396096482579,31.40528673501001,8.451146940040331,8.451146940040331,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.2547025215100707,1.681469400403425,0.5732331211066458,40.500000000000014,34.151579949535225,26.880297995295216],[11,85.0,102.00000000000001,300.7794449270226,31.404714996737415,8.44885998694997,8.44885998694997,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.1937720413011172,1.6585998694996655,0.5351721718014518,40.500000000000014,34.34516575185613,27.089710479735192],[12,85.0,102.00000000000001,310.71680588171887,31.404189202872892,8.446756811491838,8.446756811491838,0.0,0.0,0.0,-6.394884621840902e-14,0.0,2.1553293135267717,1.637568114918416,0.5177611986083557,40.500000000000014,34.43643847091534,27.182789241544057],[13,85.0,102.00000000000001,320.6518075295576,31.403687850165667,8.444751400662895,8.444751400662895,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.118219439121801,1.6175140066290645,0.5007054324927365,40.500000000000014,34.52504835193487,27.27476982527814],[14,85.0,102.00000000000001,330.5845582752445,31.403209533458433,8.442838133833902,8.442838133833902,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.082860625681616,1.5983813383390622,0.48447928734255374,40.500000000000014,34.60878387821417,27.36284054176548],[15,85.0,102.00000000000001,340.5151584394756,31.40275253489908,8.441010139596457,8.441010139596457,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.04909157939616,1.5801013959646604,0.4689901834314997,40.500000000000014,34.688186523916784,27.447440172768143],[16,85.0,102.00000000000001,350.44370112314033,31.402315320278717,8.439261281115023,8.439261281115023,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.0167830323107143,1.5626128111502524,0.454170221160462,40.500000000000014,34.76366558306926,27.52887836119136],[17,85.0,102.00000000000001,360.37027291137736,31.401896505000337,8.437586020001461,8.437586020001461,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9858190664143671,1.5458602000147577,0.43995886639960946,40.500000000000014,34.835584187148676,27.607432925168023],[18,85.0,102.00000000000001,370.29495449293336,31.401494836080627,8.435979344322618,8.435979344322618,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9560957566695538,1.5297934432262257,0.42630231344332825,40.500000000000014,34.90426399854055,27.683351909783838],[19,85.0,102.00000000000001,380.21782120594287,31.401109176514503,8.434436706058108,8.434436706058108,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,1.9275196419474323,1.5143670605811301,0.4131525813663022,40.500000000000014,34.96999091233945,27.756857453271095],[20,85.0,102.00000000000001,390.138943520543,31.400738491852536,8.432953967410143,8.432953967410143,0.0,0.0,0.0,0.0,0.0,1.9000064332926498,1.4995396741015892,0.4004667591910608,40.500000000000014,35.03301981330535,27.828149022395984]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8339456195230779,"displaced_debt":0.7998824608201396},"qualified_success":false,"sum_tax_paid":20.90350011782892,"years_with_unfunded_need":11,"failure":null,"terminal_capital_change_pct":0.6319813195241775},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,252.00629632812058,31.460690484031353,8.260454243817847,8.260454243817847,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,261.434756692022,31.40420166369485,8.328473321446282,8.328473321446282,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,271.06894316232746,31.37959062388791,8.395505352694727,8.395505352694727,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,280.89708383644574,31.384888877752097,8.45558999376729,8.45558999376729,0.0,0.0,0.0,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,290.9070488389763,31.419617563037686,8.508470252150985,8.508470252150985,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.2547025215100707,2.2547025215100707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,300.91097045626486,31.418333343673755,8.50333337469526,8.50333337469526,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.2033337469526737,2.2033337469526737,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,310.90945052157394,31.417177013878124,8.498708055512708,8.498708055512708,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.1570805551272,2.1570805551272,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,320.90279219516634,31.41608510563833,8.49434042255352,8.49434042255352,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.1134042255353025,2.1134042255353025,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,330.8912703061935,31.415051598593244,8.490206394373118,8.490206394373118,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.072063943731359,2.072063943731359,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,340.87513481625774,31.414071208388624,8.486284833554606,8.486284833554606,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.032848335546139,2.032848335546139,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,350.8546137460168,31.413139272573765,8.482557090295202,8.482557090295202,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9955709029519897,1.9955709029519897,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,360.8299156821655,31.412251661431565,8.479006645726372,8.479006645726372,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9600664572638873,1.9600664572638873,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,370.8012319351551,31.411404703760255,8.475618815041159,8.475618815041159,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9261881504116125,1.9261881504116125,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,380.7687384045943,31.410595124755808,8.472380499023316,8.472380499023316,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.893804990233298,1.893804990233298,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,390.7325971987109,31.409819993749764,8.46927997499914,8.46927997499914,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.862799749991446,1.862799749991446,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,252.00629632812058,31.460690484031353,8.260454243817847,8.260454243817847,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,261.434756692022,31.40420166369485,8.328473321446282,8.328473321446282,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,271.06894316232746,31.37959062388791,8.395505352694727,8.395505352694727,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,280.89708383644574,31.384888877752097,8.45558999376729,8.45558999376729,0.0,0.0,0.0,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,290.9070488389763,31.419617563037686,8.508470252150985,8.508470252150985,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.2547025215100707,2.2547025215100707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,300.91097045626486,31.418333343673755,8.50333337469526,8.50333337469526,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.2033337469526737,2.2033337469526737,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,310.90945052157394,31.417177013878124,8.498708055512708,8.498708055512708,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.1570805551272,2.1570805551272,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,320.90279219516634,31.41608510563833,8.49434042255352,8.49434042255352,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.1134042255353025,2.1134042255353025,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,330.8912703061935,31.415051598593244,8.490206394373118,8.490206394373118,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.072063943731359,2.072063943731359,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,340.87513481625774,31.414071208388624,8.486284833554606,8.486284833554606,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.032848335546139,2.032848335546139,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,350.8546137460168,31.413139272573765,8.482557090295202,8.482557090295202,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9955709029519897,1.9955709029519897,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,360.8299156821655,31.412251661431565,8.479006645726372,8.479006645726372,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9600664572638873,1.9600664572638873,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,370.8012319351551,31.411404703760255,8.475618815041159,8.475618815041159,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9261881504116125,1.9261881504116125,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,380.7687384045943,31.410595124755808,8.472380499023316,8.472380499023316,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.893804990233298,1.893804990233298,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,390.7325971987109,31.409819993749764,8.46927997499914,8.46927997499914,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.862799749991446,1.862799749991446,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.94955638225565,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.7851076527032319},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,252.00629632812058,31.460690484031353,8.260454243817847,8.260454243817847,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,261.434756692022,31.40420166369485,8.328473321446282,8.328473321446282,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,271.06894316232746,31.37959062388791,8.395505352694727,8.395505352694727,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,280.89708383644574,31.384888877752097,8.45558999376729,8.45558999376729,0.0,0.0,0.0,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,290.9070488389763,31.419617563037686,8.508470252150985,8.508470252150985,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.2547025215100707,2.2547025215100707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,300.91097045626486,31.418333343673755,8.50333337469526,8.50333337469526,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.2033337469526737,2.2033337469526737,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,310.90945052157394,31.417177013878124,8.498708055512708,8.498708055512708,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.1570805551272,2.1570805551272,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,320.90279219516634,31.41608510563833,8.49434042255352,8.49434042255352,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.1134042255353025,2.1134042255353025,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,330.8912703061935,31.415051598593244,8.490206394373118,8.490206394373118,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.072063943731359,2.072063943731359,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,340.87513481625774,31.414071208388624,8.486284833554606,8.486284833554606,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.032848335546139,2.032848335546139,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,350.8546137460168,31.413139272573765,8.482557090295202,8.482557090295202,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9955709029519897,1.9955709029519897,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,360.8299156821655,31.412251661431565,8.479006645726372,8.479006645726372,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9600664572638873,1.9600664572638873,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,370.8012319351551,31.411404703760255,8.475618815041159,8.475618815041159,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9261881504116125,1.9261881504116125,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,380.7687384045943,31.410595124755808,8.472380499023316,8.472380499023316,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.893804990233298,1.893804990233298,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,390.7325971987109,31.409819993749764,8.46927997499914,8.46927997499914,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.862799749991446,1.862799749991446,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77840228441306,31.67712499999999,8.143500000000003,8.143500000000003,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,242.78862206463285,31.551574999999982,8.199300000000008,8.199300000000008,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,252.00629632812058,31.460690484031353,8.260454243817847,8.260454243817847,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,261.434756692022,31.40420166369485,8.328473321446282,8.328473321446282,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,271.06894316232746,31.37959062388791,8.395505352694727,8.395505352694727,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,280.89708383644574,31.384888877752097,8.45558999376729,8.45558999376729,0.0,0.0,0.0,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,290.9070488389763,31.419617563037686,8.508470252150985,8.508470252150985,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.2547025215100707,2.2547025215100707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,300.91097045626486,31.418333343673755,8.50333337469526,8.50333337469526,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.2033337469526737,2.2033337469526737,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,310.90945052157394,31.417177013878124,8.498708055512708,8.498708055512708,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.1570805551272,2.1570805551272,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,320.90279219516634,31.41608510563833,8.49434042255352,8.49434042255352,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.1134042255353025,2.1134042255353025,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,330.8912703061935,31.415051598593244,8.490206394373118,8.490206394373118,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.072063943731359,2.072063943731359,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,340.87513481625774,31.414071208388624,8.486284833554606,8.486284833554606,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.032848335546139,2.032848335546139,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,350.8546137460168,31.413139272573765,8.482557090295202,8.482557090295202,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9955709029519897,1.9955709029519897,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,360.8299156821655,31.412251661431565,8.479006645726372,8.479006645726372,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9600664572638873,1.9600664572638873,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,370.8012319351551,31.411404703760255,8.475618815041159,8.475618815041159,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.9261881504116125,1.9261881504116125,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,380.7687384045943,31.410595124755808,8.472380499023316,8.472380499023316,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.893804990233298,1.893804990233298,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,390.7325971987109,31.409819993749764,8.46927997499914,8.46927997499914,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.862799749991446,1.862799749991446,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.94955638225565,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.7851076527032319},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.7778317648029,31.676993067340135,8.142972269360598,8.142972269360598,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.62731148552677,31.515006636464655,8.053026545858728,8.053026545858728,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,251.31774771388945,31.342568885777375,7.787967850801934,7.787967850801934,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,259.7238228662011,31.178424929468786,7.425366384541931,7.425366384541931,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,267.7551307763555,31.03039208042645,6.998711178848822,6.998711178848822,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.6438496573581,30.96774600069837,6.787018485552224,6.787018485552224,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.9775272249935683,1.6717610696929286,0.30576615530063966,39.821249999999985,37.479216280819095,30.15144881504123],[10,85.0,102.00000000000001,283.61640602928003,30.98666822903338,6.776672916133663,6.776672916133663,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.569534481458143,1.673696759851479,0.8958377216066641,40.500000000000014,34.55458947237951,26.78933089480797],[11,85.0,102.00000000000001,291.6162069166992,30.992457688576543,6.799830754306299,6.799830754306299,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.4993944241934116,1.6479658285485514,0.8514285956448604,40.500000000000014,34.79089577528538,27.02323886679178],[12,85.0,102.00000000000001,299.6413398909037,30.99784075701843,6.8213630280738045,6.8213630280738045,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.453251519955277,1.624041079917987,0.8292104400372899,40.500000000000014,34.91299371726143,27.13639198419001],[13,85.0,102.00000000000001,307.6908563584964,31.003022249363415,6.842088997453786,6.842088997453786,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.4084755074792685,1.6010122250513512,0.8074632824279174,40.500000000000014,35.031575629842905,27.24807409335483],[14,85.0,102.00000000000001,315.7638385854741,31.00800872323275,6.862034892931092,6.862034892931092,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.3655766868086356,1.5788501189654385,0.7867265678431972,40.500000000000014,35.1440136565442,27.355201279903508],[15,85.0,102.00000000000001,323.8594208394368,31.012811228967035,6.881244915868265,6.881244915868265,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.3244131705439703,1.557505649035253,0.7669075215087173,40.500000000000014,35.25087352086395,27.458190141478266],[16,85.0,102.00000000000001,331.9767850074326,31.017439885699083,6.8997595427964455,6.8997595427964455,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.2848719445575814,1.5369338413372702,0.7479381032203111,40.500000000000014,35.35258548889266,27.557330837679732],[17,85.0,102.00000000000001,340.11515721205143,31.02190409348147,6.917616373925981,6.917616373925981,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.2468487531582024,1.5170929178600172,0.7297558352981851,40.500000000000014,35.44954241723958,27.65289204027297],[18,85.0,102.00000000000001,348.2738047041442,31.026212592069694,6.934850368278845,6.934850368278845,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.2102477209421405,1.49794403524572,0.7123036856964206,40.500000000000014,35.54210148348304,27.745120440401134],[19,85.0,102.00000000000001,356.4520330199258,31.030373517103584,6.951494068414391,6.951494068414391,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.174980538692635,1.4794510350951071,0.6955295035975281,40.500000000000014,35.63058801247374,27.834242898339884],[20,85.0,102.00000000000001,364.6491833761137,31.03439445068991,6.967577802759706,6.967577802759706,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.1409657516584977,1.4615802191558807,0.679385532502617,40.500000000000014,35.71529878393634,27.92046829141163]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.7778317648029,31.676993067340135,8.142972269360598,8.142972269360598,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.62731148552677,31.515006636464655,8.053026545858728,8.053026545858728,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,251.31774771388945,31.342568885777375,7.787967850801934,7.787967850801934,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,259.7238228662011,31.178424929468786,7.425366384541931,7.425366384541931,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,267.7551307763555,31.03039208042645,6.998711178848822,6.998711178848822,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.6438496573581,30.96774600069837,6.787018485552224,6.787018485552224,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.9775272249935683,1.6717610696929286,0.30576615530063966,39.821249999999985,37.479216280819095,30.15144881504123],[10,85.0,102.00000000000001,283.61640602928003,30.98666822903338,6.776672916133663,6.776672916133663,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.569534481458143,1.673696759851479,0.8958377216066641,40.500000000000014,34.55458947237951,26.78933089480797],[11,85.0,102.00000000000001,291.6162069166992,30.992457688576543,6.799830754306299,6.799830754306299,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.4993944241934116,1.6479658285485514,0.8514285956448604,40.500000000000014,34.79089577528538,27.02323886679178],[12,85.0,102.00000000000001,299.6413398909037,30.99784075701843,6.8213630280738045,6.8213630280738045,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.453251519955277,1.624041079917987,0.8292104400372899,40.500000000000014,34.91299371726143,27.13639198419001],[13,85.0,102.00000000000001,307.6908563584964,31.003022249363415,6.842088997453786,6.842088997453786,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.4084755074792685,1.6010122250513512,0.8074632824279174,40.500000000000014,35.031575629842905,27.24807409335483],[14,85.0,102.00000000000001,315.7638385854741,31.00800872323275,6.862034892931092,6.862034892931092,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.3655766868086356,1.5788501189654385,0.7867265678431972,40.500000000000014,35.1440136565442,27.355201279903508],[15,85.0,102.00000000000001,323.8594208394368,31.012811228967035,6.881244915868265,6.881244915868265,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.3244131705439703,1.557505649035253,0.7669075215087173,40.500000000000014,35.25087352086395,27.458190141478266],[16,85.0,102.00000000000001,331.9767850074326,31.017439885699083,6.8997595427964455,6.8997595427964455,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.2848719445575814,1.5369338413372702,0.7479381032203111,40.500000000000014,35.35258548889266,27.557330837679732],[17,85.0,102.00000000000001,340.11515721205143,31.02190409348147,6.917616373925981,6.917616373925981,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.2468487531582024,1.5170929178600172,0.7297558352981851,40.500000000000014,35.44954241723958,27.65289204027297],[18,85.0,102.00000000000001,348.2738047041442,31.026212592069694,6.934850368278845,6.934850368278845,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.2102477209421405,1.49794403524572,0.7123036856964206,40.500000000000014,35.54210148348304,27.745120440401134],[19,85.0,102.00000000000001,356.4520330199258,31.030373517103584,6.951494068414391,6.951494068414391,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.174980538692635,1.4794510350951071,0.6955295035975281,40.500000000000014,35.63058801247374,27.834242898339884],[20,85.0,102.00000000000001,364.6491833761137,31.03439445068991,6.967577802759706,6.967577802759706,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.1409657516584977,1.4615802191558807,0.679385532502617,40.500000000000014,35.71529878393634,27.92046829141163]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8437866876873826,"displaced_debt":0.7971755344235593},"qualified_success":false,"sum_tax_paid":21.887174728354974,"years_with_unfunded_need":12,"failure":null,"terminal_capital_change_pct":-5.942817503547692},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.263256414560601e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.7778317648029,31.676993067340135,8.142972269360598,8.142972269360598,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.62731148552677,31.515006636464655,8.053026545858728,8.053026545858728,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,251.31774771388945,31.342568885777375,7.787967850801934,7.787967850801934,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,259.7238228662011,31.178424929468786,7.425366384541931,7.425366384541931,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,267.7551307763555,31.03039208042645,6.998711178848822,6.998711178848822,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.3239900720536,30.89894861575571,6.511828945781659,6.511828945781659,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.9775272249935683,1.9775272249935683,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,282.3442690365751,30.784309279960766,5.967237119843276,5.967237119843276,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.5730698668407967,2.5730698668407967,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,289.4376638742731,30.799846403010765,6.029385612043271,6.029385612043271,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.5040159866185814,2.5040159866185814,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,296.59735976185823,30.81393537611178,6.08574150444737,6.08574150444737,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.4413983283918164,2.4413983283918164,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,303.82019615700233,30.82735273396806,6.139410935872476,6.139410935872476,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.3817656268083494,2.3817656268083494,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,311.1032101968048,30.84014048345797,6.190561933832129,6.190561933832129,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.3249311846309624,2.3249311846309624,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,318.44362667780774,30.85233850221307,6.2393540088525015,6.2393540088525015,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.2707177679416484,2.2707177679416484,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,325.83884510805046,30.863983916426527,6.285935665706333,6.285935665706333,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.218960371437411,2.218960371437411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,333.28642758984614,30.875111277381528,6.330445109526323,6.330445109526323,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.1695054338596327,2.1695054338596327,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,340.78408750550597,30.88575273207767,6.373010928310833,6.373010928310833,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.122210079654625,2.122210079654625,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,348.3296789748796,30.89593818724185,6.413752748967582,6.413752748967582,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.0769413900360263,2.0769413900360263,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,355.9211870485974,30.905695465664998,6.45278186266016,6.45278186266016,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.033575708155368,2.033575708155368,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.7778317648029,31.676993067340135,8.142972269360598,8.142972269360598,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.62731148552677,31.515006636464655,8.053026545858728,8.053026545858728,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,251.31774771388945,31.342568885777375,7.787967850801934,7.787967850801934,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,259.7238228662011,31.178424929468786,7.425366384541931,7.425366384541931,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,267.7551307763555,31.03039208042645,6.998711178848822,6.998711178848822,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.3239900720536,30.89894861575571,6.511828945781659,6.511828945781659,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.9775272249935683,1.9775272249935683,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,282.3442690365751,30.784309279960766,5.967237119843276,5.967237119843276,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.5730698668407967,2.5730698668407967,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,289.4376638742731,30.799846403010765,6.029385612043271,6.029385612043271,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.5040159866185814,2.5040159866185814,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,296.59735976185823,30.81393537611178,6.08574150444737,6.08574150444737,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.4413983283918164,2.4413983283918164,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,303.82019615700233,30.82735273396806,6.139410935872476,6.139410935872476,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.3817656268083494,2.3817656268083494,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,311.1032101968048,30.84014048345797,6.190561933832129,6.190561933832129,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.3249311846309624,2.3249311846309624,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,318.44362667780774,30.85233850221307,6.2393540088525015,6.2393540088525015,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.2707177679416484,2.2707177679416484,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,325.83884510805046,30.863983916426527,6.285935665706333,6.285935665706333,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.218960371437411,2.218960371437411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,333.28642758984614,30.875111277381528,6.330445109526323,6.330445109526323,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.1695054338596327,2.1695054338596327,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,340.78408750550597,30.88575273207767,6.373010928310833,6.373010928310833,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.122210079654625,2.122210079654625,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,348.3296789748796,30.89593818724185,6.413752748967582,6.413752748967582,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.0769413900360263,2.0769413900360263,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,355.9211870485974,30.905695465664998,6.45278186266016,6.45278186266016,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.033575708155368,2.033575708155368,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":30.133958917966776,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-8.194106635213794},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.7778317648029,31.676993067340135,8.142972269360598,8.142972269360598,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.62731148552677,31.515006636464655,8.053026545858728,8.053026545858728,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,251.31774771388945,31.342568885777375,7.787967850801934,7.787967850801934,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,259.7238228662011,31.178424929468786,7.425366384541931,7.425366384541931,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,267.7551307763555,31.03039208042645,6.998711178848822,6.998711178848822,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.3239900720536,30.89894861575571,6.511828945781659,6.511828945781659,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.9775272249935683,1.9775272249935683,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,282.3442690365751,30.784309279960766,5.967237119843276,5.967237119843276,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.5730698668407967,2.5730698668407967,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,289.4376638742731,30.799846403010765,6.029385612043271,6.029385612043271,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.5040159866185814,2.5040159866185814,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,296.59735976185823,30.81393537611178,6.08574150444737,6.08574150444737,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.4413983283918164,2.4413983283918164,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,303.82019615700233,30.82735273396806,6.139410935872476,6.139410935872476,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.3817656268083494,2.3817656268083494,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,311.1032101968048,30.84014048345797,6.190561933832129,6.190561933832129,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.3249311846309624,2.3249311846309624,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,318.44362667780774,30.85233850221307,6.2393540088525015,6.2393540088525015,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.2707177679416484,2.2707177679416484,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,325.83884510805046,30.863983916426527,6.285935665706333,6.285935665706333,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.218960371437411,2.218960371437411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,333.28642758984614,30.875111277381528,6.330445109526323,6.330445109526323,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.1695054338596327,2.1695054338596327,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,340.78408750550597,30.88575273207767,6.373010928310833,6.373010928310833,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.122210079654625,2.122210079654625,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,348.3296789748796,30.89593818724185,6.413752748967582,6.413752748967582,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.0769413900360263,2.0769413900360263,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,355.9211870485974,30.905695465664998,6.45278186266016,6.45278186266016,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.033575708155368,2.033575708155368,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.7778317648029,31.676993067340135,8.142972269360598,8.142972269360598,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.62731148552677,31.515006636464655,8.053026545858728,8.053026545858728,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,251.31774771388945,31.342568885777375,7.787967850801934,7.787967850801934,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,259.7238228662011,31.178424929468786,7.425366384541931,7.425366384541931,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,267.7551307763555,31.03039208042645,6.998711178848822,6.998711178848822,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.3239900720536,30.89894861575571,6.511828945781659,6.511828945781659,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.9775272249935683,1.9775272249935683,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,282.3442690365751,30.784309279960766,5.967237119843276,5.967237119843276,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.5730698668407967,2.5730698668407967,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,289.4376638742731,30.799846403010765,6.029385612043271,6.029385612043271,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.5040159866185814,2.5040159866185814,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,296.59735976185823,30.81393537611178,6.08574150444737,6.08574150444737,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.4413983283918164,2.4413983283918164,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,303.82019615700233,30.82735273396806,6.139410935872476,6.139410935872476,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.3817656268083494,2.3817656268083494,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,311.1032101968048,30.84014048345797,6.190561933832129,6.190561933832129,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.3249311846309624,2.3249311846309624,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,318.44362667780774,30.85233850221307,6.2393540088525015,6.2393540088525015,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.2707177679416484,2.2707177679416484,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,325.83884510805046,30.863983916426527,6.285935665706333,6.285935665706333,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.218960371437411,2.218960371437411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,333.28642758984614,30.875111277381528,6.330445109526323,6.330445109526323,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.1695054338596327,2.1695054338596327,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,340.78408750550597,30.88575273207767,6.373010928310833,6.373010928310833,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.122210079654625,2.122210079654625,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,348.3296789748796,30.89593818724185,6.413752748967582,6.413752748967582,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.0769413900360263,2.0769413900360263,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,355.9211870485974,30.905695465664998,6.45278186266016,6.45278186266016,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.033575708155368,2.033575708155368,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":30.133958917966776,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-8.194106635213794},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77814872014187,31.67706636326228,8.143265453049153,8.143265453049153,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.71692828406628,31.53532235079277,8.13428940317121,8.13428940317121,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,251.68853543354726,31.405561986374043,8.039940253188718,8.039940253188718,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,260.62589004006634,31.295749142272907,7.8946632357585145,7.8946632357585145,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,269.47727163531727,31.209050990393887,7.713346818718662,7.713346818718662,0.0,0.0,0.0,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,278.3365052054781,31.17649032392677,7.621995778465973,7.621995778465973,0.0,0.0,0.0,-7.105427357601002e-14,0.0,1.9847730339162053,1.674019174524705,0.31075385939150035,39.821249999999985,37.45446469759089,30.124024415595503],[10,85.0,102.00000000000001,287.2918653013925,31.195514020381722,7.612056081527214,7.612056081527214,0.0,0.0,0.0,-7.815970093361102e-14,0.0,2.5810222800766844,1.677359796182006,0.9036624838946785,40.500000000000014,34.51218252243678,26.74888742052466],[11,85.0,102.00000000000001,296.25865653937524,31.197943138071263,7.621772552285336,7.621772552285336,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.5151643592038244,1.653068619286616,0.8620957399172084,40.500000000000014,34.73341773312527,26.967770675479972],[12,85.0,102.00000000000001,305.2360067684464,31.200186923677556,7.630747694710465,7.630747694710465,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.4730564232868515,1.63063076322382,0.8424256600630314,40.500000000000014,34.84191613813342,27.067543704221936],[13,85.0,102.00000000000001,314.22347288966665,31.202336550759263,7.639346203037221,7.639346203037221,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.4322912230986744,1.6091344924069095,0.823156730691765,40.500000000000014,34.94733832833378,27.166145472070273],[14,85.0,102.00000000000001,323.2206317951058,31.20439626740579,7.6475850696232754,7.6475850696232754,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.3933472930508426,1.588537325941794,0.8048099671090485,40.500000000000014,35.04714354078203,27.260600109321377],[15,85.0,102.00000000000001,332.2270884109167,31.206372030859796,7.655488123439255,7.655488123439255,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.3560706806864595,1.5687796914018357,0.7872909892846237,40.500000000000014,35.14190284732859,27.351335862092245],[16,85.0,102.00000000000001,341.24247297875786,31.208269220666242,7.66307688266501,7.66307688266501,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.3203385873492914,1.5498077933374634,0.7705307940118279,40.500000000000014,35.23204770972466,27.438651890819905],[17,85.0,102.00000000000001,350.26643888406966,31.210092754878758,7.6703710195150165,7.6703710195150165,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.2860394494564042,1.5315724512124154,0.754466998243989,40.500000000000014,35.31796639609908,27.522820453752015],[18,85.0,102.00000000000001,359.2986607103556,31.211847138085776,7.677388552343032,7.677388552343032,0.0,0.0,0.0,2.1316282072803006e-14,0.0,2.2530720773754602,1.5140286191423888,0.7390434582330715,40.500000000000014,35.400007253189756,27.604087667365178],[19,85.0,102.00000000000001,368.3388324968284,31.2135365046255,7.6841460185018775,7.6841460185018775,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.2213444711006503,1.4971349537452807,0.7242095173553696,40.500000000000014,35.47848363775727,27.682676539149796],[20,85.0,102.00000000000001,377.386666174103,31.2151646564209,7.690658625683454,7.690658625683454,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.190772804222852,1.4808534357913476,0.709919368431504,40.500000000000014,35.553678097972075,27.758789538128852]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77814872014187,31.67706636326228,8.143265453049153,8.143265453049153,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.71692828406628,31.53532235079277,8.13428940317121,8.13428940317121,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,251.68853543354726,31.405561986374043,8.039940253188718,8.039940253188718,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,260.62589004006634,31.295749142272907,7.8946632357585145,7.8946632357585145,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,269.47727163531727,31.209050990393887,7.713346818718662,7.713346818718662,0.0,0.0,0.0,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,278.3365052054781,31.17649032392677,7.621995778465973,7.621995778465973,0.0,0.0,0.0,-7.105427357601002e-14,0.0,1.9847730339162053,1.674019174524705,0.31075385939150035,39.821249999999985,37.45446469759089,30.124024415595503],[10,85.0,102.00000000000001,287.2918653013925,31.195514020381722,7.612056081527214,7.612056081527214,0.0,0.0,0.0,-7.815970093361102e-14,0.0,2.5810222800766844,1.677359796182006,0.9036624838946785,40.500000000000014,34.51218252243678,26.74888742052466],[11,85.0,102.00000000000001,296.25865653937524,31.197943138071263,7.621772552285336,7.621772552285336,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.5151643592038244,1.653068619286616,0.8620957399172084,40.500000000000014,34.73341773312527,26.967770675479972],[12,85.0,102.00000000000001,305.2360067684464,31.200186923677556,7.630747694710465,7.630747694710465,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.4730564232868515,1.63063076322382,0.8424256600630314,40.500000000000014,34.84191613813342,27.067543704221936],[13,85.0,102.00000000000001,314.22347288966665,31.202336550759263,7.639346203037221,7.639346203037221,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.4322912230986744,1.6091344924069095,0.823156730691765,40.500000000000014,34.94733832833378,27.166145472070273],[14,85.0,102.00000000000001,323.2206317951058,31.20439626740579,7.6475850696232754,7.6475850696232754,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.3933472930508426,1.588537325941794,0.8048099671090485,40.500000000000014,35.04714354078203,27.260600109321377],[15,85.0,102.00000000000001,332.2270884109167,31.206372030859796,7.655488123439255,7.655488123439255,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.3560706806864595,1.5687796914018357,0.7872909892846237,40.500000000000014,35.14190284732859,27.351335862092245],[16,85.0,102.00000000000001,341.24247297875786,31.208269220666242,7.66307688266501,7.66307688266501,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.3203385873492914,1.5498077933374634,0.7705307940118279,40.500000000000014,35.23204770972466,27.438651890819905],[17,85.0,102.00000000000001,350.26643888406966,31.210092754878758,7.6703710195150165,7.6703710195150165,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.2860394494564042,1.5315724512124154,0.754466998243989,40.500000000000014,35.31796639609908,27.522820453752015],[18,85.0,102.00000000000001,359.2986607103556,31.211847138085776,7.677388552343032,7.677388552343032,0.0,0.0,0.0,2.1316282072803006e-14,0.0,2.2530720773754602,1.5140286191423888,0.7390434582330715,40.500000000000014,35.400007253189756,27.604087667365178],[19,85.0,102.00000000000001,368.3388324968284,31.2135365046255,7.6841460185018775,7.6841460185018775,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.2213444711006503,1.4971349537452807,0.7242095173553696,40.500000000000014,35.47848363775727,27.682676539149796],[20,85.0,102.00000000000001,377.386666174103,31.2151646564209,7.690658625683454,7.690658625683454,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.190772804222852,1.4808534357913476,0.709919368431504,40.500000000000014,35.553678097972075,27.758789538128852]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8427511546258278,"displaced_debt":0.7959720497843819},"qualified_success":false,"sum_tax_paid":22.01978966435651,"years_with_unfunded_need":12,"failure":null,"terminal_capital_change_pct":-2.6573261362457967},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77814872014187,31.67706636326228,8.143265453049153,8.143265453049153,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.71692828406628,31.53532235079277,8.13428940317121,8.13428940317121,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,251.68853543354726,31.405561986374043,8.039940253188718,8.039940253188718,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,260.62589004006634,31.295749142272907,7.8946632357585145,7.8946632357585145,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,269.47727163531727,31.209050990393887,7.713346818718662,7.713346818718662,0.0,0.0,0.0,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,278.19202645722396,31.145414937987617,7.497694234709371,7.497694234709371,0.0,0.0,0.0,-7.815970093361102e-14,0.0,1.9847730339162053,1.9847730339162053,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,286.72003559535983,31.104701941853783,7.248807767415471,7.248807767415471,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.585480581461354,2.585480581461354,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,295.2773544011113,31.110930246222104,7.273720984888769,7.273720984888769,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.5231975377780635,2.5231975377780635,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,303.8611592994676,31.116558540900616,7.296234163602847,7.296234163602847,0.0,0.0,0.0,-9.237055564881302e-14,0.0,2.466914590992886,2.466914590992886,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,312.47007209923635,31.121893969950765,7.317575879803428,7.317575879803428,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.413560300491411,2.413560300491411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,321.10282437497943,31.12695985859532,7.337839434381621,7.337839434381621,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.3629014140459113,2.3629014140459113,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,329.75824703546635,31.131777315353386,7.357109261413868,7.357109261413868,0.0,0.0,0.0,-7.815970093361102e-14,0.0,2.31472684646533,2.31472684646533,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,338.4352605789123,31.13636537798218,7.375461511929018,7.375461511929018,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.2688462201774415,2.2688462201774415,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,347.1328664797529,31.14074125392857,7.392965015714552,7.392965015714552,0.0,0.0,0.0,-6.394884621840902e-14,0.0,2.2250874607136044,2.2250874607136044,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,355.85013955687896,31.144920528889212,7.409682115557132,7.409682115557132,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.1832947111071688,2.1832947111071688,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,364.5862211955771,31.148917348223293,7.425669392893425,7.425669392893425,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.143326517766435,2.143326517766435,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,373.34031331392873,31.152744575149672,7.4409783005989,7.4409783005989,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.105054248502717,2.105054248502717,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77814872014187,31.67706636326228,8.143265453049153,8.143265453049153,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.71692828406628,31.53532235079277,8.13428940317121,8.13428940317121,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,251.68853543354726,31.405561986374043,8.039940253188718,8.039940253188718,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,260.62589004006634,31.295749142272907,7.8946632357585145,7.8946632357585145,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,269.47727163531727,31.209050990393887,7.713346818718662,7.713346818718662,0.0,0.0,0.0,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,278.19202645722396,31.145414937987617,7.497694234709371,7.497694234709371,0.0,0.0,0.0,-7.815970093361102e-14,0.0,1.9847730339162053,1.9847730339162053,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,286.72003559535983,31.104701941853783,7.248807767415471,7.248807767415471,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.585480581461354,2.585480581461354,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,295.2773544011113,31.110930246222104,7.273720984888769,7.273720984888769,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.5231975377780635,2.5231975377780635,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,303.8611592994676,31.116558540900616,7.296234163602847,7.296234163602847,0.0,0.0,0.0,-9.237055564881302e-14,0.0,2.466914590992886,2.466914590992886,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,312.47007209923635,31.121893969950765,7.317575879803428,7.317575879803428,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.413560300491411,2.413560300491411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,321.10282437497943,31.12695985859532,7.337839434381621,7.337839434381621,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.3629014140459113,2.3629014140459113,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,329.75824703546635,31.131777315353386,7.357109261413868,7.357109261413868,0.0,0.0,0.0,-7.815970093361102e-14,0.0,2.31472684646533,2.31472684646533,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,338.4352605789123,31.13636537798218,7.375461511929018,7.375461511929018,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.2688462201774415,2.2688462201774415,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,347.1328664797529,31.14074125392857,7.392965015714552,7.392965015714552,0.0,0.0,0.0,-6.394884621840902e-14,0.0,2.2250874607136044,2.2250874607136044,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,355.85013955687896,31.144920528889212,7.409682115557132,7.409682115557132,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.1832947111071688,2.1832947111071688,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,364.5862211955771,31.148917348223293,7.425669392893425,7.425669392893425,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.143326517766435,2.143326517766435,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,373.34031331392873,31.152744575149672,7.4409783005989,7.4409783005989,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.105054248502717,2.105054248502717,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":30.622026011578455,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-3.7010376451836913},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.237055564881302e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77814872014187,31.67706636326228,8.143265453049153,8.143265453049153,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.71692828406628,31.53532235079277,8.13428940317121,8.13428940317121,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,251.68853543354726,31.405561986374043,8.039940253188718,8.039940253188718,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,260.62589004006634,31.295749142272907,7.8946632357585145,7.8946632357585145,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,269.47727163531727,31.209050990393887,7.713346818718662,7.713346818718662,0.0,0.0,0.0,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,278.19202645722396,31.145414937987617,7.497694234709371,7.497694234709371,0.0,0.0,0.0,-7.815970093361102e-14,0.0,1.9847730339162053,1.9847730339162053,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,286.72003559535983,31.104701941853783,7.248807767415471,7.248807767415471,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.585480581461354,2.585480581461354,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,295.2773544011113,31.110930246222104,7.273720984888769,7.273720984888769,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.5231975377780635,2.5231975377780635,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,303.8611592994676,31.116558540900616,7.296234163602847,7.296234163602847,0.0,0.0,0.0,-9.237055564881302e-14,0.0,2.466914590992886,2.466914590992886,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,312.47007209923635,31.121893969950765,7.317575879803428,7.317575879803428,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.413560300491411,2.413560300491411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,321.10282437497943,31.12695985859532,7.337839434381621,7.337839434381621,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.3629014140459113,2.3629014140459113,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,329.75824703546635,31.131777315353386,7.357109261413868,7.357109261413868,0.0,0.0,0.0,-7.815970093361102e-14,0.0,2.31472684646533,2.31472684646533,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,338.4352605789123,31.13636537798218,7.375461511929018,7.375461511929018,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.2688462201774415,2.2688462201774415,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,347.1328664797529,31.14074125392857,7.392965015714552,7.392965015714552,0.0,0.0,0.0,-6.394884621840902e-14,0.0,2.2250874607136044,2.2250874607136044,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,355.85013955687896,31.144920528889212,7.409682115557132,7.409682115557132,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.1832947111071688,2.1832947111071688,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,364.5862211955771,31.148917348223293,7.425669392893425,7.425669392893425,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.143326517766435,2.143326517766435,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,373.34031331392873,31.152744575149672,7.4409783005989,7.4409783005989,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.105054248502717,2.105054248502717,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77814872014187,31.67706636326228,8.143265453049153,8.143265453049153,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.71692828406628,31.53532235079277,8.13428940317121,8.13428940317121,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,251.68853543354726,31.405561986374043,8.039940253188718,8.039940253188718,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,260.62589004006634,31.295749142272907,7.8946632357585145,7.8946632357585145,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,269.47727163531727,31.209050990393887,7.713346818718662,7.713346818718662,0.0,0.0,0.0,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,278.19202645722396,31.145414937987617,7.497694234709371,7.497694234709371,0.0,0.0,0.0,-7.815970093361102e-14,0.0,1.9847730339162053,1.9847730339162053,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,286.72003559535983,31.104701941853783,7.248807767415471,7.248807767415471,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.585480581461354,2.585480581461354,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,295.2773544011113,31.110930246222104,7.273720984888769,7.273720984888769,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.5231975377780635,2.5231975377780635,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,303.8611592994676,31.116558540900616,7.296234163602847,7.296234163602847,0.0,0.0,0.0,-9.237055564881302e-14,0.0,2.466914590992886,2.466914590992886,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,312.47007209923635,31.121893969950765,7.317575879803428,7.317575879803428,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.413560300491411,2.413560300491411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,321.10282437497943,31.12695985859532,7.337839434381621,7.337839434381621,0.0,0.0,0.0,-8.526512829121202e-14,0.0,2.3629014140459113,2.3629014140459113,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,329.75824703546635,31.131777315353386,7.357109261413868,7.357109261413868,0.0,0.0,0.0,-7.815970093361102e-14,0.0,2.31472684646533,2.31472684646533,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,338.4352605789123,31.13636537798218,7.375461511929018,7.375461511929018,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.2688462201774415,2.2688462201774415,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,347.1328664797529,31.14074125392857,7.392965015714552,7.392965015714552,0.0,0.0,0.0,-6.394884621840902e-14,0.0,2.2250874607136044,2.2250874607136044,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,355.85013955687896,31.144920528889212,7.409682115557132,7.409682115557132,0.0,0.0,0.0,-7.105427357601002e-14,0.0,2.1832947111071688,2.1832947111071688,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,364.5862211955771,31.148917348223293,7.425669392893425,7.425669392893425,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.143326517766435,2.143326517766435,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,373.34031331392873,31.152744575149672,7.4409783005989,7.4409783005989,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.105054248502717,2.105054248502717,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":30.622026011578455,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-3.7010376451836913},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.237055564881302e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77846567548087,31.677139659184412,8.143558636737723,8.143558636737723,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.80654555723754,31.55563817309961,8.215552692398575,8.215552692398575,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,252.0597126867765,31.468642251137062,8.292261312240683,8.292261312240683,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,261.5300223707308,31.413443388539882,8.36544022082633,8.36544022082633,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,271.2057131859197,31.388632641880392,8.431673424664623,8.431673424664623,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,281.0380833880773,31.385798590895057,8.45922884633903,8.45922884633903,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.9919436404008113,1.67625398063175,0.31568965976906127,39.821249999999985,37.429931182119695,30.09692490908099],[10,85.0,102.00000000000001,290.98054913052965,31.40527397027107,8.451095881084456,8.451095881084456,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.5923089926905183,1.6809588108446594,0.9113501818458591,40.500000000000014,34.470464742875144,26.709206045309088],[11,85.0,102.00000000000001,300.920320128327,31.404701337031895,8.448805348127749,8.448805348127749,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.530569084170277,1.6580534812774674,0.8725156028928095,40.500000000000014,34.67716907444365,26.913691373243473],[12,85.0,102.00000000000001,310.8576183845884,31.404175879455522,8.446703517822215,8.446703517822215,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.4923039339856174,1.6370351782222405,0.8552687557633771,40.500000000000014,34.772677867571296,27.000796255603927],[13,85.0,102.00000000000001,320.79255858281266,31.403674792122644,8.444699168490587,8.444699168490587,0.0,0.0,0.0,0.0,0.0,2.455329956361109,1.616991684906093,0.8383382714550159,40.500000000000014,34.86561462334524,27.08712345133028],[14,85.0,102.00000000000001,330.72524900684584,31.403196715107043,8.4427868604282,8.4427868604282,0.0,0.0,0.0,0.0,0.0,2.4200996411819,1.5978686042819685,0.8222310368999316,40.500000000000014,34.953503454875644,27.16978180920665],[15,85.0,102.00000000000001,340.65578986440016,31.402739932230304,8.440959728921172,8.440959728921172,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.38645160738311,1.5795972892119279,0.8068543181711822,40.500000000000014,35.03690392477637,27.249193655257393],[16,85.0,102.00000000000001,350.58427415566484,31.402302911893763,8.439211647574979,8.439211647574979,0.0,0.0,0.0,2.1316282072803006e-14,0.0,2.354257433378283,1.5621164757498949,0.7921409576283882,40.500000000000014,35.11623444212289,27.325651661305155],[17,85.0,102.00000000000001,360.5107883756439,31.401884271745583,8.437537086982218,8.437537086982218,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.323401915941141,1.5453708698222794,0.7780310461188618,40.500000000000014,35.191866880118475,27.399418286351608],[18,85.0,102.00000000000001,370.43541313221175,31.4014827607707,8.435931043082647,8.435931043082647,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.2937817594497893,1.529310430826617,0.7644713286231724,40.500000000000014,35.26413106895658,27.470727576879636],[19,85.0,102.00000000000001,380.3582236907728,31.401097243694252,8.434388974776851,8.434388974776851,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.2653040579889634,1.5138897477685749,0.7514143102203886,40.500000000000014,35.33332054418379,27.539788884740723],[20,85.0,102.00000000000001,390.2792904559139,31.40072668759253,8.432906750369952,8.432906750369952,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.2378850137763364,1.4990675036995749,0.7388175100767616,40.500000000000014,35.39969734124339,27.606789971554825]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77846567548087,31.677139659184412,8.143558636737723,8.143558636737723,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.80654555723754,31.55563817309961,8.215552692398575,8.215552692398575,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,252.0597126867765,31.468642251137062,8.292261312240683,8.292261312240683,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,261.5300223707308,31.413443388539882,8.36544022082633,8.36544022082633,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,271.2057131859197,31.388632641880392,8.431673424664623,8.431673424664623,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,281.0380833880773,31.385798590895057,8.45922884633903,8.45922884633903,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.9919436404008113,1.67625398063175,0.31568965976906127,39.821249999999985,37.429931182119695,30.09692490908099],[10,85.0,102.00000000000001,290.98054913052965,31.40527397027107,8.451095881084456,8.451095881084456,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.5923089926905183,1.6809588108446594,0.9113501818458591,40.500000000000014,34.470464742875144,26.709206045309088],[11,85.0,102.00000000000001,300.920320128327,31.404701337031895,8.448805348127749,8.448805348127749,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.530569084170277,1.6580534812774674,0.8725156028928095,40.500000000000014,34.67716907444365,26.913691373243473],[12,85.0,102.00000000000001,310.8576183845884,31.404175879455522,8.446703517822215,8.446703517822215,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.4923039339856174,1.6370351782222405,0.8552687557633771,40.500000000000014,34.772677867571296,27.000796255603927],[13,85.0,102.00000000000001,320.79255858281266,31.403674792122644,8.444699168490587,8.444699168490587,0.0,0.0,0.0,0.0,0.0,2.455329956361109,1.616991684906093,0.8383382714550159,40.500000000000014,34.86561462334524,27.08712345133028],[14,85.0,102.00000000000001,330.72524900684584,31.403196715107043,8.4427868604282,8.4427868604282,0.0,0.0,0.0,0.0,0.0,2.4200996411819,1.5978686042819685,0.8222310368999316,40.500000000000014,34.953503454875644,27.16978180920665],[15,85.0,102.00000000000001,340.65578986440016,31.402739932230304,8.440959728921172,8.440959728921172,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.38645160738311,1.5795972892119279,0.8068543181711822,40.500000000000014,35.03690392477637,27.249193655257393],[16,85.0,102.00000000000001,350.58427415566484,31.402302911893763,8.439211647574979,8.439211647574979,0.0,0.0,0.0,2.1316282072803006e-14,0.0,2.354257433378283,1.5621164757498949,0.7921409576283882,40.500000000000014,35.11623444212289,27.325651661305155],[17,85.0,102.00000000000001,360.5107883756439,31.401884271745583,8.437537086982218,8.437537086982218,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.323401915941141,1.5453708698222794,0.7780310461188618,40.500000000000014,35.191866880118475,27.399418286351608],[18,85.0,102.00000000000001,370.43541313221175,31.4014827607707,8.435931043082647,8.435931043082647,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.2937817594497893,1.529310430826617,0.7644713286231724,40.500000000000014,35.26413106895658,27.470727576879636],[19,85.0,102.00000000000001,380.3582236907728,31.401097243694252,8.434388974776851,8.434388974776851,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.2653040579889634,1.5138897477685749,0.7514143102203886,40.500000000000014,35.33332054418379,27.539788884740723],[20,85.0,102.00000000000001,390.2792904559139,31.40072668759253,8.432906750369952,8.432906750369952,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.2378850137763364,1.4990675036995749,0.7388175100767616,40.500000000000014,35.39969734124339,27.606789971554825]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8417324503792581,"displaced_debt":0.7947912430812079},"qualified_success":false,"sum_tax_paid":22.146875094420135,"years_with_unfunded_need":12,"failure":null,"terminal_capital_change_pct":0.6681822433567186},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77846567548087,31.677139659184412,8.143558636737723,8.143558636737723,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.80654555723754,31.55563817309961,8.215552692398575,8.215552692398575,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,252.0597126867765,31.468642251137062,8.292261312240683,8.292261312240683,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,261.5300223707308,31.413443388539882,8.36544022082633,8.36544022082633,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,271.2057131859197,31.388632641880392,8.431673424664623,8.431673424664623,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,281.07477677538515,31.393690832389282,8.490797812315932,8.490797812315932,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.9919436404008113,1.9919436404008113,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,291.12509189748965,31.428191963447162,8.542767853788845,8.542767853788845,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.597678537888534,2.597678537888534,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,301.1688428940854,31.426797086776542,8.537188347106408,8.537188347106408,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.5418834710640503,2.5418834710640503,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,311.2066790558745,31.425540184380125,8.532160737520726,8.532160737520726,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.491607375207316,2.491607375207316,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,321.23893221816377,31.42435379698643,8.52741518794592,8.52741518794592,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.444151879459307,2.444151879459307,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,331.26590310048334,31.423231312492867,8.52292524997165,8.52292524997165,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.3992524997166065,2.3992524997166065,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,341.28786512353486,31.422166929898403,8.518667719593765,8.518667719593765,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.356677195937638,2.356677195937638,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,351.30506763312934,31.421155533288786,8.5146221331553,8.5146221331553,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.316221331553013,2.316221331553013,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,361.3177386602014,31.420192593252786,8.510770373011269,8.510770373011269,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.277703730112787,2.277703730112787,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,371.32608729497446,31.41927408488924,8.50709633955708,8.50709633955708,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.2409633955707946,2.2409633955707946,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,381.33030573840813,31.418396419229637,8.503585676918618,8.503585676918618,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.205856769186278,2.205856769186278,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,391.3305710823058,31.41755638557825,8.50022554231306,8.50022554231306,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.172255423130667,2.172255423130667,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77846567548087,31.677139659184412,8.143558636737723,8.143558636737723,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.80654555723754,31.55563817309961,8.215552692398575,8.215552692398575,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,252.0597126867765,31.468642251137062,8.292261312240683,8.292261312240683,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,261.5300223707308,31.413443388539882,8.36544022082633,8.36544022082633,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,271.2057131859197,31.388632641880392,8.431673424664623,8.431673424664623,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,281.07477677538515,31.393690832389282,8.490797812315932,8.490797812315932,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.9919436404008113,1.9919436404008113,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,291.12509189748965,31.428191963447162,8.542767853788845,8.542767853788845,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.597678537888534,2.597678537888534,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,301.1688428940854,31.426797086776542,8.537188347106408,8.537188347106408,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.5418834710640503,2.5418834710640503,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,311.2066790558745,31.425540184380125,8.532160737520726,8.532160737520726,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.491607375207316,2.491607375207316,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,321.23893221816377,31.42435379698643,8.52741518794592,8.52741518794592,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.444151879459307,2.444151879459307,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,331.26590310048334,31.423231312492867,8.52292524997165,8.52292524997165,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.3992524997166065,2.3992524997166065,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,341.28786512353486,31.422166929898403,8.518667719593765,8.518667719593765,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.356677195937638,2.356677195937638,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,351.30506763312934,31.421155533288786,8.5146221331553,8.5146221331553,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.316221331553013,2.316221331553013,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,361.3177386602014,31.420192593252786,8.510770373011269,8.510770373011269,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.277703730112787,2.277703730112787,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,371.32608729497446,31.41927408488924,8.50709633955708,8.50709633955708,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.2409633955707946,2.2409633955707946,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,381.33030573840813,31.418396419229637,8.503585676918618,8.503585676918618,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.205856769186278,2.205856769186278,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,391.3305710823058,31.41755638557825,8.50022554231306,8.50022554231306,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.172255423130667,2.172255423130667,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":31.08655628640489,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.939348334601009},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77846567548087,31.677139659184412,8.143558636737723,8.143558636737723,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.80654555723754,31.55563817309961,8.215552692398575,8.215552692398575,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,252.0597126867765,31.468642251137062,8.292261312240683,8.292261312240683,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,261.5300223707308,31.413443388539882,8.36544022082633,8.36544022082633,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,271.2057131859197,31.388632641880392,8.431673424664623,8.431673424664623,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,281.07477677538515,31.393690832389282,8.490797812315932,8.490797812315932,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.9919436404008113,1.9919436404008113,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,291.12509189748965,31.428191963447162,8.542767853788845,8.542767853788845,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.597678537888534,2.597678537888534,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,301.1688428940854,31.426797086776542,8.537188347106408,8.537188347106408,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.5418834710640503,2.5418834710640503,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,311.2066790558745,31.425540184380125,8.532160737520726,8.532160737520726,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.491607375207316,2.491607375207316,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,321.23893221816377,31.42435379698643,8.52741518794592,8.52741518794592,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.444151879459307,2.444151879459307,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,331.26590310048334,31.423231312492867,8.52292524997165,8.52292524997165,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.3992524997166065,2.3992524997166065,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,341.28786512353486,31.422166929898403,8.518667719593765,8.518667719593765,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.356677195937638,2.356677195937638,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,351.30506763312934,31.421155533288786,8.5146221331553,8.5146221331553,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.316221331553013,2.316221331553013,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,361.3177386602014,31.420192593252786,8.510770373011269,8.510770373011269,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.277703730112787,2.277703730112787,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,371.32608729497446,31.41927408488924,8.50709633955708,8.50709633955708,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.2409633955707946,2.2409633955707946,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,381.33030573840813,31.418396419229637,8.503585676918618,8.503585676918618,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.205856769186278,2.205856769186278,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,391.3305710823058,31.41755638557825,8.50022554231306,8.50022554231306,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.172255423130667,2.172255423130667,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.97461850062928,31.833353260869558,8.074065217391308,8.074065217391308,0.0,0.0,0.0,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,233.77846567548087,31.677139659184412,8.143558636737723,8.143558636737723,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,242.80654555723754,31.55563817309961,8.215552692398575,8.215552692398575,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,252.0597126867765,31.468642251137062,8.292261312240683,8.292261312240683,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,261.5300223707308,31.413443388539882,8.36544022082633,8.36544022082633,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,271.2057131859197,31.388632641880392,8.431673424664623,8.431673424664623,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,281.07477677538515,31.393690832389282,8.490797812315932,8.490797812315932,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.9919436404008113,1.9919436404008113,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,291.12509189748965,31.428191963447162,8.542767853788845,8.542767853788845,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.597678537888534,2.597678537888534,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,301.1688428940854,31.426797086776542,8.537188347106408,8.537188347106408,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.5418834710640503,2.5418834710640503,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,311.2066790558745,31.425540184380125,8.532160737520726,8.532160737520726,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.491607375207316,2.491607375207316,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,321.23893221816377,31.42435379698643,8.52741518794592,8.52741518794592,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.444151879459307,2.444151879459307,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,331.26590310048334,31.423231312492867,8.52292524997165,8.52292524997165,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.3992524997166065,2.3992524997166065,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,341.28786512353486,31.422166929898403,8.518667719593765,8.518667719593765,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.356677195937638,2.356677195937638,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,351.30506763312934,31.421155533288786,8.5146221331553,8.5146221331553,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.316221331553013,2.316221331553013,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,361.3177386602014,31.420192593252786,8.510770373011269,8.510770373011269,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.277703730112787,2.277703730112787,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,371.32608729497446,31.41927408488924,8.50709633955708,8.50709633955708,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.2409633955707946,2.2409633955707946,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,381.33030573840813,31.418396419229637,8.503585676918618,8.503585676918618,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.205856769186278,2.205856769186278,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,391.3305710823058,31.41755638557825,8.50022554231306,8.50022554231306,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.172255423130667,2.172255423130667,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":31.08655628640489,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.939348334601009},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.9314626432186,31.82319756181587,8.033442421176474,8.033442421176474,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.52951184168455,31.629548877145268,7.953195508581018,7.953195508581018,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.03419662686855,31.436565788629345,7.739263154517445,7.739263154517445,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,250.35097423949657,31.25885498436758,7.453112245162799,7.453112245162799,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,258.3892117466472,31.097194116162377,7.100443131316396,7.100443131316396,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.1812159269825,30.978258053572986,6.790175071435016,6.790175071435016,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.781441012458055,1.6639324603102967,0.11750855214775824,39.059999999999995,40.4065627844871,32.936941088209664],[9,86.03448275862068,102.29499999999997,274.0726312133868,30.968325960308462,6.789338323992666,6.789338323992666,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.313875714188903,1.6691834714257725,0.6446922427631303,39.821249999999985,37.84417520084716,29.968866422697356],[10,85.0,102.00000000000001,282.04834723852485,30.98733965534179,6.779358621367351,6.779358621367351,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.894268061989247,1.6707126429251684,1.2235554190640787,40.500000000000014,34.876312526654736,26.725511589223235],[11,85.0,102.00000000000001,290.05141425967366,30.99315174199409,6.8026069679765016,6.8026069679765016,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.8241641386057754,1.6448811466927584,1.1792829919130168,40.500000000000014,35.11889827279235,26.951692718802747],[12,85.0,102.00000000000001,298.0799054347494,30.998554374703577,6.824217498814377,6.824217498814377,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.7780880225343862,1.620869445761786,1.1572185767726002,40.500000000000014,35.244201195071106,27.060013015657812],[13,85.0,102.00000000000001,306.1328635520508,31.00375359992654,6.845014399706244,6.845014399706244,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.733382108511331,1.5977617781041775,1.1356203304071535,40.500000000000014,35.36593568971316,27.16696583547343],[14,85.0,102.00000000000001,314.20936263468275,31.00875605505927,6.865024220237146,6.865024220237146,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.69056296926742,1.5755286441809337,1.1150343250864863,40.500000000000014,35.48136051260229,27.269510480685472],[15,85.0,102.00000000000001,322.30852947788014,31.013572954179423,6.884291816717763,6.884291816717763,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.649487030094657,1.5541202036469282,1.0953668264477292,40.500000000000014,35.59105670318341,27.36805839333826],[16,85.0,102.00000000000001,330.4295391688374,31.018214559328396,6.902858237313637,6.902858237313637,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.61004018444147,1.5334908474293003,1.0765493370121695,40.500000000000014,35.695464207953236,27.462894894356715],[17,85.0,102.00000000000001,338.5716116364811,31.022690399374298,6.92076159749719,6.92076159749719,0.0,0.0,0.0,0.0,0.0,2.572117208330573,1.513598225003102,1.0585189833274709,40.500000000000014,35.79498490019843,27.554283829361264],[18,85.0,102.00000000000001,346.73400848448506,31.02700933020084,6.938037320803346,6.938037320803346,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.535621381269733,1.4944029768851665,1.0412184043845665,40.500000000000014,35.88998423899408,27.642467091137544],[19,85.0,102.00000000000001,354.9160300952564,31.031179592288925,6.954718369155671,6.954718369155671,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.500463655336138,1.4758684787159133,1.0245951766202248,40.500000000000014,35.98079517941726,27.727666797630935],[20,85.0,102.00000000000001,363.1170129777223,31.035208862524026,6.970835450096004,6.970835450096004,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.466561929578381,1.4579606110044319,1.008601318573949,40.500000000000014,36.06772154824083,27.810087161062047]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.9314626432186,31.82319756181587,8.033442421176474,8.033442421176474,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.52951184168455,31.629548877145268,7.953195508581018,7.953195508581018,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.03419662686855,31.436565788629345,7.739263154517445,7.739263154517445,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,250.35097423949657,31.25885498436758,7.453112245162799,7.453112245162799,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,258.3892117466472,31.097194116162377,7.100443131316396,7.100443131316396,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.1812159269825,30.978258053572986,6.790175071435016,6.790175071435016,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.781441012458055,1.6639324603102967,0.11750855214775824,39.059999999999995,40.4065627844871,32.936941088209664],[9,86.03448275862068,102.29499999999997,274.0726312133868,30.968325960308462,6.789338323992666,6.789338323992666,0.0,0.0,0.0,-5.684341886080802e-14,0.0,2.313875714188903,1.6691834714257725,0.6446922427631303,39.821249999999985,37.84417520084716,29.968866422697356],[10,85.0,102.00000000000001,282.04834723852485,30.98733965534179,6.779358621367351,6.779358621367351,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.894268061989247,1.6707126429251684,1.2235554190640787,40.500000000000014,34.876312526654736,26.725511589223235],[11,85.0,102.00000000000001,290.05141425967366,30.99315174199409,6.8026069679765016,6.8026069679765016,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.8241641386057754,1.6448811466927584,1.1792829919130168,40.500000000000014,35.11889827279235,26.951692718802747],[12,85.0,102.00000000000001,298.0799054347494,30.998554374703577,6.824217498814377,6.824217498814377,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.7780880225343862,1.620869445761786,1.1572185767726002,40.500000000000014,35.244201195071106,27.060013015657812],[13,85.0,102.00000000000001,306.1328635520508,31.00375359992654,6.845014399706244,6.845014399706244,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.733382108511331,1.5977617781041775,1.1356203304071535,40.500000000000014,35.36593568971316,27.16696583547343],[14,85.0,102.00000000000001,314.20936263468275,31.00875605505927,6.865024220237146,6.865024220237146,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.69056296926742,1.5755286441809337,1.1150343250864863,40.500000000000014,35.48136051260229,27.269510480685472],[15,85.0,102.00000000000001,322.30852947788014,31.013572954179423,6.884291816717763,6.884291816717763,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.649487030094657,1.5541202036469282,1.0953668264477292,40.500000000000014,35.59105670318341,27.36805839333826],[16,85.0,102.00000000000001,330.4295391688374,31.018214559328396,6.902858237313637,6.902858237313637,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.61004018444147,1.5334908474293003,1.0765493370121695,40.500000000000014,35.695464207953236,27.462894894356715],[17,85.0,102.00000000000001,338.5716116364811,31.022690399374298,6.92076159749719,6.92076159749719,0.0,0.0,0.0,0.0,0.0,2.572117208330573,1.513598225003102,1.0585189833274709,40.500000000000014,35.79498490019843,27.554283829361264],[18,85.0,102.00000000000001,346.73400848448506,31.02700933020084,6.938037320803346,6.938037320803346,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.535621381269733,1.4944029768851665,1.0412184043845665,40.500000000000014,35.88998423899408,27.642467091137544],[19,85.0,102.00000000000001,354.9160300952564,31.031179592288925,6.954718369155671,6.954718369155671,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.500463655336138,1.4758684787159133,1.0245951766202248,40.500000000000014,35.98079517941726,27.727666797630935],[20,85.0,102.00000000000001,363.1170129777223,31.035208862524026,6.970835450096004,6.970835450096004,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.466561929578381,1.4579606110044319,1.008601318573949,40.500000000000014,36.06772154824083,27.810087161062047]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.851642825886812,"displaced_debt":0.7952764504473367},"qualified_success":false,"sum_tax_paid":23.417138325500304,"years_with_unfunded_need":13,"failure":null,"terminal_capital_change_pct":-6.338023738326271},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.9314626432186,31.82319756181587,8.033442421176474,8.033442421176474,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.52951184168455,31.629548877145268,7.953195508581018,7.953195508581018,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.03419662686855,31.436565788629345,7.739263154517445,7.739263154517445,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,250.35097423949657,31.25885498436758,7.453112245162799,7.453112245162799,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,258.3892117466472,31.097194116162377,7.100443131316396,7.100443131316396,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.05985463542004,30.95181862933974,6.684417374502033,6.684417374502033,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.781441012458055,1.781441012458055,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,273.275403922315,30.822956506103655,6.207860507173393,6.207860507173393,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.3152699345582812,2.3152699345582812,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,279.94988848547655,30.710827969671797,5.673311878687329,5.673311878687329,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.8996534681251678,2.8996534681251678,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,286.7042890231638,30.727810114258503,5.741240457034166,5.741240457034166,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.8241772699620427,2.8241772699620427,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,293.53139413814466,30.743259836933408,5.8030393477337014,5.8030393477337014,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.7555118358514195,2.7555118358514195,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,300.427827837266,30.757992161063285,5.861968644253167,5.861968644253167,0.0,0.0,0.0,0.0,0.0,2.6900348397186864,2.6900348397186864,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,307.3904118455715,30.772049101764917,5.9181964070596536,5.9181964070596536,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.627559547711476,2.627559547711476,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,314.4161575860652,30.785470969854924,5.971883879419636,5.971883879419636,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.567906800644836,2.567906800644836,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,321.50225454416403,30.798295603596028,6.023182414384024,6.023182414384024,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.5109084284621828,2.5109084284621828,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,328.6460591719864,30.810558483412287,6.072233933649002,6.072233933649002,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.456406740389978,2.456406740389978,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,335.8450843521771,30.82229285079056,6.119171403162085,6.119171403162085,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.4042539964865712,2.4042539964865712,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,343.09698943138864,30.8335298293325,6.1641193173298205,6.1641193173298205,0.0,0.0,0.0,4.973799150320701e-14,0.0,2.354311869633535,2.354311869633535,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,350.3995708225248,30.84429854561649,6.207194182465756,6.207194182465756,0.0,0.0,0.0,5.684341886080802e-14,0.0,2.3064509083713833,2.3064509083713833,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.9314626432186,31.82319756181587,8.033442421176474,8.033442421176474,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.52951184168455,31.629548877145268,7.953195508581018,7.953195508581018,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.03419662686855,31.436565788629345,7.739263154517445,7.739263154517445,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,250.35097423949657,31.25885498436758,7.453112245162799,7.453112245162799,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,258.3892117466472,31.097194116162377,7.100443131316396,7.100443131316396,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.05985463542004,30.95181862933974,6.684417374502033,6.684417374502033,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.781441012458055,1.781441012458055,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,273.275403922315,30.822956506103655,6.207860507173393,6.207860507173393,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.3152699345582812,2.3152699345582812,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,279.94988848547655,30.710827969671797,5.673311878687329,5.673311878687329,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.8996534681251678,2.8996534681251678,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,286.7042890231638,30.727810114258503,5.741240457034166,5.741240457034166,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.8241772699620427,2.8241772699620427,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,293.53139413814466,30.743259836933408,5.8030393477337014,5.8030393477337014,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.7555118358514195,2.7555118358514195,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,300.427827837266,30.757992161063285,5.861968644253167,5.861968644253167,0.0,0.0,0.0,0.0,0.0,2.6900348397186864,2.6900348397186864,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,307.3904118455715,30.772049101764917,5.9181964070596536,5.9181964070596536,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.627559547711476,2.627559547711476,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,314.4161575860652,30.785470969854924,5.971883879419636,5.971883879419636,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.567906800644836,2.567906800644836,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,321.50225454416403,30.798295603596028,6.023182414384024,6.023182414384024,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.5109084284621828,2.5109084284621828,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,328.6460591719864,30.810558483412287,6.072233933649002,6.072233933649002,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.456406740389978,2.456406740389978,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,335.8450843521771,30.82229285079056,6.119171403162085,6.119171403162085,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.4042539964865712,2.4042539964865712,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,343.09698943138864,30.8335298293325,6.1641193173298205,6.1641193173298205,0.0,0.0,0.0,4.973799150320701e-14,0.0,2.354311869633535,2.354311869633535,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,350.3995708225248,30.84429854561649,6.207194182465756,6.207194182465756,0.0,0.0,0.0,5.684341886080802e-14,0.0,2.3064509083713833,2.3064509083713833,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":35.43871404578818,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-9.61834584574126},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.9314626432186,31.82319756181587,8.033442421176474,8.033442421176474,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.52951184168455,31.629548877145268,7.953195508581018,7.953195508581018,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.03419662686855,31.436565788629345,7.739263154517445,7.739263154517445,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,250.35097423949657,31.25885498436758,7.453112245162799,7.453112245162799,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,258.3892117466472,31.097194116162377,7.100443131316396,7.100443131316396,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.05985463542004,30.95181862933974,6.684417374502033,6.684417374502033,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.781441012458055,1.781441012458055,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,273.275403922315,30.822956506103655,6.207860507173393,6.207860507173393,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.3152699345582812,2.3152699345582812,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,279.94988848547655,30.710827969671797,5.673311878687329,5.673311878687329,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.8996534681251678,2.8996534681251678,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,286.7042890231638,30.727810114258503,5.741240457034166,5.741240457034166,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.8241772699620427,2.8241772699620427,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,293.53139413814466,30.743259836933408,5.8030393477337014,5.8030393477337014,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.7555118358514195,2.7555118358514195,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,300.427827837266,30.757992161063285,5.861968644253167,5.861968644253167,0.0,0.0,0.0,0.0,0.0,2.6900348397186864,2.6900348397186864,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,307.3904118455715,30.772049101764917,5.9181964070596536,5.9181964070596536,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.627559547711476,2.627559547711476,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,314.4161575860652,30.785470969854924,5.971883879419636,5.971883879419636,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.567906800644836,2.567906800644836,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,321.50225454416403,30.798295603596028,6.023182414384024,6.023182414384024,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.5109084284621828,2.5109084284621828,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,328.6460591719864,30.810558483412287,6.072233933649002,6.072233933649002,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.456406740389978,2.456406740389978,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,335.8450843521771,30.82229285079056,6.119171403162085,6.119171403162085,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.4042539964865712,2.4042539964865712,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,343.09698943138864,30.8335298293325,6.1641193173298205,6.1641193173298205,0.0,0.0,0.0,4.973799150320701e-14,0.0,2.354311869633535,2.354311869633535,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,350.3995708225248,30.84429854561649,6.207194182465756,6.207194182465756,0.0,0.0,0.0,5.684341886080802e-14,0.0,2.3064509083713833,2.3064509083713833,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.9314626432186,31.82319756181587,8.033442421176474,8.033442421176474,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.52951184168455,31.629548877145268,7.953195508581018,7.953195508581018,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.03419662686855,31.436565788629345,7.739263154517445,7.739263154517445,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,250.35097423949657,31.25885498436758,7.453112245162799,7.453112245162799,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,258.3892117466472,31.097194116162377,7.100443131316396,7.100443131316396,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.05985463542004,30.95181862933974,6.684417374502033,6.684417374502033,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.781441012458055,1.781441012458055,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,273.275403922315,30.822956506103655,6.207860507173393,6.207860507173393,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.3152699345582812,2.3152699345582812,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,279.94988848547655,30.710827969671797,5.673311878687329,5.673311878687329,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.8996534681251678,2.8996534681251678,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,286.7042890231638,30.727810114258503,5.741240457034166,5.741240457034166,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.8241772699620427,2.8241772699620427,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,293.53139413814466,30.743259836933408,5.8030393477337014,5.8030393477337014,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.7555118358514195,2.7555118358514195,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,300.427827837266,30.757992161063285,5.861968644253167,5.861968644253167,0.0,0.0,0.0,0.0,0.0,2.6900348397186864,2.6900348397186864,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,307.3904118455715,30.772049101764917,5.9181964070596536,5.9181964070596536,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.627559547711476,2.627559547711476,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,314.4161575860652,30.785470969854924,5.971883879419636,5.971883879419636,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.567906800644836,2.567906800644836,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,321.50225454416403,30.798295603596028,6.023182414384024,6.023182414384024,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.5109084284621828,2.5109084284621828,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,328.6460591719864,30.810558483412287,6.072233933649002,6.072233933649002,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.456406740389978,2.456406740389978,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,335.8450843521771,30.82229285079056,6.119171403162085,6.119171403162085,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.4042539964865712,2.4042539964865712,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,343.09698943138864,30.8335298293325,6.1641193173298205,6.1641193173298205,0.0,0.0,0.0,4.973799150320701e-14,0.0,2.354311869633535,2.354311869633535,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,350.3995708225248,30.84429854561649,6.207194182465756,6.207194182465756,0.0,0.0,0.0,5.684341886080802e-14,0.0,2.3064509083713833,2.3064509083713833,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":35.43871404578818,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-9.61834584574126},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.95543811955787,31.8288396168457,8.056010641295828,8.056010641295828,0.0,0.0,0.0,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.66775227321602,31.65597264803344,8.058890592133807,8.058890592133807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.45308346200676,31.500412845449855,7.994651381799557,7.994651381799557,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,251.25809651915665,31.368238502226788,7.8906463165997,7.8906463165997,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,260.031063965441,31.259446977721073,7.749454577551148,7.749454577551148,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,268.77686239762073,31.186048944153402,7.621338633756636,7.621338633756636,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.7880445636938833,1.66593912989409,0.12210543379979333,39.059999999999995,40.384613038889555,32.91141484297471],[9,86.03448275862068,102.29499999999997,277.6367832899698,31.176638157449183,7.622587112555507,7.622587112555507,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.3246751467076194,1.6725408393008558,0.6521343074067635,39.821249999999985,37.804782396460034,29.930408370491772],[10,85.0,102.00000000000001,286.59300515651245,31.19569714664026,7.612788586561237,7.612788586561237,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.9095900087443836,1.6755285335968801,1.2340614751475032,40.500000000000014,34.81782594792067,26.672757574132802],[11,85.0,102.00000000000001,295.5606726924293,31.198129351382292,7.622517405529322,7.622517405529322,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.8439589735387307,1.6512064861766538,1.192752487362077,40.500000000000014,35.044208532866215,26.883764271621185],[12,85.0,102.00000000000001,304.5389116656876,31.200375781817364,7.6315031272695535,7.6315031272695535,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.8020316417659465,1.628742181826083,1.1732894599398636,40.500000000000014,35.15515221244973,26.978899705919932],[13,85.0,102.00000000000001,313.5272775533478,31.202527751127793,7.640111004511169,7.640111004511169,0.0,0.0,0.0,0.0,0.0,2.761439851813245,1.6072224887220177,1.1542173630912274,40.500000000000014,35.26298511805774,27.07300664929748],[14,85.0,102.00000000000001,322.5253458747528,31.204589518298565,7.648358073194245,7.648358073194245,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.7226660459746377,1.586604817014358,1.1360612289602794,40.500000000000014,35.36507122221474,27.163161965350515],[15,85.0,102.00000000000001,331.5327203380605,31.20656707345288,7.656268293811564,7.656268293811564,0.0,0.0,0.0,0.0,0.0,2.685556048547257,1.566829265471097,1.11872678307616,40.500000000000014,35.46199331015714,27.24978106912232],[16,85.0,102.00000000000001,340.5490300970517,31.20846582378563,7.663863295142491,7.663863295142491,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.649987120348524,1.5478417621437568,1.1021453582047671,40.500000000000014,35.55419016560763,27.333152241721876],[17,85.0,102.00000000000001,349.57392756395495,31.210290711716958,7.671162846867759,7.671162846867759,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.6158477640387865,1.529592882830567,1.0862548812082196,40.500000000000014,35.642056920986896,27.413537595717816],[18,85.0,102.00000000000001,358.60708645017627,31.212046263322073,7.678185053288132,7.678185053288132,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.5830368694504537,1.5120373667796283,1.0709995026708254,40.500000000000014,35.7259482631517,27.491173791007768],[19,85.0,102.00000000000001,367.648200012222,31.21373663193476,7.684946527738887,7.684946527738887,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.5514625251292653,1.4951336806527677,1.0563288444764976,40.500000000000014,35.806183419411674,27.566275015628925],[20,85.0,102.00000000000001,376.6969794772136,31.21536563631075,7.6914625452428425,7.6914625452428425,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.5210409993869582,1.4788436368928668,1.0421973624940915,40.500000000000014,35.88305038323376,27.63903550809114]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.95543811955787,31.8288396168457,8.056010641295828,8.056010641295828,0.0,0.0,0.0,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.66775227321602,31.65597264803344,8.058890592133807,8.058890592133807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.45308346200676,31.500412845449855,7.994651381799557,7.994651381799557,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,251.25809651915665,31.368238502226788,7.8906463165997,7.8906463165997,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,260.031063965441,31.259446977721073,7.749454577551148,7.749454577551148,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,268.77686239762073,31.186048944153402,7.621338633756636,7.621338633756636,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.7880445636938833,1.66593912989409,0.12210543379979333,39.059999999999995,40.384613038889555,32.91141484297471],[9,86.03448275862068,102.29499999999997,277.6367832899698,31.176638157449183,7.622587112555507,7.622587112555507,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.3246751467076194,1.6725408393008558,0.6521343074067635,39.821249999999985,37.804782396460034,29.930408370491772],[10,85.0,102.00000000000001,286.59300515651245,31.19569714664026,7.612788586561237,7.612788586561237,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.9095900087443836,1.6755285335968801,1.2340614751475032,40.500000000000014,34.81782594792067,26.672757574132802],[11,85.0,102.00000000000001,295.5606726924293,31.198129351382292,7.622517405529322,7.622517405529322,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.8439589735387307,1.6512064861766538,1.192752487362077,40.500000000000014,35.044208532866215,26.883764271621185],[12,85.0,102.00000000000001,304.5389116656876,31.200375781817364,7.6315031272695535,7.6315031272695535,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.8020316417659465,1.628742181826083,1.1732894599398636,40.500000000000014,35.15515221244973,26.978899705919932],[13,85.0,102.00000000000001,313.5272775533478,31.202527751127793,7.640111004511169,7.640111004511169,0.0,0.0,0.0,0.0,0.0,2.761439851813245,1.6072224887220177,1.1542173630912274,40.500000000000014,35.26298511805774,27.07300664929748],[14,85.0,102.00000000000001,322.5253458747528,31.204589518298565,7.648358073194245,7.648358073194245,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.7226660459746377,1.586604817014358,1.1360612289602794,40.500000000000014,35.36507122221474,27.163161965350515],[15,85.0,102.00000000000001,331.5327203380605,31.20656707345288,7.656268293811564,7.656268293811564,0.0,0.0,0.0,0.0,0.0,2.685556048547257,1.566829265471097,1.11872678307616,40.500000000000014,35.46199331015714,27.24978106912232],[16,85.0,102.00000000000001,340.5490300970517,31.20846582378563,7.663863295142491,7.663863295142491,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.649987120348524,1.5478417621437568,1.1021453582047671,40.500000000000014,35.55419016560763,27.333152241721876],[17,85.0,102.00000000000001,349.57392756395495,31.210290711716958,7.671162846867759,7.671162846867759,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.6158477640387865,1.529592882830567,1.0862548812082196,40.500000000000014,35.642056920986896,27.413537595717816],[18,85.0,102.00000000000001,358.60708645017627,31.212046263322073,7.678185053288132,7.678185053288132,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.5830368694504537,1.5120373667796283,1.0709995026708254,40.500000000000014,35.7259482631517,27.491173791007768],[19,85.0,102.00000000000001,367.648200012222,31.21373663193476,7.684946527738887,7.684946527738887,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.5514625251292653,1.4951336806527677,1.0563288444764976,40.500000000000014,35.806183419411674,27.566275015628925],[20,85.0,102.00000000000001,376.6969794772136,31.21536563631075,7.6914625452428425,7.6914625452428425,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.5210409993869582,1.4788436368928668,1.0421973624940915,40.500000000000014,35.88305038323376,27.63903550809114]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8502146452226014,"displaced_debt":0.793706638557005},"qualified_success":false,"sum_tax_paid":23.56843208491962,"years_with_unfunded_need":13,"failure":null,"terminal_capital_change_pct":-2.835223113592922},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.95543811955787,31.8288396168457,8.056010641295828,8.056010641295828,0.0,0.0,0.0,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.66775227321602,31.65597264803344,8.058890592133807,8.058890592133807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.45308346200676,31.500412845449855,7.994651381799557,7.994651381799557,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,251.25809651915665,31.368238502226788,7.8906463165997,7.8906463165997,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,260.031063965441,31.259446977721073,7.749454577551148,7.749454577551148,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,268.7208140017782,31.173838400773427,7.572496460236721,7.572496460236721,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.7880445636938833,1.7880445636938833,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,277.2767128689476,31.111247213240283,7.361023335719864,7.361023335719864,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.3264502813899757,2.3264502813899757,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,285.64864569009904,31.071535724494662,7.116142897978747,7.116142897978747,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.917142755053092,2.917142755053092,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[11,85.0,102.00000000000001,294.05235196583664,31.07828758359424,7.143150334376955,7.143150334376955,0.0,0.0,0.0,0.0,0.0,2.849624164057561,2.849624164057561,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,302.4848252500884,31.084400572903505,7.167602291614017,7.167602291614017,0.0,0.0,0.0,0.0,0.0,2.7884942709649554,2.7884942709649554,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[13,85.0,102.00000000000001,310.94458087285756,31.090198069838433,7.190792279353772,7.190792279353772,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.730519301615586,2.730519301615586,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,319.4302503296645,31.095704759571493,7.2128190382859145,7.2128190382859145,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.675452404285176,2.675452404285176,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,327.94057051235865,31.100943038822532,7.2337721552900405,7.2337721552900405,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.6230696117748686,2.6230696117748686,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,336.47437358720026,31.105933153403853,7.2537326136153695,7.2537326136153695,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.5731684659615763,2.5731684659615763,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,345.0305780183575,31.110693441620946,7.272773766483681,7.272773766483681,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.5255655837907662,2.5255655837907662,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,353.6081805894818,31.115240546363935,7.290962185455612,7.290962185455612,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.4800945363609666,2.4800945363609666,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,362.20624929718747,31.1195896003875,7.308358401549839,7.308358401549839,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.4366039961253936,2.4366039961253936,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,370.82391700791334,31.123754388529285,7.325017554116982,7.325017554116982,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.394956114707523,2.394956114707523,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.95543811955787,31.8288396168457,8.056010641295828,8.056010641295828,0.0,0.0,0.0,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.66775227321602,31.65597264803344,8.058890592133807,8.058890592133807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.45308346200676,31.500412845449855,7.994651381799557,7.994651381799557,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,251.25809651915665,31.368238502226788,7.8906463165997,7.8906463165997,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,260.031063965441,31.259446977721073,7.749454577551148,7.749454577551148,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,268.7208140017782,31.173838400773427,7.572496460236721,7.572496460236721,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.7880445636938833,1.7880445636938833,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,277.2767128689476,31.111247213240283,7.361023335719864,7.361023335719864,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.3264502813899757,2.3264502813899757,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,285.64864569009904,31.071535724494662,7.116142897978747,7.116142897978747,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.917142755053092,2.917142755053092,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[11,85.0,102.00000000000001,294.05235196583664,31.07828758359424,7.143150334376955,7.143150334376955,0.0,0.0,0.0,0.0,0.0,2.849624164057561,2.849624164057561,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,302.4848252500884,31.084400572903505,7.167602291614017,7.167602291614017,0.0,0.0,0.0,0.0,0.0,2.7884942709649554,2.7884942709649554,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[13,85.0,102.00000000000001,310.94458087285756,31.090198069838433,7.190792279353772,7.190792279353772,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.730519301615586,2.730519301615586,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,319.4302503296645,31.095704759571493,7.2128190382859145,7.2128190382859145,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.675452404285176,2.675452404285176,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,327.94057051235865,31.100943038822532,7.2337721552900405,7.2337721552900405,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.6230696117748686,2.6230696117748686,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,336.47437358720026,31.105933153403853,7.2537326136153695,7.2537326136153695,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.5731684659615763,2.5731684659615763,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,345.0305780183575,31.110693441620946,7.272773766483681,7.272773766483681,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.5255655837907662,2.5255655837907662,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,353.6081805894818,31.115240546363935,7.290962185455612,7.290962185455612,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.4800945363609666,2.4800945363609666,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,362.20624929718747,31.1195896003875,7.308358401549839,7.308358401549839,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.4366039961253936,2.4366039961253936,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,370.82391700791334,31.123754388529285,7.325017554116982,7.325017554116982,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.394956114707523,2.394956114707523,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":36.05955506339932,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-4.350113955726698},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.95543811955787,31.8288396168457,8.056010641295828,8.056010641295828,0.0,0.0,0.0,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.66775227321602,31.65597264803344,8.058890592133807,8.058890592133807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.45308346200676,31.500412845449855,7.994651381799557,7.994651381799557,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,251.25809651915665,31.368238502226788,7.8906463165997,7.8906463165997,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,260.031063965441,31.259446977721073,7.749454577551148,7.749454577551148,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,268.7208140017782,31.173838400773427,7.572496460236721,7.572496460236721,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.7880445636938833,1.7880445636938833,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,277.2767128689476,31.111247213240283,7.361023335719864,7.361023335719864,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.3264502813899757,2.3264502813899757,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,285.64864569009904,31.071535724494662,7.116142897978747,7.116142897978747,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.917142755053092,2.917142755053092,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[11,85.0,102.00000000000001,294.05235196583664,31.07828758359424,7.143150334376955,7.143150334376955,0.0,0.0,0.0,0.0,0.0,2.849624164057561,2.849624164057561,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,302.4848252500884,31.084400572903505,7.167602291614017,7.167602291614017,0.0,0.0,0.0,0.0,0.0,2.7884942709649554,2.7884942709649554,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[13,85.0,102.00000000000001,310.94458087285756,31.090198069838433,7.190792279353772,7.190792279353772,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.730519301615586,2.730519301615586,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,319.4302503296645,31.095704759571493,7.2128190382859145,7.2128190382859145,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.675452404285176,2.675452404285176,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,327.94057051235865,31.100943038822532,7.2337721552900405,7.2337721552900405,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.6230696117748686,2.6230696117748686,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,336.47437358720026,31.105933153403853,7.2537326136153695,7.2537326136153695,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.5731684659615763,2.5731684659615763,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,345.0305780183575,31.110693441620946,7.272773766483681,7.272773766483681,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.5255655837907662,2.5255655837907662,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,353.6081805894818,31.115240546363935,7.290962185455612,7.290962185455612,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.4800945363609666,2.4800945363609666,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,362.20624929718747,31.1195896003875,7.308358401549839,7.308358401549839,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.4366039961253936,2.4366039961253936,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,370.82391700791334,31.123754388529285,7.325017554116982,7.325017554116982,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.394956114707523,2.394956114707523,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.95543811955787,31.8288396168457,8.056010641295828,8.056010641295828,0.0,0.0,0.0,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.66775227321602,31.65597264803344,8.058890592133807,8.058890592133807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.45308346200676,31.500412845449855,7.994651381799557,7.994651381799557,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,251.25809651915665,31.368238502226788,7.8906463165997,7.8906463165997,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,260.031063965441,31.259446977721073,7.749454577551148,7.749454577551148,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,268.7208140017782,31.173838400773427,7.572496460236721,7.572496460236721,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.7880445636938833,1.7880445636938833,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,277.2767128689476,31.111247213240283,7.361023335719864,7.361023335719864,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.3264502813899757,2.3264502813899757,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,285.64864569009904,31.071535724494662,7.116142897978747,7.116142897978747,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.917142755053092,2.917142755053092,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[11,85.0,102.00000000000001,294.05235196583664,31.07828758359424,7.143150334376955,7.143150334376955,0.0,0.0,0.0,0.0,0.0,2.849624164057561,2.849624164057561,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,302.4848252500884,31.084400572903505,7.167602291614017,7.167602291614017,0.0,0.0,0.0,0.0,0.0,2.7884942709649554,2.7884942709649554,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[13,85.0,102.00000000000001,310.94458087285756,31.090198069838433,7.190792279353772,7.190792279353772,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.730519301615586,2.730519301615586,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,319.4302503296645,31.095704759571493,7.2128190382859145,7.2128190382859145,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.675452404285176,2.675452404285176,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,327.94057051235865,31.100943038822532,7.2337721552900405,7.2337721552900405,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.6230696117748686,2.6230696117748686,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,336.47437358720026,31.105933153403853,7.2537326136153695,7.2537326136153695,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.5731684659615763,2.5731684659615763,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,345.0305780183575,31.110693441620946,7.272773766483681,7.272773766483681,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.5255655837907662,2.5255655837907662,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,353.6081805894818,31.115240546363935,7.290962185455612,7.290962185455612,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.4800945363609666,2.4800945363609666,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,362.20624929718747,31.1195896003875,7.308358401549839,7.308358401549839,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.4366039961253936,2.4366039961253936,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,370.82391700791334,31.123754388529285,7.325017554116982,7.325017554116982,0.0,0.0,0.0,4.263256414560601e-14,0.0,2.394956114707523,2.394956114707523,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":36.05955506339932,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-4.350113955726698},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.9794135958971,31.834481671875544,8.078578861415167,8.078578861415167,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.8060727942584,31.682414939621047,8.164659758484191,8.164659758484191,0.0,0.0,0.0,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.8725662730539,31.56437726642597,8.250509065703923,8.250509065703923,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,252.16751243184217,31.47800236057464,8.329701749991031,8.329701749991031,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,261.6791430835053,31.42256843557557,8.40194040896911,8.40194040896911,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,271.38103621785785,31.394341004269613,8.454506874221494,8.454506874221494,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.7945821870801684,1.6679258850720302,0.12665630200813816,39.059999999999995,40.36284076800586,32.8861863438378],[9,86.03448275862068,102.29499999999997,281.21335822655146,31.385788225145696,8.459187383341558,8.459187383341558,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.335285036935507,1.6758393506570082,0.6594456862784988,39.821249999999985,37.76602421162286,29.89268279238214],[10,85.0,102.00000000000001,291.1557384624468,31.40525580012772,8.451023200511003,8.451023200511003,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.9245535520345802,1.680232005110187,1.2443215469243931,40.500000000000014,34.760631466645805,26.62131600129942],[11,85.0,102.00000000000001,301.0954267499031,31.404683761084456,8.44873504433788,8.44873504433788,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.86318557697758,1.657350443378962,1.205835133598618,40.500000000000014,34.97153340672793,26.817917261137275],[12,85.0,102.00000000000001,311.0326445919304,31.404158791430806,8.44663516572325,8.44663516572325,0.0,0.0,0.0,0.0,0.0,2.825174803697527,1.6363516572326144,1.1888231464649124,40.500000000000014,35.06888997450064,26.900687615956734],[13,85.0,102.00000000000001,320.9675064696009,31.403658149004986,8.4446325960199,8.4446325960199,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.78843997626581,1.6163259601991198,1.1721140160666903,40.500000000000014,35.163652220154,26.982845574519853],[14,85.0,102.00000000000001,330.9001204958959,31.403180480587707,8.442721922350785,8.442721922350785,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.753435443412724,1.5972192235078726,1.1562162199048514,40.500000000000014,35.2532658209399,27.06156158015342],[15,85.0,102.00000000000001,340.8305867247885,31.402724073639682,8.440896294558684,8.440896294558684,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.720001016375444,1.5789629455868393,1.1410380707886048,40.500000000000014,35.33829872972749,27.13723848553785],[16,85.0,102.00000000000001,350.75899801841786,31.402287399896252,8.43914959958498,8.43914959958498,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.6880094159846575,1.56149599584979,1.1265134201348672,40.500000000000014,35.419174561031504,27.21015307292048],[17,85.0,102.00000000000001,360.68544074744693,31.401869079918708,8.437476319674715,8.437476319674715,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.6573464435095815,1.5447631967473388,1.1125832467622427,40.500000000000014,35.49627017645396,27.280553410855212],[18,85.0,102.00000000000001,370.6099954074594,31.401467865252673,8.435871461010578,8.435871461010578,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.6279096938031623,1.5287146101058209,1.0991950836973412,40.500000000000014,35.56992009578241,27.348660512213957],[19,85.0,102.00000000000001,380.5327371621965,31.401082622881663,8.434330491526524,8.434330491526524,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.599607052722501,1.5133049152652787,1.086302137457222,40.500000000000014,35.640422260304014,27.41467189611715],[20,85.0,102.00000000000001,390.4537363239848,31.400712321880047,8.432849287520057,8.432849287520057,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.572355428641716,1.498492875200637,1.0738625534410788,40.500000000000014,35.708042840928904,27.478764558016113]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.9794135958971,31.834481671875544,8.078578861415167,8.078578861415167,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.8060727942584,31.682414939621047,8.164659758484191,8.164659758484191,0.0,0.0,0.0,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.8725662730539,31.56437726642597,8.250509065703923,8.250509065703923,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,252.16751243184217,31.47800236057464,8.329701749991031,8.329701749991031,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,261.6791430835053,31.42256843557557,8.40194040896911,8.40194040896911,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,271.38103621785785,31.394341004269613,8.454506874221494,8.454506874221494,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.7945821870801684,1.6679258850720302,0.12665630200813816,39.059999999999995,40.36284076800586,32.8861863438378],[9,86.03448275862068,102.29499999999997,281.21335822655146,31.385788225145696,8.459187383341558,8.459187383341558,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.335285036935507,1.6758393506570082,0.6594456862784988,39.821249999999985,37.76602421162286,29.89268279238214],[10,85.0,102.00000000000001,291.1557384624468,31.40525580012772,8.451023200511003,8.451023200511003,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.9245535520345802,1.680232005110187,1.2443215469243931,40.500000000000014,34.760631466645805,26.62131600129942],[11,85.0,102.00000000000001,301.0954267499031,31.404683761084456,8.44873504433788,8.44873504433788,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.86318557697758,1.657350443378962,1.205835133598618,40.500000000000014,34.97153340672793,26.817917261137275],[12,85.0,102.00000000000001,311.0326445919304,31.404158791430806,8.44663516572325,8.44663516572325,0.0,0.0,0.0,0.0,0.0,2.825174803697527,1.6363516572326144,1.1888231464649124,40.500000000000014,35.06888997450064,26.900687615956734],[13,85.0,102.00000000000001,320.9675064696009,31.403658149004986,8.4446325960199,8.4446325960199,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.78843997626581,1.6163259601991198,1.1721140160666903,40.500000000000014,35.163652220154,26.982845574519853],[14,85.0,102.00000000000001,330.9001204958959,31.403180480587707,8.442721922350785,8.442721922350785,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.753435443412724,1.5972192235078726,1.1562162199048514,40.500000000000014,35.2532658209399,27.06156158015342],[15,85.0,102.00000000000001,340.8305867247885,31.402724073639682,8.440896294558684,8.440896294558684,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.720001016375444,1.5789629455868393,1.1410380707886048,40.500000000000014,35.33829872972749,27.13723848553785],[16,85.0,102.00000000000001,350.75899801841786,31.402287399896252,8.43914959958498,8.43914959958498,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.6880094159846575,1.56149599584979,1.1265134201348672,40.500000000000014,35.419174561031504,27.21015307292048],[17,85.0,102.00000000000001,360.68544074744693,31.401869079918708,8.437476319674715,8.437476319674715,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.6573464435095815,1.5447631967473388,1.1125832467622427,40.500000000000014,35.49627017645396,27.280553410855212],[18,85.0,102.00000000000001,370.6099954074594,31.401467865252673,8.435871461010578,8.435871461010578,0.0,0.0,0.0,2.842170943040401e-14,0.0,2.6279096938031623,1.5287146101058209,1.0991950836973412,40.500000000000014,35.56992009578241,27.348660512213957],[19,85.0,102.00000000000001,380.5327371621965,31.401082622881663,8.434330491526524,8.434330491526524,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.599607052722501,1.5133049152652787,1.086302137457222,40.500000000000014,35.640422260304014,27.41467189611715],[20,85.0,102.00000000000001,390.4537363239848,31.400712321880047,8.432849287520057,8.432849287520057,0.0,0.0,0.0,3.552713678800501e-14,0.0,2.572355428641716,1.498492875200637,1.0738625534410788,40.500000000000014,35.708042840928904,27.478764558016113]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8488180162177195,"displaced_debt":0.792175881276203},"qualified_success":false,"sum_tax_paid":23.712866361275346,"years_with_unfunded_need":13,"failure":null,"terminal_capital_change_pct":0.7131786058796719},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.973799150320701e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.9794135958971,31.834481671875544,8.078578861415167,8.078578861415167,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.8060727942584,31.682414939621047,8.164659758484191,8.164659758484191,0.0,0.0,0.0,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.8725662730539,31.56437726642597,8.250509065703923,8.250509065703923,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,252.16751243184217,31.47800236057464,8.329701749991031,8.329701749991031,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,261.6791430835053,31.42256843557557,8.40194040896911,8.40194040896911,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,271.3955705475965,31.39750741181981,8.467172504422308,8.467172504422308,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.7945821870801684,1.7945821870801684,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,281.3047932315078,31.402328499686057,8.525348481503016,8.525348481503016,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.3374503322717084,2.3374503322717084,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,291.39470053631453,31.43660530227138,8.576421209085709,8.576421209085709,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.934212090857237,2.934212090857237,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,301.4775491604599,31.43510533263085,8.570421330523558,8.570421330523558,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.8742133052356786,2.8742133052356786,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[12,85.0,102.00000000000001,311.55403403228695,31.433753035263212,8.56501214105299,8.56501214105299,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.820121410529997,2.820121410529997,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,321.6245141657016,31.43247702835057,8.559908113402443,8.559908113402443,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.7690811340243755,2.7690811340243755,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,331.68931480600185,31.43127013606377,8.555080544255176,8.555080544255176,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.7208054425518933,2.7208054425518933,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,341.74873158550713,31.430126065644856,8.550504262579508,8.550504262579508,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.675042625795134,2.675042625795134,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,351.8030340319508,31.429039269869268,8.546157079477112,8.546157079477112,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.6315707947712483,2.6315707947712483,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,361.85246857034605,31.428004839408995,8.542019357635965,8.542019357635965,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.590193576359769,2.590193576359769,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,371.89726110385755,31.427018413371187,8.538073653484773,8.538073653484773,0.0,0.0,0.0,0.0,0.0,2.5507365348477835,2.5507365348477835,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,381.93761924278346,31.426076104521762,8.534304418087046,8.534304418087046,0.0,0.0,0.0,0.0,0.0,2.5130441808704616,2.5130441808704616,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,391.97373423784495,31.425174436450575,8.530697745802257,8.530697745802257,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.4769774580226827,2.4769774580226827,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.9794135958971,31.834481671875544,8.078578861415167,8.078578861415167,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.8060727942584,31.682414939621047,8.164659758484191,8.164659758484191,0.0,0.0,0.0,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.8725662730539,31.56437726642597,8.250509065703923,8.250509065703923,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,252.16751243184217,31.47800236057464,8.329701749991031,8.329701749991031,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,261.6791430835053,31.42256843557557,8.40194040896911,8.40194040896911,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,271.3955705475965,31.39750741181981,8.467172504422308,8.467172504422308,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.7945821870801684,1.7945821870801684,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,281.3047932315078,31.402328499686057,8.525348481503016,8.525348481503016,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.3374503322717084,2.3374503322717084,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,291.39470053631453,31.43660530227138,8.576421209085709,8.576421209085709,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.934212090857237,2.934212090857237,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,301.4775491604599,31.43510533263085,8.570421330523558,8.570421330523558,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.8742133052356786,2.8742133052356786,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[12,85.0,102.00000000000001,311.55403403228695,31.433753035263212,8.56501214105299,8.56501214105299,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.820121410529997,2.820121410529997,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,321.6245141657016,31.43247702835057,8.559908113402443,8.559908113402443,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.7690811340243755,2.7690811340243755,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,331.68931480600185,31.43127013606377,8.555080544255176,8.555080544255176,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.7208054425518933,2.7208054425518933,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,341.74873158550713,31.430126065644856,8.550504262579508,8.550504262579508,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.675042625795134,2.675042625795134,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,351.8030340319508,31.429039269869268,8.546157079477112,8.546157079477112,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.6315707947712483,2.6315707947712483,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,361.85246857034605,31.428004839408995,8.542019357635965,8.542019357635965,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.590193576359769,2.590193576359769,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,371.89726110385755,31.427018413371187,8.538073653484773,8.538073653484773,0.0,0.0,0.0,0.0,0.0,2.5507365348477835,2.5507365348477835,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,381.93761924278346,31.426076104521762,8.534304418087046,8.534304418087046,0.0,0.0,0.0,0.0,0.0,2.5130441808704616,2.5130441808704616,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,391.97373423784495,31.425174436450575,8.530697745802257,8.530697745802257,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.4769774580226827,2.4769774580226827,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":36.64391837057998,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":1.1052450842809591},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"residual","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.9794135958971,31.834481671875544,8.078578861415167,8.078578861415167,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.8060727942584,31.682414939621047,8.164659758484191,8.164659758484191,0.0,0.0,0.0,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.8725662730539,31.56437726642597,8.250509065703923,8.250509065703923,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,252.16751243184217,31.47800236057464,8.329701749991031,8.329701749991031,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,261.6791430835053,31.42256843557557,8.40194040896911,8.40194040896911,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,271.3955705475965,31.39750741181981,8.467172504422308,8.467172504422308,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.7945821870801684,1.7945821870801684,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,281.3047932315078,31.402328499686057,8.525348481503016,8.525348481503016,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.3374503322717084,2.3374503322717084,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,291.39470053631453,31.43660530227138,8.576421209085709,8.576421209085709,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.934212090857237,2.934212090857237,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,301.4775491604599,31.43510533263085,8.570421330523558,8.570421330523558,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.8742133052356786,2.8742133052356786,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[12,85.0,102.00000000000001,311.55403403228695,31.433753035263212,8.56501214105299,8.56501214105299,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.820121410529997,2.820121410529997,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,321.6245141657016,31.43247702835057,8.559908113402443,8.559908113402443,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.7690811340243755,2.7690811340243755,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,331.68931480600185,31.43127013606377,8.555080544255176,8.555080544255176,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.7208054425518933,2.7208054425518933,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,341.74873158550713,31.430126065644856,8.550504262579508,8.550504262579508,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.675042625795134,2.675042625795134,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,351.8030340319508,31.429039269869268,8.546157079477112,8.546157079477112,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.6315707947712483,2.6315707947712483,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,361.85246857034605,31.428004839408995,8.542019357635965,8.542019357635965,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.590193576359769,2.590193576359769,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,371.89726110385755,31.427018413371187,8.538073653484773,8.538073653484773,0.0,0.0,0.0,0.0,0.0,2.5507365348477835,2.5507365348477835,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,381.93761924278346,31.426076104521762,8.534304418087046,8.534304418087046,0.0,0.0,0.0,0.0,0.0,2.5130441808704616,2.5130441808704616,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,391.97373423784495,31.425174436450575,8.530697745802257,8.530697745802257,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.4769774580226827,2.4769774580226827,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,216.397089632269,32.02106818181818,7.990636363636355,7.990636363636355,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,224.9794135958971,31.834481671875544,8.078578861415167,8.078578861415167,0.0,0.0,0.0,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,233.8060727942584,31.682414939621047,8.164659758484191,8.164659758484191,0.0,0.0,0.0,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,242.8725662730539,31.56437726642597,8.250509065703923,8.250509065703923,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,252.16751243184217,31.47800236057464,8.329701749991031,8.329701749991031,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,261.6791430835053,31.42256843557557,8.40194040896911,8.40194040896911,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,271.3955705475965,31.39750741181981,8.467172504422308,8.467172504422308,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.7945821870801684,1.7945821870801684,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,281.3047932315078,31.402328499686057,8.525348481503016,8.525348481503016,0.0,0.0,0.0,-4.973799150320701e-14,0.0,2.3374503322717084,2.3374503322717084,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,291.39470053631453,31.43660530227138,8.576421209085709,8.576421209085709,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.934212090857237,2.934212090857237,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,301.4775491604599,31.43510533263085,8.570421330523558,8.570421330523558,0.0,0.0,0.0,-3.552713678800501e-14,0.0,2.8742133052356786,2.8742133052356786,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[12,85.0,102.00000000000001,311.55403403228695,31.433753035263212,8.56501214105299,8.56501214105299,0.0,0.0,0.0,-2.842170943040401e-14,0.0,2.820121410529997,2.820121410529997,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,321.6245141657016,31.43247702835057,8.559908113402443,8.559908113402443,0.0,0.0,0.0,-4.263256414560601e-14,0.0,2.7690811340243755,2.7690811340243755,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,331.68931480600185,31.43127013606377,8.555080544255176,8.555080544255176,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,2.7208054425518933,2.7208054425518933,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,341.74873158550713,31.430126065644856,8.550504262579508,8.550504262579508,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,2.675042625795134,2.675042625795134,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,351.8030340319508,31.429039269869268,8.546157079477112,8.546157079477112,0.0,0.0,0.0,-7.105427357601002e-15,0.0,2.6315707947712483,2.6315707947712483,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,361.85246857034605,31.428004839408995,8.542019357635965,8.542019357635965,0.0,0.0,0.0,7.105427357601002e-15,0.0,2.590193576359769,2.590193576359769,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,371.89726110385755,31.427018413371187,8.538073653484773,8.538073653484773,0.0,0.0,0.0,0.0,0.0,2.5507365348477835,2.5507365348477835,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,381.93761924278346,31.426076104521762,8.534304418087046,8.534304418087046,0.0,0.0,0.0,0.0,0.0,2.5130441808704616,2.5130441808704616,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,391.97373423784495,31.425174436450575,8.530697745802257,8.530697745802257,0.0,0.0,0.0,1.4210854715202004e-14,0.0,2.4769774580226827,2.4769774580226827,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":36.64391837057998,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":1.1052450842809591},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.413977951409844,8.073604113331797,5.126000000000001,2.9476041133317956,15.813622064632856,19.102794036591085,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.261132087852978,7.756195018078714,5.12775,2.628445018078714,19.102794036591085,22.0783921702651,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.11092574159093,7.320845823506744,5.124,2.1968458235067443,22.0783921702651,24.599362787403987,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.976920306676156,6.823715709463372,5.114749999999999,1.7089657094633726,24.599362787403987,26.58573575631933,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,30.986151981191558,6.7746079247664,5.100000000000001,1.6746079247663985,26.58573575631933,28.55586272663274,-4.263256414560601e-14,0.0,2.2375809937373043,1.6759911947040025,0.561589799033302,40.500000000000014,34.21186819680237,26.94329198174583],[11,85.0,102.00000000000001,262.32500000000005,30.991912214369325,6.7976488574774265,5.100000000000001,1.697648857477425,28.55586272663274,30.55309667660618,-2.842170943040401e-14,0.0,2.1686813672513487,1.6503901583584033,0.5182912088929456,40.500000000000014,34.431897198089096,27.18171864076876],[12,85.0,102.00000000000001,268.32500000000005,30.997278949426274,6.819115797705209,5.100000000000001,1.7191157977052072,30.55309667660618,32.57558585037701,-2.842170943040401e-14,0.0,2.122510670211308,1.626538002549767,0.4959726676615409,40.500000000000014,34.54795219247152,27.301977612365917],[13,85.0,102.00000000000001,274.32500000000005,31.00244527680578,6.8397811072232315,5.100000000000001,1.73978110722323,32.57558585037701,34.62238715299257,-2.842170943040401e-14,0.0,2.0777404076184167,1.6035765475297372,0.4741638600886794,40.500000000000014,34.66034383680306,27.420502754099967],[14,85.0,102.00000000000001,280.32500000000005,31.007418001270725,6.859672005083013,5.100000000000001,1.7596720050830115,34.62238715299257,36.692589511913766,-2.842170943040401e-14,0.0,2.0348370755999277,1.581475549907759,0.4533615256921686,40.500000000000014,34.766771871778296,27.534334730381897],[15,85.0,102.00000000000001,286.32500000000005,31.01220803492823,6.878832139713026,5.100000000000001,1.7788321397130247,36.692589511913766,38.785333205693796,-2.842170943040401e-14,0.0,1.993661283103653,1.56018651142996,0.4334747716736931,40.500000000000014,34.867781290751715,27.643890942192343],[16,85.0,102.00000000000001,292.32500000000005,31.01682538384168,6.897301535366793,5.100000000000001,1.7973015353667918,38.785333205693796,40.89980560024296,-1.4210854715202004e-14,0.0,1.9541008648314564,1.5396649607035462,0.4144359041279102,40.500000000000014,34.96379323144591,27.74946701080644],[17,85.0,102.00000000000001,298.32500000000005,31.02127934583514,6.915117383340615,5.100000000000001,1.8151173833406133,40.89980560024296,43.035237815937805,-1.4210854715202004e-14,0.0,1.916052350942536,1.5198695740659764,0.39618277687655956,40.500000000000014,35.055191724086555,27.851336924356556],[18,85.0,102.00000000000001,304.32500000000005,31.025578568417778,6.932314273671153,5.100000000000001,1.8323142736711517,43.035237815937805,45.19090166731563,-7.105427357601002e-15,0.0,1.8794205545713079,1.500761918143149,0.37865863642815867,40.500000000000014,35.142325691714845,27.949752679123108],[19,85.0,102.00000000000001,310.32500000000005,31.029731103865767,6.948924415463111,5.100000000000001,1.8489244154631095,45.19090166731563,47.36610686197811,-7.105427357601002e-15,0.0,1.8441177717139008,1.4823062050409819,0.3618115666729188,40.500000000000014,35.22551270816267,28.044946401260177],[20,85.0,102.00000000000001,316.32500000000005,31.033744458847586,6.964977835390357,5.100000000000001,1.8649778353903557,47.36610686197811,49.56019843302559,0.0,0.0,1.8100630802230293,1.4644690717884803,0.345594008434549,40.500000000000014,35.30504225513452,28.137132176812234]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.413977951409844,8.073604113331797,5.126000000000001,2.9476041133317956,15.813622064632856,19.102794036591085,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.261132087852978,7.756195018078714,5.12775,2.628445018078714,19.102794036591085,22.0783921702651,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.11092574159093,7.320845823506744,5.124,2.1968458235067443,22.0783921702651,24.599362787403987,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.976920306676156,6.823715709463372,5.114749999999999,1.7089657094633726,24.599362787403987,26.58573575631933,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,30.986151981191558,6.7746079247664,5.100000000000001,1.6746079247663985,26.58573575631933,28.55586272663274,-4.263256414560601e-14,0.0,2.2375809937373043,1.6759911947040025,0.561589799033302,40.500000000000014,34.21186819680237,26.94329198174583],[11,85.0,102.00000000000001,262.32500000000005,30.991912214369325,6.7976488574774265,5.100000000000001,1.697648857477425,28.55586272663274,30.55309667660618,-2.842170943040401e-14,0.0,2.1686813672513487,1.6503901583584033,0.5182912088929456,40.500000000000014,34.431897198089096,27.18171864076876],[12,85.0,102.00000000000001,268.32500000000005,30.997278949426274,6.819115797705209,5.100000000000001,1.7191157977052072,30.55309667660618,32.57558585037701,-2.842170943040401e-14,0.0,2.122510670211308,1.626538002549767,0.4959726676615409,40.500000000000014,34.54795219247152,27.301977612365917],[13,85.0,102.00000000000001,274.32500000000005,31.00244527680578,6.8397811072232315,5.100000000000001,1.73978110722323,32.57558585037701,34.62238715299257,-2.842170943040401e-14,0.0,2.0777404076184167,1.6035765475297372,0.4741638600886794,40.500000000000014,34.66034383680306,27.420502754099967],[14,85.0,102.00000000000001,280.32500000000005,31.007418001270725,6.859672005083013,5.100000000000001,1.7596720050830115,34.62238715299257,36.692589511913766,-2.842170943040401e-14,0.0,2.0348370755999277,1.581475549907759,0.4533615256921686,40.500000000000014,34.766771871778296,27.534334730381897],[15,85.0,102.00000000000001,286.32500000000005,31.01220803492823,6.878832139713026,5.100000000000001,1.7788321397130247,36.692589511913766,38.785333205693796,-2.842170943040401e-14,0.0,1.993661283103653,1.56018651142996,0.4334747716736931,40.500000000000014,34.867781290751715,27.643890942192343],[16,85.0,102.00000000000001,292.32500000000005,31.01682538384168,6.897301535366793,5.100000000000001,1.7973015353667918,38.785333205693796,40.89980560024296,-1.4210854715202004e-14,0.0,1.9541008648314564,1.5396649607035462,0.4144359041279102,40.500000000000014,34.96379323144591,27.74946701080644],[17,85.0,102.00000000000001,298.32500000000005,31.02127934583514,6.915117383340615,5.100000000000001,1.8151173833406133,40.89980560024296,43.035237815937805,-1.4210854715202004e-14,0.0,1.916052350942536,1.5198695740659764,0.39618277687655956,40.500000000000014,35.055191724086555,27.851336924356556],[18,85.0,102.00000000000001,304.32500000000005,31.025578568417778,6.932314273671153,5.100000000000001,1.8323142736711517,43.035237815937805,45.19090166731563,-7.105427357601002e-15,0.0,1.8794205545713079,1.500761918143149,0.37865863642815867,40.500000000000014,35.142325691714845,27.949752679123108],[19,85.0,102.00000000000001,310.32500000000005,31.029731103865767,6.948924415463111,5.100000000000001,1.8489244154631095,45.19090166731563,47.36610686197811,-7.105427357601002e-15,0.0,1.8441177717139008,1.4823062050409819,0.3618115666729188,40.500000000000014,35.22551270816267,28.044946401260177],[20,85.0,102.00000000000001,316.32500000000005,31.033744458847586,6.964977835390357,5.100000000000001,1.8649778353903557,47.36610686197811,49.56019843302559,0.0,0.0,1.8100630802230293,1.4644690717884803,0.345594008434549,40.500000000000014,35.30504225513452,28.137132176812234]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8354177950356444,"displaced_debt":0.8017569856080645},"qualified_success":false,"sum_tax_paid":20.669555213161136,"years_with_unfunded_need":11,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.263256414560601e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.413977951409844,8.073604113331797,5.126000000000001,2.9476041133317956,15.813622064632856,19.102794036591085,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.261132087852978,7.756195018078714,5.12775,2.628445018078714,19.102794036591085,22.0783921702651,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.11092574159093,7.320845823506744,5.124,2.1968458235067443,22.0783921702651,24.599362787403987,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.976920306676156,6.823715709463372,5.114749999999999,1.7089657094633726,24.599362787403987,26.58573575631933,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,30.85979427640907,6.26917710563643,5.100000000000001,1.1691771056364288,26.58573575631933,27.96123823353866,-3.552713678800501e-14,0.0,2.2375809937373043,2.2375809937373043,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,262.32500000000005,30.873886978182938,6.325547912731935,5.100000000000001,1.2255479127319333,27.96123823353866,29.403059307340932,-4.263256414560601e-14,0.0,2.1749467636311826,2.1749467636311826,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,268.32500000000005,30.886616078512052,6.376464314048349,5.100000000000001,1.2764643140483471,29.403059307340932,30.904782029750752,-2.842170943040401e-14,0.0,2.118372984390713,2.118372984390713,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,274.32500000000005,30.898721759281237,6.424887037124989,5.100000000000001,1.324887037124988,30.904782029750752,32.4634726616625,-7.105427357601002e-15,0.0,2.0645699587499946,2.0645699587499946,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,280.32500000000005,30.910245517992223,6.470982071968891,5.100000000000001,1.3709820719688892,32.4634726616625,34.076392746331784,0.0,0.0,2.013353253367881,2.013353253367881,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,286.32500000000005,30.921226372542385,6.514905490169511,5.100000000000001,1.4149054901695095,34.076392746331784,35.74098744064885,1.4210854715202004e-14,0.0,1.9645494553671983,1.9645494553671983,2.220446049250313e-16,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,292.32500000000005,30.931700367549173,6.556801470196632,5.100000000000001,1.4568014701966305,35.74098744064885,37.45487152323312,1.4210854715202004e-14,0.0,1.9179983664481843,1.9179983664481843,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,298.32500000000005,30.94170080772922,6.596803230916834,5.100000000000001,1.4968032309168322,37.45487152323312,39.21581650078234,1.4210854715202004e-14,0.0,1.8735519656479542,1.8735519656479542,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,304.32500000000005,30.951258475121453,6.635033900485752,5.100000000000001,1.5350339004857503,39.21581650078234,41.021738736647926,1.4210854715202004e-14,0.0,1.8310734439047123,1.8310734439047123,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,310.32500000000005,30.96040183101035,6.671607324041332,5.100000000000001,1.5716073240413309,41.021738736647926,42.870688529637725,2.1316282072803006e-14,0.0,1.7904363066207358,1.7904363066207358,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,316.32500000000005,30.96915720291573,6.70662881166281,5.100000000000001,1.6066288116628087,42.870688529637725,44.76084007277044,2.842170943040401e-14,0.0,1.7515235425968705,1.7515235425968705,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.413977951409844,8.073604113331797,5.126000000000001,2.9476041133317956,15.813622064632856,19.102794036591085,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.261132087852978,7.756195018078714,5.12775,2.628445018078714,19.102794036591085,22.0783921702651,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.11092574159093,7.320845823506744,5.124,2.1968458235067443,22.0783921702651,24.599362787403987,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.976920306676156,6.823715709463372,5.114749999999999,1.7089657094633726,24.599362787403987,26.58573575631933,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,30.85979427640907,6.26917710563643,5.100000000000001,1.1691771056364288,26.58573575631933,27.96123823353866,-3.552713678800501e-14,0.0,2.2375809937373043,2.2375809937373043,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,262.32500000000005,30.873886978182938,6.325547912731935,5.100000000000001,1.2255479127319333,27.96123823353866,29.403059307340932,-4.263256414560601e-14,0.0,2.1749467636311826,2.1749467636311826,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,268.32500000000005,30.886616078512052,6.376464314048349,5.100000000000001,1.2764643140483471,29.403059307340932,30.904782029750752,-2.842170943040401e-14,0.0,2.118372984390713,2.118372984390713,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,274.32500000000005,30.898721759281237,6.424887037124989,5.100000000000001,1.324887037124988,30.904782029750752,32.4634726616625,-7.105427357601002e-15,0.0,2.0645699587499946,2.0645699587499946,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,280.32500000000005,30.910245517992223,6.470982071968891,5.100000000000001,1.3709820719688892,32.4634726616625,34.076392746331784,0.0,0.0,2.013353253367881,2.013353253367881,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,286.32500000000005,30.921226372542385,6.514905490169511,5.100000000000001,1.4149054901695095,34.076392746331784,35.74098744064885,1.4210854715202004e-14,0.0,1.9645494553671983,1.9645494553671983,2.220446049250313e-16,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,292.32500000000005,30.931700367549173,6.556801470196632,5.100000000000001,1.4568014701966305,35.74098744064885,37.45487152323312,1.4210854715202004e-14,0.0,1.9179983664481843,1.9179983664481843,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,298.32500000000005,30.94170080772922,6.596803230916834,5.100000000000001,1.4968032309168322,37.45487152323312,39.21581650078234,1.4210854715202004e-14,0.0,1.8735519656479542,1.8735519656479542,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,304.32500000000005,30.951258475121453,6.635033900485752,5.100000000000001,1.5350339004857503,39.21581650078234,41.021738736647926,1.4210854715202004e-14,0.0,1.8310734439047123,1.8310734439047123,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,310.32500000000005,30.96040183101035,6.671607324041332,5.100000000000001,1.5716073240413309,41.021738736647926,42.870688529637725,2.1316282072803006e-14,0.0,1.7904363066207358,1.7904363066207358,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,316.32500000000005,30.96915720291573,6.70662881166281,5.100000000000001,1.6066288116628087,42.870688529637725,44.76084007277044,2.842170943040401e-14,0.0,1.7515235425968705,1.7515235425968705,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.202282553402103,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.263256414560601e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.413977951409844,8.073604113331797,5.126000000000001,2.9476041133317956,15.813622064632856,19.102794036591085,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.261132087852978,7.756195018078714,5.12775,2.628445018078714,19.102794036591085,22.0783921702651,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.11092574159093,7.320845823506744,5.124,2.1968458235067443,22.0783921702651,24.599362787403987,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.976920306676156,6.823715709463372,5.114749999999999,1.7089657094633726,24.599362787403987,26.58573575631933,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,30.85979427640907,6.26917710563643,5.100000000000001,1.1691771056364288,26.58573575631933,27.96123823353866,-3.552713678800501e-14,0.0,2.2375809937373043,2.2375809937373043,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,262.32500000000005,30.873886978182938,6.325547912731935,5.100000000000001,1.2255479127319333,27.96123823353866,29.403059307340932,-4.263256414560601e-14,0.0,2.1749467636311826,2.1749467636311826,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,268.32500000000005,30.886616078512052,6.376464314048349,5.100000000000001,1.2764643140483471,29.403059307340932,30.904782029750752,-2.842170943040401e-14,0.0,2.118372984390713,2.118372984390713,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,274.32500000000005,30.898721759281237,6.424887037124989,5.100000000000001,1.324887037124988,30.904782029750752,32.4634726616625,-7.105427357601002e-15,0.0,2.0645699587499946,2.0645699587499946,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,280.32500000000005,30.910245517992223,6.470982071968891,5.100000000000001,1.3709820719688892,32.4634726616625,34.076392746331784,0.0,0.0,2.013353253367881,2.013353253367881,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,286.32500000000005,30.921226372542385,6.514905490169511,5.100000000000001,1.4149054901695095,34.076392746331784,35.74098744064885,1.4210854715202004e-14,0.0,1.9645494553671983,1.9645494553671983,2.220446049250313e-16,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,292.32500000000005,30.931700367549173,6.556801470196632,5.100000000000001,1.4568014701966305,35.74098744064885,37.45487152323312,1.4210854715202004e-14,0.0,1.9179983664481843,1.9179983664481843,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,298.32500000000005,30.94170080772922,6.596803230916834,5.100000000000001,1.4968032309168322,37.45487152323312,39.21581650078234,1.4210854715202004e-14,0.0,1.8735519656479542,1.8735519656479542,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,304.32500000000005,30.951258475121453,6.635033900485752,5.100000000000001,1.5350339004857503,39.21581650078234,41.021738736647926,1.4210854715202004e-14,0.0,1.8310734439047123,1.8310734439047123,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,310.32500000000005,30.96040183101035,6.671607324041332,5.100000000000001,1.5716073240413309,41.021738736647926,42.870688529637725,2.1316282072803006e-14,0.0,1.7904363066207358,1.7904363066207358,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,316.32500000000005,30.96915720291573,6.70662881166281,5.100000000000001,1.6066288116628087,42.870688529637725,44.76084007277044,2.842170943040401e-14,0.0,1.7515235425968705,1.7515235425968705,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.413977951409844,8.073604113331797,5.126000000000001,2.9476041133317956,15.813622064632856,19.102794036591085,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.261132087852978,7.756195018078714,5.12775,2.628445018078714,19.102794036591085,22.0783921702651,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.11092574159093,7.320845823506744,5.124,2.1968458235067443,22.0783921702651,24.599362787403987,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.976920306676156,6.823715709463372,5.114749999999999,1.7089657094633726,24.599362787403987,26.58573575631933,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,30.85979427640907,6.26917710563643,5.100000000000001,1.1691771056364288,26.58573575631933,27.96123823353866,-3.552713678800501e-14,0.0,2.2375809937373043,2.2375809937373043,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,262.32500000000005,30.873886978182938,6.325547912731935,5.100000000000001,1.2255479127319333,27.96123823353866,29.403059307340932,-4.263256414560601e-14,0.0,2.1749467636311826,2.1749467636311826,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,268.32500000000005,30.886616078512052,6.376464314048349,5.100000000000001,1.2764643140483471,29.403059307340932,30.904782029750752,-2.842170943040401e-14,0.0,2.118372984390713,2.118372984390713,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,274.32500000000005,30.898721759281237,6.424887037124989,5.100000000000001,1.324887037124988,30.904782029750752,32.4634726616625,-7.105427357601002e-15,0.0,2.0645699587499946,2.0645699587499946,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,280.32500000000005,30.910245517992223,6.470982071968891,5.100000000000001,1.3709820719688892,32.4634726616625,34.076392746331784,0.0,0.0,2.013353253367881,2.013353253367881,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,286.32500000000005,30.921226372542385,6.514905490169511,5.100000000000001,1.4149054901695095,34.076392746331784,35.74098744064885,1.4210854715202004e-14,0.0,1.9645494553671983,1.9645494553671983,2.220446049250313e-16,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,292.32500000000005,30.931700367549173,6.556801470196632,5.100000000000001,1.4568014701966305,35.74098744064885,37.45487152323312,1.4210854715202004e-14,0.0,1.9179983664481843,1.9179983664481843,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,298.32500000000005,30.94170080772922,6.596803230916834,5.100000000000001,1.4968032309168322,37.45487152323312,39.21581650078234,1.4210854715202004e-14,0.0,1.8735519656479542,1.8735519656479542,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,304.32500000000005,30.951258475121453,6.635033900485752,5.100000000000001,1.5350339004857503,39.21581650078234,41.021738736647926,1.4210854715202004e-14,0.0,1.8310734439047123,1.8310734439047123,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,310.32500000000005,30.96040183101035,6.671607324041332,5.100000000000001,1.5716073240413309,41.021738736647926,42.870688529637725,2.1316282072803006e-14,0.0,1.7904363066207358,1.7904363066207358,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,316.32500000000005,30.96915720291573,6.70662881166281,5.100000000000001,1.6066288116628087,42.870688529637725,44.76084007277044,2.842170943040401e-14,0.0,1.7515235425968705,1.7515235425968705,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.202282553402103,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.263256414560601e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.437334217720597,8.167029178574822,5.126000000000001,3.0410291785748207,15.813622064632856,19.20704518235583,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.332612114047162,8.042115122855506,5.12775,2.9143651228555063,19.20704518235583,22.506326453513008,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.245032168739286,7.857271532100214,5.124,2.733271532100214,22.506326453513008,25.64286755592309,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.180348261900594,7.637427530361194,5.114749999999999,2.522677530361195,25.64286755592309,28.575037831693617,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,31.19537535658204,7.611501426328374,5.100000000000001,2.5115014263283726,28.575037831693617,31.52974539207994,-4.973799150320701e-14,0.0,2.2461924869409584,1.6787464341790532,0.5674460527619053,40.500000000000014,34.18156602300801,26.911586763119686],[11,85.0,102.00000000000001,262.32500000000005,31.197796702836392,7.621186811345723,5.100000000000001,2.5211868113457214,31.52974539207994,34.49584752307491,-3.552713678800501e-14,0.0,2.181342902797044,1.6545329716356474,0.5268099311613965,40.500000000000014,34.38817633037918,27.13524127269508],[12,85.0,102.00000000000001,268.32500000000005,31.2000381060347,7.630152424138913,5.100000000000001,2.5301524241389117,34.49584752307491,37.47249743382657,-2.842170943040401e-14,0.0,2.1391163725958284,1.6321189396526894,0.5069974329431389,40.500000000000014,34.49160877861531,27.241588217358146],[13,85.0,102.00000000000001,274.32500000000005,31.202185453820153,7.638741815280653,5.100000000000001,2.538741815280652,37.47249743382657,40.45925251062734,-7.105427357601002e-15,0.0,2.0982710944627696,1.61064546179834,0.4876256326644297,40.500000000000014,34.59184812582488,27.3464620495702],[14,85.0,102.00000000000001,280.32500000000005,31.204243137086934,7.646972548347719,5.100000000000001,2.5469725483477177,40.45925251062734,43.45569080280112,7.105427357601002e-15,0.0,2.059246687780089,1.59006862913066,0.46917805864942863,40.500000000000014,34.68664903578177,27.44698839388979],[15,85.0,102.00000000000001,286.32500000000005,31.206217082239878,7.654868328959537,5.100000000000001,2.554868328959536,43.45569080280112,46.46141824863587,0.0,0.0,2.021890479003071,1.5703291776011745,0.45156130140189643,40.500000000000014,34.776563301017546,27.54360449951024],[16,85.0,102.00000000000001,292.32500000000005,31.208112646583317,7.662450586333222,5.100000000000001,2.5624505863332203,46.46141824863587,49.47606599726319,1.4210854715202004e-14,0.0,1.986079650032798,1.5513735341669004,0.43470611586589747,40.500000000000014,34.862013339260095,27.63662113164886],[17,85.0,102.00000000000001,298.32500000000005,31.209934728436036,7.669738913744084,5.100000000000001,2.5697389137440823,49.47606599726319,52.49928824872682,1.4210854715202004e-14,0.0,1.9517026403382034,1.533152715639769,0.41854992469843433,40.500000000000014,34.943378706728474,27.726321317718323],[18,85.0,102.00000000000001,304.32500000000005,31.21168781496028,7.676751259841041,5.100000000000001,2.576751259841039,52.49928824872682,55.53076031912804,2.1316282072803006e-14,0.0,1.9186582497975417,1.5156218503973844,0.40303639940015745,40.500000000000014,35.02099960216759,27.812961278378605],[19,85.0,102.00000000000001,310.32500000000005,31.213376025063976,7.683504100255789,5.100000000000001,2.5835041002557873,55.53076031912804,58.57017690766426,2.842170943040401e-14,0.0,1.8868544585855067,1.498739749360503,0.3881147092250037,40.500000000000014,35.0951817410982,27.896773506008444],[20,85.0,102.00000000000001,316.32500000000005,31.215003146974237,7.690012587896803,5.100000000000001,2.590012587896801,58.57017690766426,61.61725054048403,4.263256414560601e-14,0.0,1.8562074135195685,1.482468530257985,0.37373888326158355,40.500000000000014,35.16620049398499,27.977969380969633]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.437334217720597,8.167029178574822,5.126000000000001,3.0410291785748207,15.813622064632856,19.20704518235583,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.332612114047162,8.042115122855506,5.12775,2.9143651228555063,19.20704518235583,22.506326453513008,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.245032168739286,7.857271532100214,5.124,2.733271532100214,22.506326453513008,25.64286755592309,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.180348261900594,7.637427530361194,5.114749999999999,2.522677530361195,25.64286755592309,28.575037831693617,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,31.19537535658204,7.611501426328374,5.100000000000001,2.5115014263283726,28.575037831693617,31.52974539207994,-4.973799150320701e-14,0.0,2.2461924869409584,1.6787464341790532,0.5674460527619053,40.500000000000014,34.18156602300801,26.911586763119686],[11,85.0,102.00000000000001,262.32500000000005,31.197796702836392,7.621186811345723,5.100000000000001,2.5211868113457214,31.52974539207994,34.49584752307491,-3.552713678800501e-14,0.0,2.181342902797044,1.6545329716356474,0.5268099311613965,40.500000000000014,34.38817633037918,27.13524127269508],[12,85.0,102.00000000000001,268.32500000000005,31.2000381060347,7.630152424138913,5.100000000000001,2.5301524241389117,34.49584752307491,37.47249743382657,-2.842170943040401e-14,0.0,2.1391163725958284,1.6321189396526894,0.5069974329431389,40.500000000000014,34.49160877861531,27.241588217358146],[13,85.0,102.00000000000001,274.32500000000005,31.202185453820153,7.638741815280653,5.100000000000001,2.538741815280652,37.47249743382657,40.45925251062734,-7.105427357601002e-15,0.0,2.0982710944627696,1.61064546179834,0.4876256326644297,40.500000000000014,34.59184812582488,27.3464620495702],[14,85.0,102.00000000000001,280.32500000000005,31.204243137086934,7.646972548347719,5.100000000000001,2.5469725483477177,40.45925251062734,43.45569080280112,7.105427357601002e-15,0.0,2.059246687780089,1.59006862913066,0.46917805864942863,40.500000000000014,34.68664903578177,27.44698839388979],[15,85.0,102.00000000000001,286.32500000000005,31.206217082239878,7.654868328959537,5.100000000000001,2.554868328959536,43.45569080280112,46.46141824863587,0.0,0.0,2.021890479003071,1.5703291776011745,0.45156130140189643,40.500000000000014,34.776563301017546,27.54360449951024],[16,85.0,102.00000000000001,292.32500000000005,31.208112646583317,7.662450586333222,5.100000000000001,2.5624505863332203,46.46141824863587,49.47606599726319,1.4210854715202004e-14,0.0,1.986079650032798,1.5513735341669004,0.43470611586589747,40.500000000000014,34.862013339260095,27.63662113164886],[17,85.0,102.00000000000001,298.32500000000005,31.209934728436036,7.669738913744084,5.100000000000001,2.5697389137440823,49.47606599726319,52.49928824872682,1.4210854715202004e-14,0.0,1.9517026403382034,1.533152715639769,0.41854992469843433,40.500000000000014,34.943378706728474,27.726321317718323],[18,85.0,102.00000000000001,304.32500000000005,31.21168781496028,7.676751259841041,5.100000000000001,2.576751259841039,52.49928824872682,55.53076031912804,2.1316282072803006e-14,0.0,1.9186582497975417,1.5156218503973844,0.40303639940015745,40.500000000000014,35.02099960216759,27.812961278378605],[19,85.0,102.00000000000001,310.32500000000005,31.213376025063976,7.683504100255789,5.100000000000001,2.5835041002557873,55.53076031912804,58.57017690766426,2.842170943040401e-14,0.0,1.8868544585855067,1.498739749360503,0.3881147092250037,40.500000000000014,35.0951817410982,27.896773506008444],[20,85.0,102.00000000000001,316.32500000000005,31.215003146974237,7.690012587896803,5.100000000000001,2.590012587896801,58.57017690766426,61.61725054048403,4.263256414560601e-14,0.0,1.8562074135195685,1.482468530257985,0.37373888326158355,40.500000000000014,35.16620049398499,27.977969380969633]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8346778478608672,"displaced_debt":0.8008135270087603},"qualified_success":false,"sum_tax_paid":20.78882366265592,"years_with_unfunded_need":11,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.437334217720597,8.167029178574822,5.126000000000001,3.0410291785748207,15.813622064632856,19.20704518235583,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.332612114047162,8.042115122855506,5.12775,2.9143651228555063,19.20704518235583,22.506326453513008,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.245032168739286,7.857271532100214,5.124,2.733271532100214,22.506326453513008,25.64286755592309,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.180348261900594,7.637427530361194,5.114749999999999,2.522677530361195,25.64286755592309,28.575037831693617,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,31.138630751305854,7.384523005223613,5.100000000000001,2.284523005223612,28.575037831693617,31.2627119554861,-4.263256414560601e-14,0.0,2.2461924869409584,2.2461924869409584,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,262.32500000000005,31.144322085843196,7.407288343372954,5.100000000000001,2.307288343372953,31.2627119554861,33.977168830042515,-4.263256414560601e-14,0.0,2.1892791415675825,2.1892791415675825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,268.32500000000005,31.149453064689567,7.427812258758422,5.100000000000001,2.3278122587584207,33.977168830042515,36.71577148740536,-3.552713678800501e-14,0.0,2.1379693531039274,2.1379693531039274,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,274.32500000000005,31.15431486666094,7.447259466643899,5.100000000000001,2.347259466643898,36.71577148740536,39.477253212868774,-2.842170943040401e-14,0.0,2.089351333390246,2.089351333390246,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,280.32500000000005,31.158929327823998,7.465717311296075,5.100000000000001,2.3657173112960734,39.477253212868774,42.260450049687684,-1.4210854715202004e-14,0.0,2.043206721759776,2.043206721759776,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,286.32500000000005,31.16331615807876,7.48326463231507,5.100000000000001,2.3832646323150684,42.260450049687684,45.064290793587766,0.0,0.0,1.9993384192122707,1.9993384192122707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,292.32500000000005,31.167493091566165,7.499972366264672,5.100000000000001,2.39997236626467,45.064290793587766,47.887787695075616,0.0,0.0,1.9575690843383,1.9575690843383,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,298.32500000000005,31.17147612203088,7.515904488123525,5.100000000000001,2.415904488123523,47.887787695075616,50.73002826933858,0.0,0.0,1.9177387796911785,1.9177387796911785,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,304.32500000000005,31.175279706028768,7.531118824115069,5.100000000000001,2.4311188241150674,50.73002826933858,53.59016806241513,0.0,0.0,1.8797029397123117,1.8797029397123117,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,310.32500000000005,31.178916938923262,7.545667755692989,5.100000000000001,2.4456677556929876,53.59016806241513,56.46742424558335,1.4210854715202004e-14,0.0,1.8433306107674825,1.8433306107674825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,316.32500000000005,31.18239970774318,7.5595988309726465,5.100000000000001,2.459598830972645,56.46742424558335,59.361069929080585,2.1316282072803006e-14,0.0,1.8085029225683662,1.8085029225683662,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.437334217720597,8.167029178574822,5.126000000000001,3.0410291785748207,15.813622064632856,19.20704518235583,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.332612114047162,8.042115122855506,5.12775,2.9143651228555063,19.20704518235583,22.506326453513008,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.245032168739286,7.857271532100214,5.124,2.733271532100214,22.506326453513008,25.64286755592309,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.180348261900594,7.637427530361194,5.114749999999999,2.522677530361195,25.64286755592309,28.575037831693617,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,31.138630751305854,7.384523005223613,5.100000000000001,2.284523005223612,28.575037831693617,31.2627119554861,-4.263256414560601e-14,0.0,2.2461924869409584,2.2461924869409584,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,262.32500000000005,31.144322085843196,7.407288343372954,5.100000000000001,2.307288343372953,31.2627119554861,33.977168830042515,-4.263256414560601e-14,0.0,2.1892791415675825,2.1892791415675825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,268.32500000000005,31.149453064689567,7.427812258758422,5.100000000000001,2.3278122587584207,33.977168830042515,36.71577148740536,-3.552713678800501e-14,0.0,2.1379693531039274,2.1379693531039274,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,274.32500000000005,31.15431486666094,7.447259466643899,5.100000000000001,2.347259466643898,36.71577148740536,39.477253212868774,-2.842170943040401e-14,0.0,2.089351333390246,2.089351333390246,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,280.32500000000005,31.158929327823998,7.465717311296075,5.100000000000001,2.3657173112960734,39.477253212868774,42.260450049687684,-1.4210854715202004e-14,0.0,2.043206721759776,2.043206721759776,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,286.32500000000005,31.16331615807876,7.48326463231507,5.100000000000001,2.3832646323150684,42.260450049687684,45.064290793587766,0.0,0.0,1.9993384192122707,1.9993384192122707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,292.32500000000005,31.167493091566165,7.499972366264672,5.100000000000001,2.39997236626467,45.064290793587766,47.887787695075616,0.0,0.0,1.9575690843383,1.9575690843383,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,298.32500000000005,31.17147612203088,7.515904488123525,5.100000000000001,2.415904488123523,47.887787695075616,50.73002826933858,0.0,0.0,1.9177387796911785,1.9177387796911785,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,304.32500000000005,31.175279706028768,7.531118824115069,5.100000000000001,2.4311188241150674,50.73002826933858,53.59016806241513,0.0,0.0,1.8797029397123117,1.8797029397123117,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,310.32500000000005,31.178916938923262,7.545667755692989,5.100000000000001,2.4456677556929876,53.59016806241513,56.46742424558335,1.4210854715202004e-14,0.0,1.8433306107674825,1.8433306107674825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,316.32500000000005,31.18239970774318,7.5595988309726465,5.100000000000001,2.459598830972645,56.46742424558335,59.361069929080585,2.1316282072803006e-14,0.0,1.8085029225683662,1.8085029225683662,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.583207461888215,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.437334217720597,8.167029178574822,5.126000000000001,3.0410291785748207,15.813622064632856,19.20704518235583,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.332612114047162,8.042115122855506,5.12775,2.9143651228555063,19.20704518235583,22.506326453513008,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.245032168739286,7.857271532100214,5.124,2.733271532100214,22.506326453513008,25.64286755592309,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.180348261900594,7.637427530361194,5.114749999999999,2.522677530361195,25.64286755592309,28.575037831693617,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,31.138630751305854,7.384523005223613,5.100000000000001,2.284523005223612,28.575037831693617,31.2627119554861,-4.263256414560601e-14,0.0,2.2461924869409584,2.2461924869409584,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,262.32500000000005,31.144322085843196,7.407288343372954,5.100000000000001,2.307288343372953,31.2627119554861,33.977168830042515,-4.263256414560601e-14,0.0,2.1892791415675825,2.1892791415675825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,268.32500000000005,31.149453064689567,7.427812258758422,5.100000000000001,2.3278122587584207,33.977168830042515,36.71577148740536,-3.552713678800501e-14,0.0,2.1379693531039274,2.1379693531039274,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,274.32500000000005,31.15431486666094,7.447259466643899,5.100000000000001,2.347259466643898,36.71577148740536,39.477253212868774,-2.842170943040401e-14,0.0,2.089351333390246,2.089351333390246,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,280.32500000000005,31.158929327823998,7.465717311296075,5.100000000000001,2.3657173112960734,39.477253212868774,42.260450049687684,-1.4210854715202004e-14,0.0,2.043206721759776,2.043206721759776,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,286.32500000000005,31.16331615807876,7.48326463231507,5.100000000000001,2.3832646323150684,42.260450049687684,45.064290793587766,0.0,0.0,1.9993384192122707,1.9993384192122707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,292.32500000000005,31.167493091566165,7.499972366264672,5.100000000000001,2.39997236626467,45.064290793587766,47.887787695075616,0.0,0.0,1.9575690843383,1.9575690843383,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,298.32500000000005,31.17147612203088,7.515904488123525,5.100000000000001,2.415904488123523,47.887787695075616,50.73002826933858,0.0,0.0,1.9177387796911785,1.9177387796911785,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,304.32500000000005,31.175279706028768,7.531118824115069,5.100000000000001,2.4311188241150674,50.73002826933858,53.59016806241513,0.0,0.0,1.8797029397123117,1.8797029397123117,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,310.32500000000005,31.178916938923262,7.545667755692989,5.100000000000001,2.4456677556929876,53.59016806241513,56.46742424558335,1.4210854715202004e-14,0.0,1.8433306107674825,1.8433306107674825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,316.32500000000005,31.18239970774318,7.5595988309726465,5.100000000000001,2.459598830972645,56.46742424558335,59.361069929080585,2.1316282072803006e-14,0.0,1.8085029225683662,1.8085029225683662,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.437334217720597,8.167029178574822,5.126000000000001,3.0410291785748207,15.813622064632856,19.20704518235583,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.332612114047162,8.042115122855506,5.12775,2.9143651228555063,19.20704518235583,22.506326453513008,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.245032168739286,7.857271532100214,5.124,2.733271532100214,22.506326453513008,25.64286755592309,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.180348261900594,7.637427530361194,5.114749999999999,2.522677530361195,25.64286755592309,28.575037831693617,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,31.138630751305854,7.384523005223613,5.100000000000001,2.284523005223612,28.575037831693617,31.2627119554861,-4.263256414560601e-14,0.0,2.2461924869409584,2.2461924869409584,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,262.32500000000005,31.144322085843196,7.407288343372954,5.100000000000001,2.307288343372953,31.2627119554861,33.977168830042515,-4.263256414560601e-14,0.0,2.1892791415675825,2.1892791415675825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,268.32500000000005,31.149453064689567,7.427812258758422,5.100000000000001,2.3278122587584207,33.977168830042515,36.71577148740536,-3.552713678800501e-14,0.0,2.1379693531039274,2.1379693531039274,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,274.32500000000005,31.15431486666094,7.447259466643899,5.100000000000001,2.347259466643898,36.71577148740536,39.477253212868774,-2.842170943040401e-14,0.0,2.089351333390246,2.089351333390246,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,280.32500000000005,31.158929327823998,7.465717311296075,5.100000000000001,2.3657173112960734,39.477253212868774,42.260450049687684,-1.4210854715202004e-14,0.0,2.043206721759776,2.043206721759776,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,286.32500000000005,31.16331615807876,7.48326463231507,5.100000000000001,2.3832646323150684,42.260450049687684,45.064290793587766,0.0,0.0,1.9993384192122707,1.9993384192122707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,292.32500000000005,31.167493091566165,7.499972366264672,5.100000000000001,2.39997236626467,45.064290793587766,47.887787695075616,0.0,0.0,1.9575690843383,1.9575690843383,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,298.32500000000005,31.17147612203088,7.515904488123525,5.100000000000001,2.415904488123523,47.887787695075616,50.73002826933858,0.0,0.0,1.9177387796911785,1.9177387796911785,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,304.32500000000005,31.175279706028768,7.531118824115069,5.100000000000001,2.4311188241150674,50.73002826933858,53.59016806241513,0.0,0.0,1.8797029397123117,1.8797029397123117,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,310.32500000000005,31.178916938923262,7.545667755692989,5.100000000000001,2.4456677556929876,53.59016806241513,56.46742424558335,1.4210854715202004e-14,0.0,1.8433306107674825,1.8433306107674825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,316.32500000000005,31.18239970774318,7.5595988309726465,5.100000000000001,2.459598830972645,56.46742424558335,59.361069929080585,2.1316282072803006e-14,0.0,1.8085029225683662,1.8085029225683662,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.583207461888215,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.460690484031353,8.260454243817847,5.126000000000001,3.1344542438178458,15.813622064632856,19.31129632812058,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.40420166369485,8.328473321446282,5.12775,3.200723321446282,19.31129632812058,22.93475669202203,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.37959062388791,8.395505352694727,5.124,3.271505352694727,22.93475669202203,26.688943162327455,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.384888877752097,8.45558999376729,5.114749999999999,3.3408399937672915,26.688943162327455,30.57208383644575,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,31.40528673501001,8.451146940040331,5.100000000000001,3.35114694004033,30.57208383644575,34.5146096482579,-7.105427357601002e-14,0.0,2.2547025215100707,1.681469400403425,0.5732331211066458,40.500000000000014,34.151579949535225,26.880297995295216],[11,85.0,102.00000000000001,262.32500000000005,31.404714996737415,8.44885998694997,5.100000000000001,3.348859986949968,34.5146096482579,38.45444492702257,-7.105427357601002e-14,0.0,2.1937720413011172,1.6585998694996655,0.5351721718014518,40.500000000000014,34.34516575185613,27.089710479735192],[12,85.0,102.00000000000001,268.32500000000005,31.404189202872892,8.446756811491838,5.100000000000001,3.3467568114918365,38.45444492702257,42.39180588171885,-6.394884621840902e-14,0.0,2.1553293135267717,1.637568114918416,0.5177611986083557,40.500000000000014,34.43643847091534,27.182789241544057],[13,85.0,102.00000000000001,274.32500000000005,31.403687850165667,8.444751400662895,5.100000000000001,3.3447514006628936,42.39180588171885,46.32680752955755,-5.684341886080802e-14,0.0,2.118219439121801,1.6175140066290645,0.5007054324927365,40.500000000000014,34.52504835193487,27.27476982527814],[14,85.0,102.00000000000001,280.32500000000005,31.403209533458433,8.442838133833902,5.100000000000001,3.342838133833901,46.32680752955755,50.259558275244494,-4.263256414560601e-14,0.0,2.082860625681616,1.5983813383390622,0.48447928734255374,40.500000000000014,34.60878387821417,27.36284054176548],[15,85.0,102.00000000000001,286.32500000000005,31.40275253489908,8.441010139596457,5.100000000000001,3.341010139596456,50.259558275244494,54.19015843947562,-2.842170943040401e-14,0.0,2.04909157939616,1.5801013959646604,0.4689901834314997,40.500000000000014,34.688186523916784,27.447440172768143],[16,85.0,102.00000000000001,292.32500000000005,31.402315320278717,8.439261281115023,5.100000000000001,3.3392612811150215,54.19015843947562,58.11870112314035,-3.552713678800501e-14,0.0,2.0167830323107143,1.5626128111502524,0.454170221160462,40.500000000000014,34.76366558306926,27.52887836119136],[17,85.0,102.00000000000001,298.32500000000005,31.401896505000337,8.437586020001461,5.100000000000001,3.33758602000146,58.11870112314035,62.04527291137736,-2.842170943040401e-14,0.0,1.9858190664143671,1.5458602000147577,0.43995886639960946,40.500000000000014,34.835584187148676,27.607432925168023],[18,85.0,102.00000000000001,304.32500000000005,31.401494836080627,8.435979344322618,5.100000000000001,3.3359793443226167,62.04527291137736,65.96995449293338,-2.842170943040401e-14,0.0,1.9560957566695538,1.5297934432262257,0.42630231344332825,40.500000000000014,34.90426399854055,27.683351909783838],[19,85.0,102.00000000000001,310.32500000000005,31.401109176514503,8.434436706058108,5.100000000000001,3.3344367060581064,65.96995449293338,69.89282120594292,-2.1316282072803006e-14,0.0,1.9275196419474323,1.5143670605811301,0.4131525813663022,40.500000000000014,34.96999091233945,27.756857453271095],[20,85.0,102.00000000000001,316.32500000000005,31.400738491852536,8.432953967410143,5.100000000000001,3.332953967410141,69.89282120594292,73.81394352054309,0.0,0.0,1.9000064332926498,1.4995396741015892,0.4004667591910608,40.500000000000014,35.03301981330535,27.828149022395984]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.460690484031353,8.260454243817847,5.126000000000001,3.1344542438178458,15.813622064632856,19.31129632812058,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.40420166369485,8.328473321446282,5.12775,3.200723321446282,19.31129632812058,22.93475669202203,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.37959062388791,8.395505352694727,5.124,3.271505352694727,22.93475669202203,26.688943162327455,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.384888877752097,8.45558999376729,5.114749999999999,3.3408399937672915,26.688943162327455,30.57208383644575,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,31.40528673501001,8.451146940040331,5.100000000000001,3.35114694004033,30.57208383644575,34.5146096482579,-7.105427357601002e-14,0.0,2.2547025215100707,1.681469400403425,0.5732331211066458,40.500000000000014,34.151579949535225,26.880297995295216],[11,85.0,102.00000000000001,262.32500000000005,31.404714996737415,8.44885998694997,5.100000000000001,3.348859986949968,34.5146096482579,38.45444492702257,-7.105427357601002e-14,0.0,2.1937720413011172,1.6585998694996655,0.5351721718014518,40.500000000000014,34.34516575185613,27.089710479735192],[12,85.0,102.00000000000001,268.32500000000005,31.404189202872892,8.446756811491838,5.100000000000001,3.3467568114918365,38.45444492702257,42.39180588171885,-6.394884621840902e-14,0.0,2.1553293135267717,1.637568114918416,0.5177611986083557,40.500000000000014,34.43643847091534,27.182789241544057],[13,85.0,102.00000000000001,274.32500000000005,31.403687850165667,8.444751400662895,5.100000000000001,3.3447514006628936,42.39180588171885,46.32680752955755,-5.684341886080802e-14,0.0,2.118219439121801,1.6175140066290645,0.5007054324927365,40.500000000000014,34.52504835193487,27.27476982527814],[14,85.0,102.00000000000001,280.32500000000005,31.403209533458433,8.442838133833902,5.100000000000001,3.342838133833901,46.32680752955755,50.259558275244494,-4.263256414560601e-14,0.0,2.082860625681616,1.5983813383390622,0.48447928734255374,40.500000000000014,34.60878387821417,27.36284054176548],[15,85.0,102.00000000000001,286.32500000000005,31.40275253489908,8.441010139596457,5.100000000000001,3.341010139596456,50.259558275244494,54.19015843947562,-2.842170943040401e-14,0.0,2.04909157939616,1.5801013959646604,0.4689901834314997,40.500000000000014,34.688186523916784,27.447440172768143],[16,85.0,102.00000000000001,292.32500000000005,31.402315320278717,8.439261281115023,5.100000000000001,3.3392612811150215,54.19015843947562,58.11870112314035,-3.552713678800501e-14,0.0,2.0167830323107143,1.5626128111502524,0.454170221160462,40.500000000000014,34.76366558306926,27.52887836119136],[17,85.0,102.00000000000001,298.32500000000005,31.401896505000337,8.437586020001461,5.100000000000001,3.33758602000146,58.11870112314035,62.04527291137736,-2.842170943040401e-14,0.0,1.9858190664143671,1.5458602000147577,0.43995886639960946,40.500000000000014,34.835584187148676,27.607432925168023],[18,85.0,102.00000000000001,304.32500000000005,31.401494836080627,8.435979344322618,5.100000000000001,3.3359793443226167,62.04527291137736,65.96995449293338,-2.842170943040401e-14,0.0,1.9560957566695538,1.5297934432262257,0.42630231344332825,40.500000000000014,34.90426399854055,27.683351909783838],[19,85.0,102.00000000000001,310.32500000000005,31.401109176514503,8.434436706058108,5.100000000000001,3.3344367060581064,65.96995449293338,69.89282120594292,-2.1316282072803006e-14,0.0,1.9275196419474323,1.5143670605811301,0.4131525813663022,40.500000000000014,34.96999091233945,27.756857453271095],[20,85.0,102.00000000000001,316.32500000000005,31.400738491852536,8.432953967410143,5.100000000000001,3.332953967410141,69.89282120594292,73.81394352054309,0.0,0.0,1.9000064332926498,1.4995396741015892,0.4004667591910608,40.500000000000014,35.03301981330535,27.828149022395984]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8339456195230779,"displaced_debt":0.7998824608201396},"qualified_success":false,"sum_tax_paid":20.90350011782892,"years_with_unfunded_need":11,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.460690484031353,8.260454243817847,5.126000000000001,3.1344542438178458,15.813622064632856,19.31129632812058,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.40420166369485,8.328473321446282,5.12775,3.200723321446282,19.31129632812058,22.93475669202203,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.37959062388791,8.395505352694727,5.124,3.271505352694727,22.93475669202203,26.688943162327455,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.384888877752097,8.45558999376729,5.114749999999999,3.3408399937672915,26.688943162327455,30.57208383644575,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,31.419617563037686,8.508470252150985,5.100000000000001,3.408470252150984,30.57208383644575,34.58204883897632,-5.684341886080802e-14,0.0,2.2547025215100707,2.2547025215100707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,262.32500000000005,31.418333343673755,8.50333337469526,5.100000000000001,3.403333374695258,34.58204883897632,38.58597045626486,-5.684341886080802e-14,0.0,2.2033337469526737,2.2033337469526737,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,268.32500000000005,31.417177013878124,8.498708055512708,5.100000000000001,3.3987080555127065,38.58597045626486,42.58445052157393,-4.973799150320701e-14,0.0,2.1570805551272,2.1570805551272,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,274.32500000000005,31.41608510563833,8.49434042255352,5.100000000000001,3.394340422553519,42.58445052157393,46.5777921951663,-4.263256414560601e-14,0.0,2.1134042255353025,2.1134042255353025,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,280.32500000000005,31.415051598593244,8.490206394373118,5.100000000000001,3.3902063943731164,46.5777921951663,50.5662703061935,-2.842170943040401e-14,0.0,2.072063943731359,2.072063943731359,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,286.32500000000005,31.414071208388624,8.486284833554606,5.100000000000001,3.3862848335546047,50.5662703061935,54.550134816257746,-2.842170943040401e-14,0.0,2.032848335546139,2.032848335546139,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,292.32500000000005,31.413139272573765,8.482557090295202,5.100000000000001,3.382557090295201,54.550134816257746,58.52961374601681,-2.842170943040401e-14,0.0,1.9955709029519897,1.9955709029519897,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,298.32500000000005,31.412251661431565,8.479006645726372,5.100000000000001,3.3790066457263706,58.52961374601681,62.504915682165475,-2.842170943040401e-14,0.0,1.9600664572638873,1.9600664572638873,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,304.32500000000005,31.411404703760255,8.475618815041159,5.100000000000001,3.3756188150411575,62.504915682165475,66.47623193515507,-2.842170943040401e-14,0.0,1.9261881504116125,1.9261881504116125,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,310.32500000000005,31.410595124755808,8.472380499023316,5.100000000000001,3.372380499023315,66.47623193515507,70.44373840459427,-1.4210854715202004e-14,0.0,1.893804990233298,1.893804990233298,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,316.32500000000005,31.409819993749764,8.46927997499914,5.100000000000001,3.369279974999138,70.44373840459427,74.4075971987109,-1.4210854715202004e-14,0.0,1.862799749991446,1.862799749991446,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.460690484031353,8.260454243817847,5.126000000000001,3.1344542438178458,15.813622064632856,19.31129632812058,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.40420166369485,8.328473321446282,5.12775,3.200723321446282,19.31129632812058,22.93475669202203,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.37959062388791,8.395505352694727,5.124,3.271505352694727,22.93475669202203,26.688943162327455,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.384888877752097,8.45558999376729,5.114749999999999,3.3408399937672915,26.688943162327455,30.57208383644575,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,31.419617563037686,8.508470252150985,5.100000000000001,3.408470252150984,30.57208383644575,34.58204883897632,-5.684341886080802e-14,0.0,2.2547025215100707,2.2547025215100707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,262.32500000000005,31.418333343673755,8.50333337469526,5.100000000000001,3.403333374695258,34.58204883897632,38.58597045626486,-5.684341886080802e-14,0.0,2.2033337469526737,2.2033337469526737,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,268.32500000000005,31.417177013878124,8.498708055512708,5.100000000000001,3.3987080555127065,38.58597045626486,42.58445052157393,-4.973799150320701e-14,0.0,2.1570805551272,2.1570805551272,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,274.32500000000005,31.41608510563833,8.49434042255352,5.100000000000001,3.394340422553519,42.58445052157393,46.5777921951663,-4.263256414560601e-14,0.0,2.1134042255353025,2.1134042255353025,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,280.32500000000005,31.415051598593244,8.490206394373118,5.100000000000001,3.3902063943731164,46.5777921951663,50.5662703061935,-2.842170943040401e-14,0.0,2.072063943731359,2.072063943731359,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,286.32500000000005,31.414071208388624,8.486284833554606,5.100000000000001,3.3862848335546047,50.5662703061935,54.550134816257746,-2.842170943040401e-14,0.0,2.032848335546139,2.032848335546139,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,292.32500000000005,31.413139272573765,8.482557090295202,5.100000000000001,3.382557090295201,54.550134816257746,58.52961374601681,-2.842170943040401e-14,0.0,1.9955709029519897,1.9955709029519897,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,298.32500000000005,31.412251661431565,8.479006645726372,5.100000000000001,3.3790066457263706,58.52961374601681,62.504915682165475,-2.842170943040401e-14,0.0,1.9600664572638873,1.9600664572638873,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,304.32500000000005,31.411404703760255,8.475618815041159,5.100000000000001,3.3756188150411575,62.504915682165475,66.47623193515507,-2.842170943040401e-14,0.0,1.9261881504116125,1.9261881504116125,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,310.32500000000005,31.410595124755808,8.472380499023316,5.100000000000001,3.372380499023315,66.47623193515507,70.44373840459427,-1.4210854715202004e-14,0.0,1.893804990233298,1.893804990233298,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,316.32500000000005,31.409819993749764,8.46927997499914,5.100000000000001,3.369279974999138,70.44373840459427,74.4075971987109,-1.4210854715202004e-14,0.0,1.862799749991446,1.862799749991446,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.94955638225565,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.460690484031353,8.260454243817847,5.126000000000001,3.1344542438178458,15.813622064632856,19.31129632812058,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.40420166369485,8.328473321446282,5.12775,3.200723321446282,19.31129632812058,22.93475669202203,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.37959062388791,8.395505352694727,5.124,3.271505352694727,22.93475669202203,26.688943162327455,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.384888877752097,8.45558999376729,5.114749999999999,3.3408399937672915,26.688943162327455,30.57208383644575,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,31.419617563037686,8.508470252150985,5.100000000000001,3.408470252150984,30.57208383644575,34.58204883897632,-5.684341886080802e-14,0.0,2.2547025215100707,2.2547025215100707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,262.32500000000005,31.418333343673755,8.50333337469526,5.100000000000001,3.403333374695258,34.58204883897632,38.58597045626486,-5.684341886080802e-14,0.0,2.2033337469526737,2.2033337469526737,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,268.32500000000005,31.417177013878124,8.498708055512708,5.100000000000001,3.3987080555127065,38.58597045626486,42.58445052157393,-4.973799150320701e-14,0.0,2.1570805551272,2.1570805551272,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,274.32500000000005,31.41608510563833,8.49434042255352,5.100000000000001,3.394340422553519,42.58445052157393,46.5777921951663,-4.263256414560601e-14,0.0,2.1134042255353025,2.1134042255353025,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,280.32500000000005,31.415051598593244,8.490206394373118,5.100000000000001,3.3902063943731164,46.5777921951663,50.5662703061935,-2.842170943040401e-14,0.0,2.072063943731359,2.072063943731359,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,286.32500000000005,31.414071208388624,8.486284833554606,5.100000000000001,3.3862848335546047,50.5662703061935,54.550134816257746,-2.842170943040401e-14,0.0,2.032848335546139,2.032848335546139,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,292.32500000000005,31.413139272573765,8.482557090295202,5.100000000000001,3.382557090295201,54.550134816257746,58.52961374601681,-2.842170943040401e-14,0.0,1.9955709029519897,1.9955709029519897,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,298.32500000000005,31.412251661431565,8.479006645726372,5.100000000000001,3.3790066457263706,58.52961374601681,62.504915682165475,-2.842170943040401e-14,0.0,1.9600664572638873,1.9600664572638873,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,304.32500000000005,31.411404703760255,8.475618815041159,5.100000000000001,3.3756188150411575,62.504915682165475,66.47623193515507,-2.842170943040401e-14,0.0,1.9261881504116125,1.9261881504116125,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,310.32500000000005,31.410595124755808,8.472380499023316,5.100000000000001,3.372380499023315,66.47623193515507,70.44373840459427,-1.4210854715202004e-14,0.0,1.893804990233298,1.893804990233298,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,316.32500000000005,31.409819993749764,8.46927997499914,5.100000000000001,3.369279974999138,70.44373840459427,74.4075971987109,-1.4210854715202004e-14,0.0,1.862799749991446,1.862799749991446,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67712499999999,8.143500000000003,5.106,3.037500000000003,9.144618500629281,12.428402284413067,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,226.97500000000002,31.551574999999982,8.199300000000008,5.11875,3.0805500000000077,12.428402284413067,15.813622064632856,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.460690484031353,8.260454243817847,5.126000000000001,3.1344542438178458,15.813622064632856,19.31129632812058,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.40420166369485,8.328473321446282,5.12775,3.200723321446282,19.31129632812058,22.93475669202203,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.37959062388791,8.395505352694727,5.124,3.271505352694727,22.93475669202203,26.688943162327455,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.384888877752097,8.45558999376729,5.114749999999999,3.3408399937672915,26.688943162327455,30.57208383644575,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,256.32500000000005,31.419617563037686,8.508470252150985,5.100000000000001,3.408470252150984,30.57208383644575,34.58204883897632,-5.684341886080802e-14,0.0,2.2547025215100707,2.2547025215100707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,262.32500000000005,31.418333343673755,8.50333337469526,5.100000000000001,3.403333374695258,34.58204883897632,38.58597045626486,-5.684341886080802e-14,0.0,2.2033337469526737,2.2033337469526737,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,268.32500000000005,31.417177013878124,8.498708055512708,5.100000000000001,3.3987080555127065,38.58597045626486,42.58445052157393,-4.973799150320701e-14,0.0,2.1570805551272,2.1570805551272,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,274.32500000000005,31.41608510563833,8.49434042255352,5.100000000000001,3.394340422553519,42.58445052157393,46.5777921951663,-4.263256414560601e-14,0.0,2.1134042255353025,2.1134042255353025,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,280.32500000000005,31.415051598593244,8.490206394373118,5.100000000000001,3.3902063943731164,46.5777921951663,50.5662703061935,-2.842170943040401e-14,0.0,2.072063943731359,2.072063943731359,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,286.32500000000005,31.414071208388624,8.486284833554606,5.100000000000001,3.3862848335546047,50.5662703061935,54.550134816257746,-2.842170943040401e-14,0.0,2.032848335546139,2.032848335546139,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,292.32500000000005,31.413139272573765,8.482557090295202,5.100000000000001,3.382557090295201,54.550134816257746,58.52961374601681,-2.842170943040401e-14,0.0,1.9955709029519897,1.9955709029519897,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,298.32500000000005,31.412251661431565,8.479006645726372,5.100000000000001,3.3790066457263706,58.52961374601681,62.504915682165475,-2.842170943040401e-14,0.0,1.9600664572638873,1.9600664572638873,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,304.32500000000005,31.411404703760255,8.475618815041159,5.100000000000001,3.3756188150411575,62.504915682165475,66.47623193515507,-2.842170943040401e-14,0.0,1.9261881504116125,1.9261881504116125,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,310.32500000000005,31.410595124755808,8.472380499023316,5.100000000000001,3.372380499023315,66.47623193515507,70.44373840459427,-1.4210854715202004e-14,0.0,1.893804990233298,1.893804990233298,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,316.32500000000005,31.409819993749764,8.46927997499914,5.100000000000001,3.369279974999138,70.44373840459427,74.4075971987109,-1.4210854715202004e-14,0.0,1.862799749991446,1.862799749991446,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.94955638225565,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.676993067340135,8.142972269360598,5.106,3.0369722693605983,9.144618500629281,12.427831764802901,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.515006636464655,8.053026545858728,5.11875,2.9342765458587277,12.427831764802901,15.652311485526777,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.342568885777375,7.787967850801934,5.126000000000001,2.6619678508019327,15.652311485526777,18.62274771388945,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.178424929468786,7.425366384541931,5.12775,2.2976163845419313,18.62274771388945,21.22382286620107,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.03039208042645,6.998711178848822,5.124,1.8747111788488224,21.22382286620107,23.375130776355455,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.96774600069837,6.787018485552224,5.114749999999999,1.672268485552225,23.375130776355455,25.31884965735804,-4.263256414560601e-14,0.0,1.9775272249935683,1.6717610696929286,0.30576615530063966,39.821249999999985,37.479216280819095,30.15144881504123],[10,85.0,102.00000000000001,256.32500000000005,30.98666822903338,6.776672916133663,5.100000000000001,1.6766729161336613,25.31884965735804,27.291406029279994,-2.842170943040401e-14,0.0,2.569534481458143,1.673696759851479,0.8958377216066641,40.500000000000014,34.55458947237951,26.78933089480797],[11,85.0,102.00000000000001,262.32500000000005,30.992457688576543,6.799830754306299,5.100000000000001,1.6998307543062978,27.291406029279994,29.291206916699167,-2.842170943040401e-14,0.0,2.4993944241934116,1.6479658285485514,0.8514285956448604,40.500000000000014,34.79089577528538,27.02323886679178],[12,85.0,102.00000000000001,268.32500000000005,30.99784075701843,6.8213630280738045,5.100000000000001,1.721363028073803,29.291206916699167,31.31633989090364,-1.4210854715202004e-14,0.0,2.453251519955277,1.624041079917987,0.8292104400372899,40.500000000000014,34.91299371726143,27.13639198419001],[13,85.0,102.00000000000001,274.32500000000005,31.003022249363415,6.842088997453786,5.100000000000001,1.7420889974537843,31.31633989090364,33.36585635849633,-2.842170943040401e-14,0.0,2.4084755074792685,1.6010122250513512,0.8074632824279174,40.500000000000014,35.031575629842905,27.24807409335483],[14,85.0,102.00000000000001,280.32500000000005,31.00800872323275,6.862034892931092,5.100000000000001,1.7620348929310907,33.36585635849633,35.43883858547409,-2.1316282072803006e-14,0.0,2.3655766868086356,1.5788501189654385,0.7867265678431972,40.500000000000014,35.1440136565442,27.355201279903508],[15,85.0,102.00000000000001,286.32500000000005,31.012811228967035,6.881244915868265,5.100000000000001,1.781244915868264,35.43883858547409,37.53442083943675,-2.842170943040401e-14,0.0,2.3244131705439703,1.557505649035253,0.7669075215087173,40.500000000000014,35.25087352086395,27.458190141478266],[16,85.0,102.00000000000001,292.32500000000005,31.017439885699083,6.8997595427964455,5.100000000000001,1.7997595427964441,37.53442083943675,39.651785007432565,-2.842170943040401e-14,0.0,2.2848719445575814,1.5369338413372702,0.7479381032203111,40.500000000000014,35.35258548889266,27.557330837679732],[17,85.0,102.00000000000001,298.32500000000005,31.02190409348147,6.917616373925981,5.100000000000001,1.8176163739259792,39.651785007432565,41.79015721205136,-2.1316282072803006e-14,0.0,2.2468487531582024,1.5170929178600172,0.7297558352981851,40.500000000000014,35.44954241723958,27.65289204027297],[18,85.0,102.00000000000001,304.32500000000005,31.026212592069694,6.934850368278845,5.100000000000001,1.8348503682788433,41.79015721205136,43.948804704144116,-1.4210854715202004e-14,0.0,2.2102477209421405,1.49794403524572,0.7123036856964206,40.500000000000014,35.54210148348304,27.745120440401134],[19,85.0,102.00000000000001,310.32500000000005,31.030373517103584,6.951494068414391,5.100000000000001,1.8514940684143895,43.948804704144116,46.127033019925754,-1.4210854715202004e-14,0.0,2.174980538692635,1.4794510350951071,0.6955295035975281,40.500000000000014,35.63058801247374,27.834242898339884],[20,85.0,102.00000000000001,316.32500000000005,31.03439445068991,6.967577802759706,5.100000000000001,1.8675778027597048,46.127033019925754,48.324183376113645,-1.4210854715202004e-14,0.0,2.1409657516584977,1.4615802191558807,0.679385532502617,40.500000000000014,35.71529878393634,27.92046829141163]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.676993067340135,8.142972269360598,5.106,3.0369722693605983,9.144618500629281,12.427831764802901,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.515006636464655,8.053026545858728,5.11875,2.9342765458587277,12.427831764802901,15.652311485526777,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.342568885777375,7.787967850801934,5.126000000000001,2.6619678508019327,15.652311485526777,18.62274771388945,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.178424929468786,7.425366384541931,5.12775,2.2976163845419313,18.62274771388945,21.22382286620107,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.03039208042645,6.998711178848822,5.124,1.8747111788488224,21.22382286620107,23.375130776355455,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.96774600069837,6.787018485552224,5.114749999999999,1.672268485552225,23.375130776355455,25.31884965735804,-4.263256414560601e-14,0.0,1.9775272249935683,1.6717610696929286,0.30576615530063966,39.821249999999985,37.479216280819095,30.15144881504123],[10,85.0,102.00000000000001,256.32500000000005,30.98666822903338,6.776672916133663,5.100000000000001,1.6766729161336613,25.31884965735804,27.291406029279994,-2.842170943040401e-14,0.0,2.569534481458143,1.673696759851479,0.8958377216066641,40.500000000000014,34.55458947237951,26.78933089480797],[11,85.0,102.00000000000001,262.32500000000005,30.992457688576543,6.799830754306299,5.100000000000001,1.6998307543062978,27.291406029279994,29.291206916699167,-2.842170943040401e-14,0.0,2.4993944241934116,1.6479658285485514,0.8514285956448604,40.500000000000014,34.79089577528538,27.02323886679178],[12,85.0,102.00000000000001,268.32500000000005,30.99784075701843,6.8213630280738045,5.100000000000001,1.721363028073803,29.291206916699167,31.31633989090364,-1.4210854715202004e-14,0.0,2.453251519955277,1.624041079917987,0.8292104400372899,40.500000000000014,34.91299371726143,27.13639198419001],[13,85.0,102.00000000000001,274.32500000000005,31.003022249363415,6.842088997453786,5.100000000000001,1.7420889974537843,31.31633989090364,33.36585635849633,-2.842170943040401e-14,0.0,2.4084755074792685,1.6010122250513512,0.8074632824279174,40.500000000000014,35.031575629842905,27.24807409335483],[14,85.0,102.00000000000001,280.32500000000005,31.00800872323275,6.862034892931092,5.100000000000001,1.7620348929310907,33.36585635849633,35.43883858547409,-2.1316282072803006e-14,0.0,2.3655766868086356,1.5788501189654385,0.7867265678431972,40.500000000000014,35.1440136565442,27.355201279903508],[15,85.0,102.00000000000001,286.32500000000005,31.012811228967035,6.881244915868265,5.100000000000001,1.781244915868264,35.43883858547409,37.53442083943675,-2.842170943040401e-14,0.0,2.3244131705439703,1.557505649035253,0.7669075215087173,40.500000000000014,35.25087352086395,27.458190141478266],[16,85.0,102.00000000000001,292.32500000000005,31.017439885699083,6.8997595427964455,5.100000000000001,1.7997595427964441,37.53442083943675,39.651785007432565,-2.842170943040401e-14,0.0,2.2848719445575814,1.5369338413372702,0.7479381032203111,40.500000000000014,35.35258548889266,27.557330837679732],[17,85.0,102.00000000000001,298.32500000000005,31.02190409348147,6.917616373925981,5.100000000000001,1.8176163739259792,39.651785007432565,41.79015721205136,-2.1316282072803006e-14,0.0,2.2468487531582024,1.5170929178600172,0.7297558352981851,40.500000000000014,35.44954241723958,27.65289204027297],[18,85.0,102.00000000000001,304.32500000000005,31.026212592069694,6.934850368278845,5.100000000000001,1.8348503682788433,41.79015721205136,43.948804704144116,-1.4210854715202004e-14,0.0,2.2102477209421405,1.49794403524572,0.7123036856964206,40.500000000000014,35.54210148348304,27.745120440401134],[19,85.0,102.00000000000001,310.32500000000005,31.030373517103584,6.951494068414391,5.100000000000001,1.8514940684143895,43.948804704144116,46.127033019925754,-1.4210854715202004e-14,0.0,2.174980538692635,1.4794510350951071,0.6955295035975281,40.500000000000014,35.63058801247374,27.834242898339884],[20,85.0,102.00000000000001,316.32500000000005,31.03439445068991,6.967577802759706,5.100000000000001,1.8675778027597048,46.127033019925754,48.324183376113645,-1.4210854715202004e-14,0.0,2.1409657516584977,1.4615802191558807,0.679385532502617,40.500000000000014,35.71529878393634,27.92046829141163]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8437866876873826,"displaced_debt":0.7971755344235593},"qualified_success":false,"sum_tax_paid":21.887174728354974,"years_with_unfunded_need":12,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.263256414560601e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.676993067340135,8.142972269360598,5.106,3.0369722693605983,9.144618500629281,12.427831764802901,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.515006636464655,8.053026545858728,5.11875,2.9342765458587277,12.427831764802901,15.652311485526777,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.342568885777375,7.787967850801934,5.126000000000001,2.6619678508019327,15.652311485526777,18.62274771388945,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.178424929468786,7.425366384541931,5.12775,2.2976163845419313,18.62274771388945,21.22382286620107,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.03039208042645,6.998711178848822,5.124,1.8747111788488224,21.22382286620107,23.375130776355455,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.89894861575571,6.511828945781659,5.114749999999999,1.3970789457816597,23.375130776355455,24.998990072053576,-5.684341886080802e-14,0.0,1.9775272249935683,1.9775272249935683,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,256.32500000000005,30.784309279960766,5.967237119843276,5.100000000000001,0.8672371198432742,24.998990072053576,26.019269036575075,-4.973799150320701e-14,0.0,2.5730698668407967,2.5730698668407967,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,262.32500000000005,30.799846403010765,6.029385612043271,5.100000000000001,0.9293856120432693,26.019269036575075,27.11266387427304,-4.973799150320701e-14,0.0,2.5040159866185814,2.5040159866185814,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,268.32500000000005,30.81393537611178,6.08574150444737,5.100000000000001,0.9857415044473683,27.11266387427304,28.27235976185818,-5.684341886080802e-14,0.0,2.4413983283918164,2.4413983283918164,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,274.32500000000005,30.82735273396806,6.139410935872476,5.100000000000001,1.0394109358724748,28.27235976185818,29.49519615700227,-5.684341886080802e-14,0.0,2.3817656268083494,2.3817656268083494,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,280.32500000000005,30.84014048345797,6.190561933832129,5.100000000000001,1.0905619338321273,29.49519615700227,30.77821019680477,-5.684341886080802e-14,0.0,2.3249311846309624,2.3249311846309624,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,286.32500000000005,30.85233850221307,6.2393540088525015,5.100000000000001,1.1393540088525,30.77821019680477,32.11862667780771,-5.684341886080802e-14,0.0,2.2707177679416484,2.2707177679416484,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,292.32500000000005,30.863983916426527,6.285935665706333,5.100000000000001,1.1859356657063316,32.11862667780771,33.513845108050454,-5.684341886080802e-14,0.0,2.218960371437411,2.218960371437411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,298.32500000000005,30.875111277381528,6.330445109526323,5.100000000000001,1.2304451095263218,33.513845108050454,34.961427589846124,-4.973799150320701e-14,0.0,2.1695054338596327,2.1695054338596327,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,304.32500000000005,30.88575273207767,6.373010928310833,5.100000000000001,1.273010928310832,34.961427589846124,36.45908750550593,-3.552713678800501e-14,0.0,2.122210079654625,2.122210079654625,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,310.32500000000005,30.89593818724185,6.413752748967582,5.100000000000001,1.3137527489675804,36.45908750550593,38.00467897487955,-4.263256414560601e-14,0.0,2.0769413900360263,2.0769413900360263,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,316.32500000000005,30.905695465664998,6.45278186266016,5.100000000000001,1.3527818626601587,38.00467897487955,39.596187048597386,-4.263256414560601e-14,0.0,2.033575708155368,2.033575708155368,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.676993067340135,8.142972269360598,5.106,3.0369722693605983,9.144618500629281,12.427831764802901,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.515006636464655,8.053026545858728,5.11875,2.9342765458587277,12.427831764802901,15.652311485526777,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.342568885777375,7.787967850801934,5.126000000000001,2.6619678508019327,15.652311485526777,18.62274771388945,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.178424929468786,7.425366384541931,5.12775,2.2976163845419313,18.62274771388945,21.22382286620107,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.03039208042645,6.998711178848822,5.124,1.8747111788488224,21.22382286620107,23.375130776355455,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.89894861575571,6.511828945781659,5.114749999999999,1.3970789457816597,23.375130776355455,24.998990072053576,-5.684341886080802e-14,0.0,1.9775272249935683,1.9775272249935683,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,256.32500000000005,30.784309279960766,5.967237119843276,5.100000000000001,0.8672371198432742,24.998990072053576,26.019269036575075,-4.973799150320701e-14,0.0,2.5730698668407967,2.5730698668407967,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,262.32500000000005,30.799846403010765,6.029385612043271,5.100000000000001,0.9293856120432693,26.019269036575075,27.11266387427304,-4.973799150320701e-14,0.0,2.5040159866185814,2.5040159866185814,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,268.32500000000005,30.81393537611178,6.08574150444737,5.100000000000001,0.9857415044473683,27.11266387427304,28.27235976185818,-5.684341886080802e-14,0.0,2.4413983283918164,2.4413983283918164,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,274.32500000000005,30.82735273396806,6.139410935872476,5.100000000000001,1.0394109358724748,28.27235976185818,29.49519615700227,-5.684341886080802e-14,0.0,2.3817656268083494,2.3817656268083494,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,280.32500000000005,30.84014048345797,6.190561933832129,5.100000000000001,1.0905619338321273,29.49519615700227,30.77821019680477,-5.684341886080802e-14,0.0,2.3249311846309624,2.3249311846309624,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,286.32500000000005,30.85233850221307,6.2393540088525015,5.100000000000001,1.1393540088525,30.77821019680477,32.11862667780771,-5.684341886080802e-14,0.0,2.2707177679416484,2.2707177679416484,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,292.32500000000005,30.863983916426527,6.285935665706333,5.100000000000001,1.1859356657063316,32.11862667780771,33.513845108050454,-5.684341886080802e-14,0.0,2.218960371437411,2.218960371437411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,298.32500000000005,30.875111277381528,6.330445109526323,5.100000000000001,1.2304451095263218,33.513845108050454,34.961427589846124,-4.973799150320701e-14,0.0,2.1695054338596327,2.1695054338596327,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,304.32500000000005,30.88575273207767,6.373010928310833,5.100000000000001,1.273010928310832,34.961427589846124,36.45908750550593,-3.552713678800501e-14,0.0,2.122210079654625,2.122210079654625,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,310.32500000000005,30.89593818724185,6.413752748967582,5.100000000000001,1.3137527489675804,36.45908750550593,38.00467897487955,-4.263256414560601e-14,0.0,2.0769413900360263,2.0769413900360263,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,316.32500000000005,30.905695465664998,6.45278186266016,5.100000000000001,1.3527818626601587,38.00467897487955,39.596187048597386,-4.263256414560601e-14,0.0,2.033575708155368,2.033575708155368,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":30.133958917966776,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.676993067340135,8.142972269360598,5.106,3.0369722693605983,9.144618500629281,12.427831764802901,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.515006636464655,8.053026545858728,5.11875,2.9342765458587277,12.427831764802901,15.652311485526777,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.342568885777375,7.787967850801934,5.126000000000001,2.6619678508019327,15.652311485526777,18.62274771388945,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.178424929468786,7.425366384541931,5.12775,2.2976163845419313,18.62274771388945,21.22382286620107,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.03039208042645,6.998711178848822,5.124,1.8747111788488224,21.22382286620107,23.375130776355455,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.89894861575571,6.511828945781659,5.114749999999999,1.3970789457816597,23.375130776355455,24.998990072053576,-5.684341886080802e-14,0.0,1.9775272249935683,1.9775272249935683,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,256.32500000000005,30.784309279960766,5.967237119843276,5.100000000000001,0.8672371198432742,24.998990072053576,26.019269036575075,-4.973799150320701e-14,0.0,2.5730698668407967,2.5730698668407967,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,262.32500000000005,30.799846403010765,6.029385612043271,5.100000000000001,0.9293856120432693,26.019269036575075,27.11266387427304,-4.973799150320701e-14,0.0,2.5040159866185814,2.5040159866185814,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,268.32500000000005,30.81393537611178,6.08574150444737,5.100000000000001,0.9857415044473683,27.11266387427304,28.27235976185818,-5.684341886080802e-14,0.0,2.4413983283918164,2.4413983283918164,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,274.32500000000005,30.82735273396806,6.139410935872476,5.100000000000001,1.0394109358724748,28.27235976185818,29.49519615700227,-5.684341886080802e-14,0.0,2.3817656268083494,2.3817656268083494,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,280.32500000000005,30.84014048345797,6.190561933832129,5.100000000000001,1.0905619338321273,29.49519615700227,30.77821019680477,-5.684341886080802e-14,0.0,2.3249311846309624,2.3249311846309624,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,286.32500000000005,30.85233850221307,6.2393540088525015,5.100000000000001,1.1393540088525,30.77821019680477,32.11862667780771,-5.684341886080802e-14,0.0,2.2707177679416484,2.2707177679416484,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,292.32500000000005,30.863983916426527,6.285935665706333,5.100000000000001,1.1859356657063316,32.11862667780771,33.513845108050454,-5.684341886080802e-14,0.0,2.218960371437411,2.218960371437411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,298.32500000000005,30.875111277381528,6.330445109526323,5.100000000000001,1.2304451095263218,33.513845108050454,34.961427589846124,-4.973799150320701e-14,0.0,2.1695054338596327,2.1695054338596327,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,304.32500000000005,30.88575273207767,6.373010928310833,5.100000000000001,1.273010928310832,34.961427589846124,36.45908750550593,-3.552713678800501e-14,0.0,2.122210079654625,2.122210079654625,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,310.32500000000005,30.89593818724185,6.413752748967582,5.100000000000001,1.3137527489675804,36.45908750550593,38.00467897487955,-4.263256414560601e-14,0.0,2.0769413900360263,2.0769413900360263,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,316.32500000000005,30.905695465664998,6.45278186266016,5.100000000000001,1.3527818626601587,38.00467897487955,39.596187048597386,-4.263256414560601e-14,0.0,2.033575708155368,2.033575708155368,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.676993067340135,8.142972269360598,5.106,3.0369722693605983,9.144618500629281,12.427831764802901,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.515006636464655,8.053026545858728,5.11875,2.9342765458587277,12.427831764802901,15.652311485526777,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.342568885777375,7.787967850801934,5.126000000000001,2.6619678508019327,15.652311485526777,18.62274771388945,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.178424929468786,7.425366384541931,5.12775,2.2976163845419313,18.62274771388945,21.22382286620107,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.03039208042645,6.998711178848822,5.124,1.8747111788488224,21.22382286620107,23.375130776355455,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.89894861575571,6.511828945781659,5.114749999999999,1.3970789457816597,23.375130776355455,24.998990072053576,-5.684341886080802e-14,0.0,1.9775272249935683,1.9775272249935683,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,256.32500000000005,30.784309279960766,5.967237119843276,5.100000000000001,0.8672371198432742,24.998990072053576,26.019269036575075,-4.973799150320701e-14,0.0,2.5730698668407967,2.5730698668407967,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,262.32500000000005,30.799846403010765,6.029385612043271,5.100000000000001,0.9293856120432693,26.019269036575075,27.11266387427304,-4.973799150320701e-14,0.0,2.5040159866185814,2.5040159866185814,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,268.32500000000005,30.81393537611178,6.08574150444737,5.100000000000001,0.9857415044473683,27.11266387427304,28.27235976185818,-5.684341886080802e-14,0.0,2.4413983283918164,2.4413983283918164,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,274.32500000000005,30.82735273396806,6.139410935872476,5.100000000000001,1.0394109358724748,28.27235976185818,29.49519615700227,-5.684341886080802e-14,0.0,2.3817656268083494,2.3817656268083494,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,280.32500000000005,30.84014048345797,6.190561933832129,5.100000000000001,1.0905619338321273,29.49519615700227,30.77821019680477,-5.684341886080802e-14,0.0,2.3249311846309624,2.3249311846309624,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,286.32500000000005,30.85233850221307,6.2393540088525015,5.100000000000001,1.1393540088525,30.77821019680477,32.11862667780771,-5.684341886080802e-14,0.0,2.2707177679416484,2.2707177679416484,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,292.32500000000005,30.863983916426527,6.285935665706333,5.100000000000001,1.1859356657063316,32.11862667780771,33.513845108050454,-5.684341886080802e-14,0.0,2.218960371437411,2.218960371437411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,298.32500000000005,30.875111277381528,6.330445109526323,5.100000000000001,1.2304451095263218,33.513845108050454,34.961427589846124,-4.973799150320701e-14,0.0,2.1695054338596327,2.1695054338596327,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,304.32500000000005,30.88575273207767,6.373010928310833,5.100000000000001,1.273010928310832,34.961427589846124,36.45908750550593,-3.552713678800501e-14,0.0,2.122210079654625,2.122210079654625,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,310.32500000000005,30.89593818724185,6.413752748967582,5.100000000000001,1.3137527489675804,36.45908750550593,38.00467897487955,-4.263256414560601e-14,0.0,2.0769413900360263,2.0769413900360263,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,316.32500000000005,30.905695465664998,6.45278186266016,5.100000000000001,1.3527818626601587,38.00467897487955,39.596187048597386,-4.263256414560601e-14,0.0,2.033575708155368,2.033575708155368,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":30.133958917966776,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67706636326228,8.143265453049153,5.106,3.0372654530491534,9.144618500629281,12.42814872014188,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.53532235079277,8.13428940317121,5.11875,3.015539403171209,12.42814872014188,15.741928284066287,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.405561986374043,8.039940253188718,5.126000000000001,2.9139402531887164,15.741928284066287,18.993535433547258,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.295749142272907,7.8946632357585145,5.12775,2.7669132357585147,18.993535433547258,22.12589004006633,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.209050990393887,7.713346818718662,5.124,2.5893468187186626,22.12589004006633,25.097271635317256,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.17649032392677,7.621995778465973,5.114749999999999,2.5072457784659736,25.097271635317256,28.01150520547811,-7.105427357601002e-14,0.0,1.9847730339162053,1.674019174524705,0.31075385939150035,39.821249999999985,37.45446469759089,30.124024415595503],[10,85.0,102.00000000000001,256.32500000000005,31.195514020381722,7.612056081527214,5.100000000000001,2.512056081527213,28.01150520547811,30.966865301392478,-7.815970093361102e-14,0.0,2.5810222800766844,1.677359796182006,0.9036624838946785,40.500000000000014,34.51218252243678,26.74888742052466],[11,85.0,102.00000000000001,262.32500000000005,31.197943138071263,7.621772552285336,5.100000000000001,2.5217725522853343,30.966865301392478,33.93365653937522,-7.105427357601002e-14,0.0,2.5151643592038244,1.653068619286616,0.8620957399172084,40.500000000000014,34.73341773312527,26.967770675479972],[12,85.0,102.00000000000001,268.32500000000005,31.200186923677556,7.630747694710465,5.100000000000001,2.5307476947104632,33.93365653937522,36.911006768446356,-5.684341886080802e-14,0.0,2.4730564232868515,1.63063076322382,0.8424256600630314,40.500000000000014,34.84191613813342,27.067543704221936],[13,85.0,102.00000000000001,274.32500000000005,31.202336550759263,7.639346203037221,5.100000000000001,2.539346203037219,36.911006768446356,39.898472889666614,-4.263256414560601e-14,0.0,2.4322912230986744,1.6091344924069095,0.823156730691765,40.500000000000014,34.94733832833378,27.166145472070273],[14,85.0,102.00000000000001,280.32500000000005,31.20439626740579,7.6475850696232754,5.100000000000001,2.547585069623274,39.898472889666614,42.89563179510576,-2.842170943040401e-14,0.0,2.3933472930508426,1.588537325941794,0.8048099671090485,40.500000000000014,35.04714354078203,27.260600109321377],[15,85.0,102.00000000000001,286.32500000000005,31.206372030859796,7.655488123439255,5.100000000000001,2.555488123439254,42.89563179510576,45.90208841091665,-1.4210854715202004e-14,0.0,2.3560706806864595,1.5687796914018357,0.7872909892846237,40.500000000000014,35.14190284732859,27.351335862092245],[16,85.0,102.00000000000001,292.32500000000005,31.208269220666242,7.66307688266501,5.100000000000001,2.5630768826650083,45.90208841091665,48.917472978757836,-7.105427357601002e-15,0.0,2.3203385873492914,1.5498077933374634,0.7705307940118279,40.500000000000014,35.23204770972466,27.438651890819905],[17,85.0,102.00000000000001,298.32500000000005,31.210092754878758,7.6703710195150165,5.100000000000001,2.570371019515015,48.917472978757836,51.94143888406962,7.105427357601002e-15,0.0,2.2860394494564042,1.5315724512124154,0.754466998243989,40.500000000000014,35.31796639609908,27.522820453752015],[18,85.0,102.00000000000001,304.32500000000005,31.211847138085776,7.677388552343032,5.100000000000001,2.577388552343031,51.94143888406962,54.97366071035554,2.1316282072803006e-14,0.0,2.2530720773754602,1.5140286191423888,0.7390434582330715,40.500000000000014,35.400007253189756,27.604087667365178],[19,85.0,102.00000000000001,310.32500000000005,31.2135365046255,7.6841460185018775,5.100000000000001,2.584146018501876,54.97366071035554,58.013832496828336,2.842170943040401e-14,0.0,2.2213444711006503,1.4971349537452807,0.7242095173553696,40.500000000000014,35.47848363775727,27.682676539149796],[20,85.0,102.00000000000001,316.32500000000005,31.2151646564209,7.690658625683454,5.100000000000001,2.590658625683453,58.013832496828336,61.06166617410299,4.263256414560601e-14,0.0,2.190772804222852,1.4808534357913476,0.709919368431504,40.500000000000014,35.553678097972075,27.758789538128852]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67706636326228,8.143265453049153,5.106,3.0372654530491534,9.144618500629281,12.42814872014188,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.53532235079277,8.13428940317121,5.11875,3.015539403171209,12.42814872014188,15.741928284066287,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.405561986374043,8.039940253188718,5.126000000000001,2.9139402531887164,15.741928284066287,18.993535433547258,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.295749142272907,7.8946632357585145,5.12775,2.7669132357585147,18.993535433547258,22.12589004006633,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.209050990393887,7.713346818718662,5.124,2.5893468187186626,22.12589004006633,25.097271635317256,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.17649032392677,7.621995778465973,5.114749999999999,2.5072457784659736,25.097271635317256,28.01150520547811,-7.105427357601002e-14,0.0,1.9847730339162053,1.674019174524705,0.31075385939150035,39.821249999999985,37.45446469759089,30.124024415595503],[10,85.0,102.00000000000001,256.32500000000005,31.195514020381722,7.612056081527214,5.100000000000001,2.512056081527213,28.01150520547811,30.966865301392478,-7.815970093361102e-14,0.0,2.5810222800766844,1.677359796182006,0.9036624838946785,40.500000000000014,34.51218252243678,26.74888742052466],[11,85.0,102.00000000000001,262.32500000000005,31.197943138071263,7.621772552285336,5.100000000000001,2.5217725522853343,30.966865301392478,33.93365653937522,-7.105427357601002e-14,0.0,2.5151643592038244,1.653068619286616,0.8620957399172084,40.500000000000014,34.73341773312527,26.967770675479972],[12,85.0,102.00000000000001,268.32500000000005,31.200186923677556,7.630747694710465,5.100000000000001,2.5307476947104632,33.93365653937522,36.911006768446356,-5.684341886080802e-14,0.0,2.4730564232868515,1.63063076322382,0.8424256600630314,40.500000000000014,34.84191613813342,27.067543704221936],[13,85.0,102.00000000000001,274.32500000000005,31.202336550759263,7.639346203037221,5.100000000000001,2.539346203037219,36.911006768446356,39.898472889666614,-4.263256414560601e-14,0.0,2.4322912230986744,1.6091344924069095,0.823156730691765,40.500000000000014,34.94733832833378,27.166145472070273],[14,85.0,102.00000000000001,280.32500000000005,31.20439626740579,7.6475850696232754,5.100000000000001,2.547585069623274,39.898472889666614,42.89563179510576,-2.842170943040401e-14,0.0,2.3933472930508426,1.588537325941794,0.8048099671090485,40.500000000000014,35.04714354078203,27.260600109321377],[15,85.0,102.00000000000001,286.32500000000005,31.206372030859796,7.655488123439255,5.100000000000001,2.555488123439254,42.89563179510576,45.90208841091665,-1.4210854715202004e-14,0.0,2.3560706806864595,1.5687796914018357,0.7872909892846237,40.500000000000014,35.14190284732859,27.351335862092245],[16,85.0,102.00000000000001,292.32500000000005,31.208269220666242,7.66307688266501,5.100000000000001,2.5630768826650083,45.90208841091665,48.917472978757836,-7.105427357601002e-15,0.0,2.3203385873492914,1.5498077933374634,0.7705307940118279,40.500000000000014,35.23204770972466,27.438651890819905],[17,85.0,102.00000000000001,298.32500000000005,31.210092754878758,7.6703710195150165,5.100000000000001,2.570371019515015,48.917472978757836,51.94143888406962,7.105427357601002e-15,0.0,2.2860394494564042,1.5315724512124154,0.754466998243989,40.500000000000014,35.31796639609908,27.522820453752015],[18,85.0,102.00000000000001,304.32500000000005,31.211847138085776,7.677388552343032,5.100000000000001,2.577388552343031,51.94143888406962,54.97366071035554,2.1316282072803006e-14,0.0,2.2530720773754602,1.5140286191423888,0.7390434582330715,40.500000000000014,35.400007253189756,27.604087667365178],[19,85.0,102.00000000000001,310.32500000000005,31.2135365046255,7.6841460185018775,5.100000000000001,2.584146018501876,54.97366071035554,58.013832496828336,2.842170943040401e-14,0.0,2.2213444711006503,1.4971349537452807,0.7242095173553696,40.500000000000014,35.47848363775727,27.682676539149796],[20,85.0,102.00000000000001,316.32500000000005,31.2151646564209,7.690658625683454,5.100000000000001,2.590658625683453,58.013832496828336,61.06166617410299,4.263256414560601e-14,0.0,2.190772804222852,1.4808534357913476,0.709919368431504,40.500000000000014,35.553678097972075,27.758789538128852]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8427511546258278,"displaced_debt":0.7959720497843819},"qualified_success":false,"sum_tax_paid":22.01978966435651,"years_with_unfunded_need":12,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67706636326228,8.143265453049153,5.106,3.0372654530491534,9.144618500629281,12.42814872014188,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.53532235079277,8.13428940317121,5.11875,3.015539403171209,12.42814872014188,15.741928284066287,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.405561986374043,8.039940253188718,5.126000000000001,2.9139402531887164,15.741928284066287,18.993535433547258,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.295749142272907,7.8946632357585145,5.12775,2.7669132357585147,18.993535433547258,22.12589004006633,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.209050990393887,7.713346818718662,5.124,2.5893468187186626,22.12589004006633,25.097271635317256,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.145414937987617,7.497694234709371,5.114749999999999,2.382944234709372,25.097271635317256,27.86702645722394,-7.815970093361102e-14,0.0,1.9847730339162053,1.9847730339162053,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,256.32500000000005,31.104701941853783,7.248807767415471,5.100000000000001,2.1488077674154695,27.86702645722394,30.395035595359786,-8.526512829121202e-14,0.0,2.585480581461354,2.585480581461354,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,262.32500000000005,31.110930246222104,7.273720984888769,5.100000000000001,2.1737209848887673,30.395035595359786,32.95235440111128,-8.526512829121202e-14,0.0,2.5231975377780635,2.5231975377780635,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,268.32500000000005,31.116558540900616,7.296234163602847,5.100000000000001,2.1962341636028455,32.95235440111128,35.53615929946757,-9.237055564881302e-14,0.0,2.466914590992886,2.466914590992886,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,274.32500000000005,31.121893969950765,7.317575879803428,5.100000000000001,2.2175758798034266,35.53615929946757,38.14507209923631,-8.526512829121202e-14,0.0,2.413560300491411,2.413560300491411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,280.32500000000005,31.12695985859532,7.337839434381621,5.100000000000001,2.2378394343816197,38.14507209923631,40.77782437497939,-8.526512829121202e-14,0.0,2.3629014140459113,2.3629014140459113,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,286.32500000000005,31.131777315353386,7.357109261413868,5.100000000000001,2.2571092614138664,40.77782437497939,43.43324703546629,-7.815970093361102e-14,0.0,2.31472684646533,2.31472684646533,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,292.32500000000005,31.13636537798218,7.375461511929018,5.100000000000001,2.2754615119290165,43.43324703546629,46.11026057891219,-7.105427357601002e-14,0.0,2.2688462201774415,2.2688462201774415,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,298.32500000000005,31.14074125392857,7.392965015714552,5.100000000000001,2.2929650157145502,46.11026057891219,48.80786647975284,-6.394884621840902e-14,0.0,2.2250874607136044,2.2250874607136044,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,304.32500000000005,31.144920528889212,7.409682115557132,5.100000000000001,2.3096821155571305,48.80786647975284,51.52513955687888,-7.105427357601002e-14,0.0,2.1832947111071688,2.1832947111071688,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,310.32500000000005,31.148917348223293,7.425669392893425,5.100000000000001,2.325669392893424,51.52513955687888,54.26122119557702,-5.684341886080802e-14,0.0,2.143326517766435,2.143326517766435,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,316.32500000000005,31.152744575149672,7.4409783005989,5.100000000000001,2.3409783005988984,54.26122119557702,57.015313313928665,-4.973799150320701e-14,0.0,2.105054248502717,2.105054248502717,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67706636326228,8.143265453049153,5.106,3.0372654530491534,9.144618500629281,12.42814872014188,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.53532235079277,8.13428940317121,5.11875,3.015539403171209,12.42814872014188,15.741928284066287,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.405561986374043,8.039940253188718,5.126000000000001,2.9139402531887164,15.741928284066287,18.993535433547258,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.295749142272907,7.8946632357585145,5.12775,2.7669132357585147,18.993535433547258,22.12589004006633,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.209050990393887,7.713346818718662,5.124,2.5893468187186626,22.12589004006633,25.097271635317256,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.145414937987617,7.497694234709371,5.114749999999999,2.382944234709372,25.097271635317256,27.86702645722394,-7.815970093361102e-14,0.0,1.9847730339162053,1.9847730339162053,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,256.32500000000005,31.104701941853783,7.248807767415471,5.100000000000001,2.1488077674154695,27.86702645722394,30.395035595359786,-8.526512829121202e-14,0.0,2.585480581461354,2.585480581461354,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,262.32500000000005,31.110930246222104,7.273720984888769,5.100000000000001,2.1737209848887673,30.395035595359786,32.95235440111128,-8.526512829121202e-14,0.0,2.5231975377780635,2.5231975377780635,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,268.32500000000005,31.116558540900616,7.296234163602847,5.100000000000001,2.1962341636028455,32.95235440111128,35.53615929946757,-9.237055564881302e-14,0.0,2.466914590992886,2.466914590992886,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,274.32500000000005,31.121893969950765,7.317575879803428,5.100000000000001,2.2175758798034266,35.53615929946757,38.14507209923631,-8.526512829121202e-14,0.0,2.413560300491411,2.413560300491411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,280.32500000000005,31.12695985859532,7.337839434381621,5.100000000000001,2.2378394343816197,38.14507209923631,40.77782437497939,-8.526512829121202e-14,0.0,2.3629014140459113,2.3629014140459113,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,286.32500000000005,31.131777315353386,7.357109261413868,5.100000000000001,2.2571092614138664,40.77782437497939,43.43324703546629,-7.815970093361102e-14,0.0,2.31472684646533,2.31472684646533,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,292.32500000000005,31.13636537798218,7.375461511929018,5.100000000000001,2.2754615119290165,43.43324703546629,46.11026057891219,-7.105427357601002e-14,0.0,2.2688462201774415,2.2688462201774415,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,298.32500000000005,31.14074125392857,7.392965015714552,5.100000000000001,2.2929650157145502,46.11026057891219,48.80786647975284,-6.394884621840902e-14,0.0,2.2250874607136044,2.2250874607136044,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,304.32500000000005,31.144920528889212,7.409682115557132,5.100000000000001,2.3096821155571305,48.80786647975284,51.52513955687888,-7.105427357601002e-14,0.0,2.1832947111071688,2.1832947111071688,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,310.32500000000005,31.148917348223293,7.425669392893425,5.100000000000001,2.325669392893424,51.52513955687888,54.26122119557702,-5.684341886080802e-14,0.0,2.143326517766435,2.143326517766435,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,316.32500000000005,31.152744575149672,7.4409783005989,5.100000000000001,2.3409783005988984,54.26122119557702,57.015313313928665,-4.973799150320701e-14,0.0,2.105054248502717,2.105054248502717,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":30.622026011578455,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.237055564881302e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67706636326228,8.143265453049153,5.106,3.0372654530491534,9.144618500629281,12.42814872014188,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.53532235079277,8.13428940317121,5.11875,3.015539403171209,12.42814872014188,15.741928284066287,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.405561986374043,8.039940253188718,5.126000000000001,2.9139402531887164,15.741928284066287,18.993535433547258,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.295749142272907,7.8946632357585145,5.12775,2.7669132357585147,18.993535433547258,22.12589004006633,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.209050990393887,7.713346818718662,5.124,2.5893468187186626,22.12589004006633,25.097271635317256,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.145414937987617,7.497694234709371,5.114749999999999,2.382944234709372,25.097271635317256,27.86702645722394,-7.815970093361102e-14,0.0,1.9847730339162053,1.9847730339162053,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,256.32500000000005,31.104701941853783,7.248807767415471,5.100000000000001,2.1488077674154695,27.86702645722394,30.395035595359786,-8.526512829121202e-14,0.0,2.585480581461354,2.585480581461354,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,262.32500000000005,31.110930246222104,7.273720984888769,5.100000000000001,2.1737209848887673,30.395035595359786,32.95235440111128,-8.526512829121202e-14,0.0,2.5231975377780635,2.5231975377780635,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,268.32500000000005,31.116558540900616,7.296234163602847,5.100000000000001,2.1962341636028455,32.95235440111128,35.53615929946757,-9.237055564881302e-14,0.0,2.466914590992886,2.466914590992886,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,274.32500000000005,31.121893969950765,7.317575879803428,5.100000000000001,2.2175758798034266,35.53615929946757,38.14507209923631,-8.526512829121202e-14,0.0,2.413560300491411,2.413560300491411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,280.32500000000005,31.12695985859532,7.337839434381621,5.100000000000001,2.2378394343816197,38.14507209923631,40.77782437497939,-8.526512829121202e-14,0.0,2.3629014140459113,2.3629014140459113,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,286.32500000000005,31.131777315353386,7.357109261413868,5.100000000000001,2.2571092614138664,40.77782437497939,43.43324703546629,-7.815970093361102e-14,0.0,2.31472684646533,2.31472684646533,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,292.32500000000005,31.13636537798218,7.375461511929018,5.100000000000001,2.2754615119290165,43.43324703546629,46.11026057891219,-7.105427357601002e-14,0.0,2.2688462201774415,2.2688462201774415,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,298.32500000000005,31.14074125392857,7.392965015714552,5.100000000000001,2.2929650157145502,46.11026057891219,48.80786647975284,-6.394884621840902e-14,0.0,2.2250874607136044,2.2250874607136044,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,304.32500000000005,31.144920528889212,7.409682115557132,5.100000000000001,2.3096821155571305,48.80786647975284,51.52513955687888,-7.105427357601002e-14,0.0,2.1832947111071688,2.1832947111071688,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,310.32500000000005,31.148917348223293,7.425669392893425,5.100000000000001,2.325669392893424,51.52513955687888,54.26122119557702,-5.684341886080802e-14,0.0,2.143326517766435,2.143326517766435,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,316.32500000000005,31.152744575149672,7.4409783005989,5.100000000000001,2.3409783005988984,54.26122119557702,57.015313313928665,-4.973799150320701e-14,0.0,2.105054248502717,2.105054248502717,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.67706636326228,8.143265453049153,5.106,3.0372654530491534,9.144618500629281,12.42814872014188,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.53532235079277,8.13428940317121,5.11875,3.015539403171209,12.42814872014188,15.741928284066287,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.405561986374043,8.039940253188718,5.126000000000001,2.9139402531887164,15.741928284066287,18.993535433547258,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.295749142272907,7.8946632357585145,5.12775,2.7669132357585147,18.993535433547258,22.12589004006633,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.209050990393887,7.713346818718662,5.124,2.5893468187186626,22.12589004006633,25.097271635317256,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.145414937987617,7.497694234709371,5.114749999999999,2.382944234709372,25.097271635317256,27.86702645722394,-7.815970093361102e-14,0.0,1.9847730339162053,1.9847730339162053,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,256.32500000000005,31.104701941853783,7.248807767415471,5.100000000000001,2.1488077674154695,27.86702645722394,30.395035595359786,-8.526512829121202e-14,0.0,2.585480581461354,2.585480581461354,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,262.32500000000005,31.110930246222104,7.273720984888769,5.100000000000001,2.1737209848887673,30.395035595359786,32.95235440111128,-8.526512829121202e-14,0.0,2.5231975377780635,2.5231975377780635,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,268.32500000000005,31.116558540900616,7.296234163602847,5.100000000000001,2.1962341636028455,32.95235440111128,35.53615929946757,-9.237055564881302e-14,0.0,2.466914590992886,2.466914590992886,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,274.32500000000005,31.121893969950765,7.317575879803428,5.100000000000001,2.2175758798034266,35.53615929946757,38.14507209923631,-8.526512829121202e-14,0.0,2.413560300491411,2.413560300491411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,280.32500000000005,31.12695985859532,7.337839434381621,5.100000000000001,2.2378394343816197,38.14507209923631,40.77782437497939,-8.526512829121202e-14,0.0,2.3629014140459113,2.3629014140459113,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,286.32500000000005,31.131777315353386,7.357109261413868,5.100000000000001,2.2571092614138664,40.77782437497939,43.43324703546629,-7.815970093361102e-14,0.0,2.31472684646533,2.31472684646533,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,292.32500000000005,31.13636537798218,7.375461511929018,5.100000000000001,2.2754615119290165,43.43324703546629,46.11026057891219,-7.105427357601002e-14,0.0,2.2688462201774415,2.2688462201774415,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,298.32500000000005,31.14074125392857,7.392965015714552,5.100000000000001,2.2929650157145502,46.11026057891219,48.80786647975284,-6.394884621840902e-14,0.0,2.2250874607136044,2.2250874607136044,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,304.32500000000005,31.144920528889212,7.409682115557132,5.100000000000001,2.3096821155571305,48.80786647975284,51.52513955687888,-7.105427357601002e-14,0.0,2.1832947111071688,2.1832947111071688,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,310.32500000000005,31.148917348223293,7.425669392893425,5.100000000000001,2.325669392893424,51.52513955687888,54.26122119557702,-5.684341886080802e-14,0.0,2.143326517766435,2.143326517766435,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,316.32500000000005,31.152744575149672,7.4409783005989,5.100000000000001,2.3409783005988984,54.26122119557702,57.015313313928665,-4.973799150320701e-14,0.0,2.105054248502717,2.105054248502717,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":30.622026011578455,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.237055564881302e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.677139659184412,8.143558636737723,5.106,3.0375586367377228,9.144618500629281,12.428465675480874,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.55563817309961,8.215552692398575,5.11875,3.0968026923985743,12.428465675480874,15.831545557237549,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.468642251137062,8.292261312240683,5.126000000000001,3.1662613122406817,15.831545557237549,19.364712686776507,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.413443388539882,8.36544022082633,5.12775,3.2376902208263294,19.364712686776507,23.03002237073084,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.388632641880392,8.431673424664623,5.124,3.3076734246646238,23.03002237073084,26.825713185919753,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.385798590895057,8.45922884633903,5.114749999999999,3.3444788463390314,26.825713185919753,30.713083388077344,-5.684341886080802e-14,0.0,1.9919436404008113,1.67625398063175,0.31568965976906127,39.821249999999985,37.429931182119695,30.09692490908099],[10,85.0,102.00000000000001,256.32500000000005,31.40527397027107,8.451095881084456,5.100000000000001,3.351095881084454,30.713083388077344,34.65554913052964,-4.263256414560601e-14,0.0,2.5923089926905183,1.6809588108446594,0.9113501818458591,40.500000000000014,34.470464742875144,26.709206045309088],[11,85.0,102.00000000000001,262.32500000000005,31.404701337031895,8.448805348127749,5.100000000000001,3.3488053481277475,34.65554913052964,38.595320128326996,-4.263256414560601e-14,0.0,2.530569084170277,1.6580534812774674,0.8725156028928095,40.500000000000014,34.67716907444365,26.913691373243473],[12,85.0,102.00000000000001,268.32500000000005,31.404175879455522,8.446703517822215,5.100000000000001,3.3467035178222133,38.595320128326996,42.532618384588424,-2.842170943040401e-14,0.0,2.4923039339856174,1.6370351782222405,0.8552687557633771,40.500000000000014,34.772677867571296,27.000796255603927],[13,85.0,102.00000000000001,274.32500000000005,31.403674792122644,8.444699168490587,5.100000000000001,3.3446991684905854,42.532618384588424,46.46755858281264,0.0,0.0,2.455329956361109,1.616991684906093,0.8383382714550159,40.500000000000014,34.86561462334524,27.08712345133028],[14,85.0,102.00000000000001,280.32500000000005,31.403196715107043,8.4427868604282,5.100000000000001,3.3427868604281983,46.46755858281264,50.40024900684582,0.0,0.0,2.4200996411819,1.5978686042819685,0.8222310368999316,40.500000000000014,34.953503454875644,27.16978180920665],[15,85.0,102.00000000000001,286.32500000000005,31.402739932230304,8.440959728921172,5.100000000000001,3.3409597289211703,50.40024900684582,54.33078986440014,1.4210854715202004e-14,0.0,2.38645160738311,1.5795972892119279,0.8068543181711822,40.500000000000014,35.03690392477637,27.249193655257393],[16,85.0,102.00000000000001,292.32500000000005,31.402302911893763,8.439211647574979,5.100000000000001,3.3392116475749773,54.33078986440014,58.25927415566482,2.1316282072803006e-14,0.0,2.354257433378283,1.5621164757498949,0.7921409576283882,40.500000000000014,35.11623444212289,27.325651661305155],[17,85.0,102.00000000000001,298.32500000000005,31.401884271745583,8.437537086982218,5.100000000000001,3.3375370869822163,58.25927415566482,62.185788375643895,2.842170943040401e-14,0.0,2.323401915941141,1.5453708698222794,0.7780310461188618,40.500000000000014,35.191866880118475,27.399418286351608],[18,85.0,102.00000000000001,304.32500000000005,31.4014827607707,8.435931043082647,5.100000000000001,3.3359310430826454,62.185788375643895,66.11041313221172,4.263256414560601e-14,0.0,2.2937817594497893,1.529310430826617,0.7644713286231724,40.500000000000014,35.26413106895658,27.470727576879636],[19,85.0,102.00000000000001,310.32500000000005,31.401097243694252,8.434388974776851,5.100000000000001,3.33438897477685,66.11041313221172,70.03322369077272,4.263256414560601e-14,0.0,2.2653040579889634,1.5138897477685749,0.7514143102203886,40.500000000000014,35.33332054418379,27.539788884740723],[20,85.0,102.00000000000001,316.32500000000005,31.40072668759253,8.432906750369952,5.100000000000001,3.3329067503699505,70.03322369077272,73.95429045591383,4.263256414560601e-14,0.0,2.2378850137763364,1.4990675036995749,0.7388175100767616,40.500000000000014,35.39969734124339,27.606789971554825]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.677139659184412,8.143558636737723,5.106,3.0375586367377228,9.144618500629281,12.428465675480874,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.55563817309961,8.215552692398575,5.11875,3.0968026923985743,12.428465675480874,15.831545557237549,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.468642251137062,8.292261312240683,5.126000000000001,3.1662613122406817,15.831545557237549,19.364712686776507,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.413443388539882,8.36544022082633,5.12775,3.2376902208263294,19.364712686776507,23.03002237073084,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.388632641880392,8.431673424664623,5.124,3.3076734246646238,23.03002237073084,26.825713185919753,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.385798590895057,8.45922884633903,5.114749999999999,3.3444788463390314,26.825713185919753,30.713083388077344,-5.684341886080802e-14,0.0,1.9919436404008113,1.67625398063175,0.31568965976906127,39.821249999999985,37.429931182119695,30.09692490908099],[10,85.0,102.00000000000001,256.32500000000005,31.40527397027107,8.451095881084456,5.100000000000001,3.351095881084454,30.713083388077344,34.65554913052964,-4.263256414560601e-14,0.0,2.5923089926905183,1.6809588108446594,0.9113501818458591,40.500000000000014,34.470464742875144,26.709206045309088],[11,85.0,102.00000000000001,262.32500000000005,31.404701337031895,8.448805348127749,5.100000000000001,3.3488053481277475,34.65554913052964,38.595320128326996,-4.263256414560601e-14,0.0,2.530569084170277,1.6580534812774674,0.8725156028928095,40.500000000000014,34.67716907444365,26.913691373243473],[12,85.0,102.00000000000001,268.32500000000005,31.404175879455522,8.446703517822215,5.100000000000001,3.3467035178222133,38.595320128326996,42.532618384588424,-2.842170943040401e-14,0.0,2.4923039339856174,1.6370351782222405,0.8552687557633771,40.500000000000014,34.772677867571296,27.000796255603927],[13,85.0,102.00000000000001,274.32500000000005,31.403674792122644,8.444699168490587,5.100000000000001,3.3446991684905854,42.532618384588424,46.46755858281264,0.0,0.0,2.455329956361109,1.616991684906093,0.8383382714550159,40.500000000000014,34.86561462334524,27.08712345133028],[14,85.0,102.00000000000001,280.32500000000005,31.403196715107043,8.4427868604282,5.100000000000001,3.3427868604281983,46.46755858281264,50.40024900684582,0.0,0.0,2.4200996411819,1.5978686042819685,0.8222310368999316,40.500000000000014,34.953503454875644,27.16978180920665],[15,85.0,102.00000000000001,286.32500000000005,31.402739932230304,8.440959728921172,5.100000000000001,3.3409597289211703,50.40024900684582,54.33078986440014,1.4210854715202004e-14,0.0,2.38645160738311,1.5795972892119279,0.8068543181711822,40.500000000000014,35.03690392477637,27.249193655257393],[16,85.0,102.00000000000001,292.32500000000005,31.402302911893763,8.439211647574979,5.100000000000001,3.3392116475749773,54.33078986440014,58.25927415566482,2.1316282072803006e-14,0.0,2.354257433378283,1.5621164757498949,0.7921409576283882,40.500000000000014,35.11623444212289,27.325651661305155],[17,85.0,102.00000000000001,298.32500000000005,31.401884271745583,8.437537086982218,5.100000000000001,3.3375370869822163,58.25927415566482,62.185788375643895,2.842170943040401e-14,0.0,2.323401915941141,1.5453708698222794,0.7780310461188618,40.500000000000014,35.191866880118475,27.399418286351608],[18,85.0,102.00000000000001,304.32500000000005,31.4014827607707,8.435931043082647,5.100000000000001,3.3359310430826454,62.185788375643895,66.11041313221172,4.263256414560601e-14,0.0,2.2937817594497893,1.529310430826617,0.7644713286231724,40.500000000000014,35.26413106895658,27.470727576879636],[19,85.0,102.00000000000001,310.32500000000005,31.401097243694252,8.434388974776851,5.100000000000001,3.33438897477685,66.11041313221172,70.03322369077272,4.263256414560601e-14,0.0,2.2653040579889634,1.5138897477685749,0.7514143102203886,40.500000000000014,35.33332054418379,27.539788884740723],[20,85.0,102.00000000000001,316.32500000000005,31.40072668759253,8.432906750369952,5.100000000000001,3.3329067503699505,70.03322369077272,73.95429045591383,4.263256414560601e-14,0.0,2.2378850137763364,1.4990675036995749,0.7388175100767616,40.500000000000014,35.39969734124339,27.606789971554825]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8417324503792581,"displaced_debt":0.7947912430812079},"qualified_success":false,"sum_tax_paid":22.146875094420135,"years_with_unfunded_need":12,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.677139659184412,8.143558636737723,5.106,3.0375586367377228,9.144618500629281,12.428465675480874,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.55563817309961,8.215552692398575,5.11875,3.0968026923985743,12.428465675480874,15.831545557237549,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.468642251137062,8.292261312240683,5.126000000000001,3.1662613122406817,15.831545557237549,19.364712686776507,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.413443388539882,8.36544022082633,5.12775,3.2376902208263294,19.364712686776507,23.03002237073084,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.388632641880392,8.431673424664623,5.124,3.3076734246646238,23.03002237073084,26.825713185919753,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.393690832389282,8.490797812315932,5.114749999999999,3.3760478123159334,26.825713185919753,30.74977677538517,-5.684341886080802e-14,0.0,1.9919436404008113,1.9919436404008113,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,256.32500000000005,31.428191963447162,8.542767853788845,5.100000000000001,3.442767853788844,30.74977677538517,34.80009189748969,-4.263256414560601e-14,0.0,2.597678537888534,2.597678537888534,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,262.32500000000005,31.426797086776542,8.537188347106408,5.100000000000001,3.4371883471064066,34.80009189748969,38.84384289408547,-5.684341886080802e-14,0.0,2.5418834710640503,2.5418834710640503,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,268.32500000000005,31.425540184380125,8.532160737520726,5.100000000000001,3.432160737520725,38.84384289408547,42.88167905587456,-5.684341886080802e-14,0.0,2.491607375207316,2.491607375207316,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,274.32500000000005,31.42435379698643,8.52741518794592,5.100000000000001,3.4274151879459183,42.88167905587456,46.91393221816387,-4.263256414560601e-14,0.0,2.444151879459307,2.444151879459307,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,280.32500000000005,31.423231312492867,8.52292524997165,5.100000000000001,3.422925249971648,46.91393221816387,50.94090310048346,-4.263256414560601e-14,0.0,2.3992524997166065,2.3992524997166065,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,286.32500000000005,31.422166929898403,8.518667719593765,5.100000000000001,3.4186677195937634,50.94090310048346,54.96286512353495,-3.552713678800501e-14,0.0,2.356677195937638,2.356677195937638,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,292.32500000000005,31.421155533288786,8.5146221331553,5.100000000000001,3.414622133155298,54.96286512353495,58.980067633129416,-3.552713678800501e-14,0.0,2.316221331553013,2.316221331553013,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,298.32500000000005,31.420192593252786,8.510770373011269,5.100000000000001,3.4107703730112675,58.980067633129416,62.992738660201496,-2.842170943040401e-14,0.0,2.277703730112787,2.277703730112787,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,304.32500000000005,31.41927408488924,8.50709633955708,5.100000000000001,3.4070963395570786,62.992738660201496,67.00108729497452,-2.842170943040401e-14,0.0,2.2409633955707946,2.2409633955707946,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,310.32500000000005,31.418396419229637,8.503585676918618,5.100000000000001,3.403585676918617,67.00108729497452,71.0053057384082,-1.4210854715202004e-14,0.0,2.205856769186278,2.205856769186278,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,316.32500000000005,31.41755638557825,8.50022554231306,5.100000000000001,3.400225542313059,71.0053057384082,75.00557108230592,-1.4210854715202004e-14,0.0,2.172255423130667,2.172255423130667,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.677139659184412,8.143558636737723,5.106,3.0375586367377228,9.144618500629281,12.428465675480874,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.55563817309961,8.215552692398575,5.11875,3.0968026923985743,12.428465675480874,15.831545557237549,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.468642251137062,8.292261312240683,5.126000000000001,3.1662613122406817,15.831545557237549,19.364712686776507,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.413443388539882,8.36544022082633,5.12775,3.2376902208263294,19.364712686776507,23.03002237073084,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.388632641880392,8.431673424664623,5.124,3.3076734246646238,23.03002237073084,26.825713185919753,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.393690832389282,8.490797812315932,5.114749999999999,3.3760478123159334,26.825713185919753,30.74977677538517,-5.684341886080802e-14,0.0,1.9919436404008113,1.9919436404008113,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,256.32500000000005,31.428191963447162,8.542767853788845,5.100000000000001,3.442767853788844,30.74977677538517,34.80009189748969,-4.263256414560601e-14,0.0,2.597678537888534,2.597678537888534,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,262.32500000000005,31.426797086776542,8.537188347106408,5.100000000000001,3.4371883471064066,34.80009189748969,38.84384289408547,-5.684341886080802e-14,0.0,2.5418834710640503,2.5418834710640503,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,268.32500000000005,31.425540184380125,8.532160737520726,5.100000000000001,3.432160737520725,38.84384289408547,42.88167905587456,-5.684341886080802e-14,0.0,2.491607375207316,2.491607375207316,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,274.32500000000005,31.42435379698643,8.52741518794592,5.100000000000001,3.4274151879459183,42.88167905587456,46.91393221816387,-4.263256414560601e-14,0.0,2.444151879459307,2.444151879459307,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,280.32500000000005,31.423231312492867,8.52292524997165,5.100000000000001,3.422925249971648,46.91393221816387,50.94090310048346,-4.263256414560601e-14,0.0,2.3992524997166065,2.3992524997166065,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,286.32500000000005,31.422166929898403,8.518667719593765,5.100000000000001,3.4186677195937634,50.94090310048346,54.96286512353495,-3.552713678800501e-14,0.0,2.356677195937638,2.356677195937638,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,292.32500000000005,31.421155533288786,8.5146221331553,5.100000000000001,3.414622133155298,54.96286512353495,58.980067633129416,-3.552713678800501e-14,0.0,2.316221331553013,2.316221331553013,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,298.32500000000005,31.420192593252786,8.510770373011269,5.100000000000001,3.4107703730112675,58.980067633129416,62.992738660201496,-2.842170943040401e-14,0.0,2.277703730112787,2.277703730112787,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,304.32500000000005,31.41927408488924,8.50709633955708,5.100000000000001,3.4070963395570786,62.992738660201496,67.00108729497452,-2.842170943040401e-14,0.0,2.2409633955707946,2.2409633955707946,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,310.32500000000005,31.418396419229637,8.503585676918618,5.100000000000001,3.403585676918617,67.00108729497452,71.0053057384082,-1.4210854715202004e-14,0.0,2.205856769186278,2.205856769186278,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,316.32500000000005,31.41755638557825,8.50022554231306,5.100000000000001,3.400225542313059,71.0053057384082,75.00557108230592,-1.4210854715202004e-14,0.0,2.172255423130667,2.172255423130667,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":31.08655628640489,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.677139659184412,8.143558636737723,5.106,3.0375586367377228,9.144618500629281,12.428465675480874,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.55563817309961,8.215552692398575,5.11875,3.0968026923985743,12.428465675480874,15.831545557237549,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.468642251137062,8.292261312240683,5.126000000000001,3.1662613122406817,15.831545557237549,19.364712686776507,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.413443388539882,8.36544022082633,5.12775,3.2376902208263294,19.364712686776507,23.03002237073084,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.388632641880392,8.431673424664623,5.124,3.3076734246646238,23.03002237073084,26.825713185919753,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.393690832389282,8.490797812315932,5.114749999999999,3.3760478123159334,26.825713185919753,30.74977677538517,-5.684341886080802e-14,0.0,1.9919436404008113,1.9919436404008113,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,256.32500000000005,31.428191963447162,8.542767853788845,5.100000000000001,3.442767853788844,30.74977677538517,34.80009189748969,-4.263256414560601e-14,0.0,2.597678537888534,2.597678537888534,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,262.32500000000005,31.426797086776542,8.537188347106408,5.100000000000001,3.4371883471064066,34.80009189748969,38.84384289408547,-5.684341886080802e-14,0.0,2.5418834710640503,2.5418834710640503,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,268.32500000000005,31.425540184380125,8.532160737520726,5.100000000000001,3.432160737520725,38.84384289408547,42.88167905587456,-5.684341886080802e-14,0.0,2.491607375207316,2.491607375207316,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,274.32500000000005,31.42435379698643,8.52741518794592,5.100000000000001,3.4274151879459183,42.88167905587456,46.91393221816387,-4.263256414560601e-14,0.0,2.444151879459307,2.444151879459307,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,280.32500000000005,31.423231312492867,8.52292524997165,5.100000000000001,3.422925249971648,46.91393221816387,50.94090310048346,-4.263256414560601e-14,0.0,2.3992524997166065,2.3992524997166065,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,286.32500000000005,31.422166929898403,8.518667719593765,5.100000000000001,3.4186677195937634,50.94090310048346,54.96286512353495,-3.552713678800501e-14,0.0,2.356677195937638,2.356677195937638,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,292.32500000000005,31.421155533288786,8.5146221331553,5.100000000000001,3.414622133155298,54.96286512353495,58.980067633129416,-3.552713678800501e-14,0.0,2.316221331553013,2.316221331553013,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,298.32500000000005,31.420192593252786,8.510770373011269,5.100000000000001,3.4107703730112675,58.980067633129416,62.992738660201496,-2.842170943040401e-14,0.0,2.277703730112787,2.277703730112787,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,304.32500000000005,31.41927408488924,8.50709633955708,5.100000000000001,3.4070963395570786,62.992738660201496,67.00108729497452,-2.842170943040401e-14,0.0,2.2409633955707946,2.2409633955707946,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,310.32500000000005,31.418396419229637,8.503585676918618,5.100000000000001,3.403585676918617,67.00108729497452,71.0053057384082,-1.4210854715202004e-14,0.0,2.205856769186278,2.205856769186278,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,316.32500000000005,31.41755638557825,8.50022554231306,5.100000000000001,3.400225542313059,71.0053057384082,75.00557108230592,-1.4210854715202004e-14,0.0,2.172255423130667,2.172255423130667,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.833353260869558,8.074065217391308,5.087750000000001,2.986315217391307,5.972089632269001,9.144618500629281,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,221.35000000000002,31.677139659184412,8.143558636737723,5.106,3.0375586367377228,9.144618500629281,12.428465675480874,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,226.97500000000002,31.55563817309961,8.215552692398575,5.11875,3.0968026923985743,12.428465675480874,15.831545557237549,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.468642251137062,8.292261312240683,5.126000000000001,3.1662613122406817,15.831545557237549,19.364712686776507,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.413443388539882,8.36544022082633,5.12775,3.2376902208263294,19.364712686776507,23.03002237073084,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.388632641880392,8.431673424664623,5.124,3.3076734246646238,23.03002237073084,26.825713185919753,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.393690832389282,8.490797812315932,5.114749999999999,3.3760478123159334,26.825713185919753,30.74977677538517,-5.684341886080802e-14,0.0,1.9919436404008113,1.9919436404008113,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,256.32500000000005,31.428191963447162,8.542767853788845,5.100000000000001,3.442767853788844,30.74977677538517,34.80009189748969,-4.263256414560601e-14,0.0,2.597678537888534,2.597678537888534,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,262.32500000000005,31.426797086776542,8.537188347106408,5.100000000000001,3.4371883471064066,34.80009189748969,38.84384289408547,-5.684341886080802e-14,0.0,2.5418834710640503,2.5418834710640503,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,268.32500000000005,31.425540184380125,8.532160737520726,5.100000000000001,3.432160737520725,38.84384289408547,42.88167905587456,-5.684341886080802e-14,0.0,2.491607375207316,2.491607375207316,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,274.32500000000005,31.42435379698643,8.52741518794592,5.100000000000001,3.4274151879459183,42.88167905587456,46.91393221816387,-4.263256414560601e-14,0.0,2.444151879459307,2.444151879459307,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,280.32500000000005,31.423231312492867,8.52292524997165,5.100000000000001,3.422925249971648,46.91393221816387,50.94090310048346,-4.263256414560601e-14,0.0,2.3992524997166065,2.3992524997166065,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,286.32500000000005,31.422166929898403,8.518667719593765,5.100000000000001,3.4186677195937634,50.94090310048346,54.96286512353495,-3.552713678800501e-14,0.0,2.356677195937638,2.356677195937638,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,292.32500000000005,31.421155533288786,8.5146221331553,5.100000000000001,3.414622133155298,54.96286512353495,58.980067633129416,-3.552713678800501e-14,0.0,2.316221331553013,2.316221331553013,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,298.32500000000005,31.420192593252786,8.510770373011269,5.100000000000001,3.4107703730112675,58.980067633129416,62.992738660201496,-2.842170943040401e-14,0.0,2.277703730112787,2.277703730112787,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,304.32500000000005,31.41927408488924,8.50709633955708,5.100000000000001,3.4070963395570786,62.992738660201496,67.00108729497452,-2.842170943040401e-14,0.0,2.2409633955707946,2.2409633955707946,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,310.32500000000005,31.418396419229637,8.503585676918618,5.100000000000001,3.403585676918617,67.00108729497452,71.0053057384082,-1.4210854715202004e-14,0.0,2.205856769186278,2.205856769186278,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,316.32500000000005,31.41755638557825,8.50022554231306,5.100000000000001,3.400225542313059,71.0053057384082,75.00557108230592,-1.4210854715202004e-14,0.0,2.172255423130667,2.172255423130667,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":31.08655628640489,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.82319756181587,8.033442421176474,5.087750000000001,2.9456924211764735,5.972089632269001,9.101462643218603,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.629548877145268,7.953195508581018,5.106,2.8471955085810183,9.101462643218603,12.179511841684569,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.436565788629345,7.739263154517445,5.11875,2.620513154517445,12.179511841684569,15.059196626868575,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.25885498436758,7.453112245162799,5.126000000000001,2.327112245162798,15.059196626868575,17.65597423949659,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.097194116162377,7.100443131316396,5.12775,1.9726931313163965,17.65597423949659,19.889211746647227,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,30.978258053572986,6.790175071435016,5.124,1.666175071435016,19.889211746647227,21.80121592698249,-5.684341886080802e-14,0.0,1.781441012458055,1.6639324603102967,0.11750855214775824,39.059999999999995,40.4065627844871,32.936941088209664],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.968325960308462,6.789338323992666,5.114749999999999,1.6745883239926673,21.80121592698249,23.747631213386793,-5.684341886080802e-14,0.0,2.313875714188903,1.6691834714257725,0.6446922427631303,39.821249999999985,37.84417520084716,29.968866422697356],[10,85.0,102.00000000000001,256.32500000000005,30.98733965534179,6.779358621367351,5.100000000000001,1.6793586213673493,23.747631213386793,25.723347238524852,-4.263256414560601e-14,0.0,2.894268061989247,1.6707126429251684,1.2235554190640787,40.500000000000014,34.876312526654736,26.725511589223235],[11,85.0,102.00000000000001,262.32500000000005,30.99315174199409,6.8026069679765016,5.100000000000001,1.7026069679765001,25.723347238524852,27.726414259673675,-2.842170943040401e-14,0.0,2.8241641386057754,1.6448811466927584,1.1792829919130168,40.500000000000014,35.11889827279235,26.951692718802747],[12,85.0,102.00000000000001,268.32500000000005,30.998554374703577,6.824217498814377,5.100000000000001,1.724217498814376,27.726414259673675,29.75490543474941,-1.4210854715202004e-14,0.0,2.7780880225343862,1.620869445761786,1.1572185767726002,40.500000000000014,35.244201195071106,27.060013015657812],[13,85.0,102.00000000000001,274.32500000000005,31.00375359992654,6.845014399706244,5.100000000000001,1.7450143997062426,29.75490543474941,31.807863552050872,-1.4210854715202004e-14,0.0,2.733382108511331,1.5977617781041775,1.1356203304071535,40.500000000000014,35.36593568971316,27.16696583547343],[14,85.0,102.00000000000001,280.32500000000005,31.00875605505927,6.865024220237146,5.100000000000001,1.7650242202371444,31.807863552050872,33.88436263468281,-1.4210854715202004e-14,0.0,2.69056296926742,1.5755286441809337,1.1150343250864863,40.500000000000014,35.48136051260229,27.269510480685472],[15,85.0,102.00000000000001,286.32500000000005,31.013572954179423,6.884291816717763,5.100000000000001,1.7842918167177615,33.88436263468281,35.983529477880175,-1.4210854715202004e-14,0.0,2.649487030094657,1.5541202036469282,1.0953668264477292,40.500000000000014,35.59105670318341,27.36805839333826],[16,85.0,102.00000000000001,292.32500000000005,31.018214559328396,6.902858237313637,5.100000000000001,1.802858237313636,35.983529477880175,38.10453916883739,-1.4210854715202004e-14,0.0,2.61004018444147,1.5334908474293003,1.0765493370121695,40.500000000000014,35.695464207953236,27.462894894356715],[17,85.0,102.00000000000001,298.32500000000005,31.022690399374298,6.92076159749719,5.100000000000001,1.8207615974971887,38.10453916883739,40.24661163648114,0.0,0.0,2.572117208330573,1.513598225003102,1.0585189833274709,40.500000000000014,35.79498490019843,27.554283829361264],[18,85.0,102.00000000000001,304.32500000000005,31.02700933020084,6.938037320803346,5.100000000000001,1.8380373208033447,40.24661163648114,42.40900848448508,7.105427357601002e-15,0.0,2.535621381269733,1.4944029768851665,1.0412184043845665,40.500000000000014,35.88998423899408,27.642467091137544],[19,85.0,102.00000000000001,310.32500000000005,31.031179592288925,6.954718369155671,5.100000000000001,1.8547183691556697,42.40900848448508,44.59103009525646,1.4210854715202004e-14,0.0,2.500463655336138,1.4758684787159133,1.0245951766202248,40.500000000000014,35.98079517941726,27.727666797630935],[20,85.0,102.00000000000001,316.32500000000005,31.035208862524026,6.970835450096004,5.100000000000001,1.8708354500960027,44.59103009525646,46.792012977722344,2.842170943040401e-14,0.0,2.466561929578381,1.4579606110044319,1.008601318573949,40.500000000000014,36.06772154824083,27.810087161062047]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.82319756181587,8.033442421176474,5.087750000000001,2.9456924211764735,5.972089632269001,9.101462643218603,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.629548877145268,7.953195508581018,5.106,2.8471955085810183,9.101462643218603,12.179511841684569,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.436565788629345,7.739263154517445,5.11875,2.620513154517445,12.179511841684569,15.059196626868575,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.25885498436758,7.453112245162799,5.126000000000001,2.327112245162798,15.059196626868575,17.65597423949659,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.097194116162377,7.100443131316396,5.12775,1.9726931313163965,17.65597423949659,19.889211746647227,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,30.978258053572986,6.790175071435016,5.124,1.666175071435016,19.889211746647227,21.80121592698249,-5.684341886080802e-14,0.0,1.781441012458055,1.6639324603102967,0.11750855214775824,39.059999999999995,40.4065627844871,32.936941088209664],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.968325960308462,6.789338323992666,5.114749999999999,1.6745883239926673,21.80121592698249,23.747631213386793,-5.684341886080802e-14,0.0,2.313875714188903,1.6691834714257725,0.6446922427631303,39.821249999999985,37.84417520084716,29.968866422697356],[10,85.0,102.00000000000001,256.32500000000005,30.98733965534179,6.779358621367351,5.100000000000001,1.6793586213673493,23.747631213386793,25.723347238524852,-4.263256414560601e-14,0.0,2.894268061989247,1.6707126429251684,1.2235554190640787,40.500000000000014,34.876312526654736,26.725511589223235],[11,85.0,102.00000000000001,262.32500000000005,30.99315174199409,6.8026069679765016,5.100000000000001,1.7026069679765001,25.723347238524852,27.726414259673675,-2.842170943040401e-14,0.0,2.8241641386057754,1.6448811466927584,1.1792829919130168,40.500000000000014,35.11889827279235,26.951692718802747],[12,85.0,102.00000000000001,268.32500000000005,30.998554374703577,6.824217498814377,5.100000000000001,1.724217498814376,27.726414259673675,29.75490543474941,-1.4210854715202004e-14,0.0,2.7780880225343862,1.620869445761786,1.1572185767726002,40.500000000000014,35.244201195071106,27.060013015657812],[13,85.0,102.00000000000001,274.32500000000005,31.00375359992654,6.845014399706244,5.100000000000001,1.7450143997062426,29.75490543474941,31.807863552050872,-1.4210854715202004e-14,0.0,2.733382108511331,1.5977617781041775,1.1356203304071535,40.500000000000014,35.36593568971316,27.16696583547343],[14,85.0,102.00000000000001,280.32500000000005,31.00875605505927,6.865024220237146,5.100000000000001,1.7650242202371444,31.807863552050872,33.88436263468281,-1.4210854715202004e-14,0.0,2.69056296926742,1.5755286441809337,1.1150343250864863,40.500000000000014,35.48136051260229,27.269510480685472],[15,85.0,102.00000000000001,286.32500000000005,31.013572954179423,6.884291816717763,5.100000000000001,1.7842918167177615,33.88436263468281,35.983529477880175,-1.4210854715202004e-14,0.0,2.649487030094657,1.5541202036469282,1.0953668264477292,40.500000000000014,35.59105670318341,27.36805839333826],[16,85.0,102.00000000000001,292.32500000000005,31.018214559328396,6.902858237313637,5.100000000000001,1.802858237313636,35.983529477880175,38.10453916883739,-1.4210854715202004e-14,0.0,2.61004018444147,1.5334908474293003,1.0765493370121695,40.500000000000014,35.695464207953236,27.462894894356715],[17,85.0,102.00000000000001,298.32500000000005,31.022690399374298,6.92076159749719,5.100000000000001,1.8207615974971887,38.10453916883739,40.24661163648114,0.0,0.0,2.572117208330573,1.513598225003102,1.0585189833274709,40.500000000000014,35.79498490019843,27.554283829361264],[18,85.0,102.00000000000001,304.32500000000005,31.02700933020084,6.938037320803346,5.100000000000001,1.8380373208033447,40.24661163648114,42.40900848448508,7.105427357601002e-15,0.0,2.535621381269733,1.4944029768851665,1.0412184043845665,40.500000000000014,35.88998423899408,27.642467091137544],[19,85.0,102.00000000000001,310.32500000000005,31.031179592288925,6.954718369155671,5.100000000000001,1.8547183691556697,42.40900848448508,44.59103009525646,1.4210854715202004e-14,0.0,2.500463655336138,1.4758684787159133,1.0245951766202248,40.500000000000014,35.98079517941726,27.727666797630935],[20,85.0,102.00000000000001,316.32500000000005,31.035208862524026,6.970835450096004,5.100000000000001,1.8708354500960027,44.59103009525646,46.792012977722344,2.842170943040401e-14,0.0,2.466561929578381,1.4579606110044319,1.008601318573949,40.500000000000014,36.06772154824083,27.810087161062047]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.851642825886812,"displaced_debt":0.7952764504473367},"qualified_success":false,"sum_tax_paid":23.417138325500304,"years_with_unfunded_need":13,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.82319756181587,8.033442421176474,5.087750000000001,2.9456924211764735,5.972089632269001,9.101462643218603,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.629548877145268,7.953195508581018,5.106,2.8471955085810183,9.101462643218603,12.179511841684569,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.436565788629345,7.739263154517445,5.11875,2.620513154517445,12.179511841684569,15.059196626868575,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.25885498436758,7.453112245162799,5.126000000000001,2.327112245162798,15.059196626868575,17.65597423949659,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.097194116162377,7.100443131316396,5.12775,1.9726931313163965,17.65597423949659,19.889211746647227,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,30.95181862933974,6.684417374502033,5.124,1.560417374502033,19.889211746647227,21.679854635420053,-5.684341886080802e-14,0.0,1.781441012458055,1.781441012458055,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.822956506103655,6.207860507173393,5.114749999999999,1.0931105071733942,21.679854635420053,22.95040392231498,-4.263256414560601e-14,0.0,2.3152699345582812,2.3152699345582812,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,256.32500000000005,30.710827969671797,5.673311878687329,5.100000000000001,0.5733118786873277,22.95040392231498,23.624888485476543,-2.842170943040401e-14,0.0,2.8996534681251678,2.8996534681251678,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,262.32500000000005,30.727810114258503,5.741240457034166,5.100000000000001,0.641240457034165,23.624888485476543,24.379289023163796,-3.552713678800501e-14,0.0,2.8241772699620427,2.8241772699620427,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,268.32500000000005,30.743259836933408,5.8030393477337014,5.100000000000001,0.7030393477337,24.379289023163796,25.20639413814462,-1.4210854715202004e-14,0.0,2.7555118358514195,2.7555118358514195,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,274.32500000000005,30.757992161063285,5.861968644253167,5.100000000000001,0.7619686442531659,25.20639413814462,26.10282783726599,0.0,0.0,2.6900348397186864,2.6900348397186864,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,280.32500000000005,30.772049101764917,5.9181964070596536,5.100000000000001,0.8181964070596521,26.10282783726599,27.065411845571465,7.105427357601002e-15,0.0,2.627559547711476,2.627559547711476,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,286.32500000000005,30.785470969854924,5.971883879419636,5.100000000000001,0.8718838794196344,27.065411845571465,28.09115758606515,1.4210854715202004e-14,0.0,2.567906800644836,2.567906800644836,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,292.32500000000005,30.798295603596028,6.023182414384024,5.100000000000001,0.9231824143840228,28.09115758606515,29.177254544164,2.842170943040401e-14,0.0,2.5109084284621828,2.5109084284621828,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,298.32500000000005,30.810558483412287,6.072233933649002,5.100000000000001,0.9722339336490009,29.177254544164,30.321059171986356,4.263256414560601e-14,0.0,2.456406740389978,2.456406740389978,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,304.32500000000005,30.82229285079056,6.119171403162085,5.100000000000001,1.0191714031620833,30.321059171986356,31.520084352177044,4.263256414560601e-14,0.0,2.4042539964865712,2.4042539964865712,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,310.32500000000005,30.8335298293325,6.1641193173298205,5.100000000000001,1.0641193173298191,31.520084352177044,32.7719894313886,4.973799150320701e-14,0.0,2.354311869633535,2.354311869633535,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,316.32500000000005,30.84429854561649,6.207194182465756,5.100000000000001,1.1071941824657543,32.7719894313886,34.07457082252478,5.684341886080802e-14,0.0,2.3064509083713833,2.3064509083713833,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.82319756181587,8.033442421176474,5.087750000000001,2.9456924211764735,5.972089632269001,9.101462643218603,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.629548877145268,7.953195508581018,5.106,2.8471955085810183,9.101462643218603,12.179511841684569,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.436565788629345,7.739263154517445,5.11875,2.620513154517445,12.179511841684569,15.059196626868575,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.25885498436758,7.453112245162799,5.126000000000001,2.327112245162798,15.059196626868575,17.65597423949659,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.097194116162377,7.100443131316396,5.12775,1.9726931313163965,17.65597423949659,19.889211746647227,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,30.95181862933974,6.684417374502033,5.124,1.560417374502033,19.889211746647227,21.679854635420053,-5.684341886080802e-14,0.0,1.781441012458055,1.781441012458055,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.822956506103655,6.207860507173393,5.114749999999999,1.0931105071733942,21.679854635420053,22.95040392231498,-4.263256414560601e-14,0.0,2.3152699345582812,2.3152699345582812,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,256.32500000000005,30.710827969671797,5.673311878687329,5.100000000000001,0.5733118786873277,22.95040392231498,23.624888485476543,-2.842170943040401e-14,0.0,2.8996534681251678,2.8996534681251678,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,262.32500000000005,30.727810114258503,5.741240457034166,5.100000000000001,0.641240457034165,23.624888485476543,24.379289023163796,-3.552713678800501e-14,0.0,2.8241772699620427,2.8241772699620427,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,268.32500000000005,30.743259836933408,5.8030393477337014,5.100000000000001,0.7030393477337,24.379289023163796,25.20639413814462,-1.4210854715202004e-14,0.0,2.7555118358514195,2.7555118358514195,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,274.32500000000005,30.757992161063285,5.861968644253167,5.100000000000001,0.7619686442531659,25.20639413814462,26.10282783726599,0.0,0.0,2.6900348397186864,2.6900348397186864,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,280.32500000000005,30.772049101764917,5.9181964070596536,5.100000000000001,0.8181964070596521,26.10282783726599,27.065411845571465,7.105427357601002e-15,0.0,2.627559547711476,2.627559547711476,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,286.32500000000005,30.785470969854924,5.971883879419636,5.100000000000001,0.8718838794196344,27.065411845571465,28.09115758606515,1.4210854715202004e-14,0.0,2.567906800644836,2.567906800644836,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,292.32500000000005,30.798295603596028,6.023182414384024,5.100000000000001,0.9231824143840228,28.09115758606515,29.177254544164,2.842170943040401e-14,0.0,2.5109084284621828,2.5109084284621828,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,298.32500000000005,30.810558483412287,6.072233933649002,5.100000000000001,0.9722339336490009,29.177254544164,30.321059171986356,4.263256414560601e-14,0.0,2.456406740389978,2.456406740389978,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,304.32500000000005,30.82229285079056,6.119171403162085,5.100000000000001,1.0191714031620833,30.321059171986356,31.520084352177044,4.263256414560601e-14,0.0,2.4042539964865712,2.4042539964865712,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,310.32500000000005,30.8335298293325,6.1641193173298205,5.100000000000001,1.0641193173298191,31.520084352177044,32.7719894313886,4.973799150320701e-14,0.0,2.354311869633535,2.354311869633535,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,316.32500000000005,30.84429854561649,6.207194182465756,5.100000000000001,1.1071941824657543,32.7719894313886,34.07457082252478,5.684341886080802e-14,0.0,2.3064509083713833,2.3064509083713833,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":35.43871404578818,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.82319756181587,8.033442421176474,5.087750000000001,2.9456924211764735,5.972089632269001,9.101462643218603,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.629548877145268,7.953195508581018,5.106,2.8471955085810183,9.101462643218603,12.179511841684569,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.436565788629345,7.739263154517445,5.11875,2.620513154517445,12.179511841684569,15.059196626868575,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.25885498436758,7.453112245162799,5.126000000000001,2.327112245162798,15.059196626868575,17.65597423949659,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.097194116162377,7.100443131316396,5.12775,1.9726931313163965,17.65597423949659,19.889211746647227,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,30.95181862933974,6.684417374502033,5.124,1.560417374502033,19.889211746647227,21.679854635420053,-5.684341886080802e-14,0.0,1.781441012458055,1.781441012458055,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.822956506103655,6.207860507173393,5.114749999999999,1.0931105071733942,21.679854635420053,22.95040392231498,-4.263256414560601e-14,0.0,2.3152699345582812,2.3152699345582812,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,256.32500000000005,30.710827969671797,5.673311878687329,5.100000000000001,0.5733118786873277,22.95040392231498,23.624888485476543,-2.842170943040401e-14,0.0,2.8996534681251678,2.8996534681251678,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,262.32500000000005,30.727810114258503,5.741240457034166,5.100000000000001,0.641240457034165,23.624888485476543,24.379289023163796,-3.552713678800501e-14,0.0,2.8241772699620427,2.8241772699620427,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,268.32500000000005,30.743259836933408,5.8030393477337014,5.100000000000001,0.7030393477337,24.379289023163796,25.20639413814462,-1.4210854715202004e-14,0.0,2.7555118358514195,2.7555118358514195,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,274.32500000000005,30.757992161063285,5.861968644253167,5.100000000000001,0.7619686442531659,25.20639413814462,26.10282783726599,0.0,0.0,2.6900348397186864,2.6900348397186864,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,280.32500000000005,30.772049101764917,5.9181964070596536,5.100000000000001,0.8181964070596521,26.10282783726599,27.065411845571465,7.105427357601002e-15,0.0,2.627559547711476,2.627559547711476,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,286.32500000000005,30.785470969854924,5.971883879419636,5.100000000000001,0.8718838794196344,27.065411845571465,28.09115758606515,1.4210854715202004e-14,0.0,2.567906800644836,2.567906800644836,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,292.32500000000005,30.798295603596028,6.023182414384024,5.100000000000001,0.9231824143840228,28.09115758606515,29.177254544164,2.842170943040401e-14,0.0,2.5109084284621828,2.5109084284621828,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,298.32500000000005,30.810558483412287,6.072233933649002,5.100000000000001,0.9722339336490009,29.177254544164,30.321059171986356,4.263256414560601e-14,0.0,2.456406740389978,2.456406740389978,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,304.32500000000005,30.82229285079056,6.119171403162085,5.100000000000001,1.0191714031620833,30.321059171986356,31.520084352177044,4.263256414560601e-14,0.0,2.4042539964865712,2.4042539964865712,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,310.32500000000005,30.8335298293325,6.1641193173298205,5.100000000000001,1.0641193173298191,31.520084352177044,32.7719894313886,4.973799150320701e-14,0.0,2.354311869633535,2.354311869633535,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,316.32500000000005,30.84429854561649,6.207194182465756,5.100000000000001,1.1071941824657543,32.7719894313886,34.07457082252478,5.684341886080802e-14,0.0,2.3064509083713833,2.3064509083713833,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.82319756181587,8.033442421176474,5.087750000000001,2.9456924211764735,5.972089632269001,9.101462643218603,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.629548877145268,7.953195508581018,5.106,2.8471955085810183,9.101462643218603,12.179511841684569,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.436565788629345,7.739263154517445,5.11875,2.620513154517445,12.179511841684569,15.059196626868575,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.25885498436758,7.453112245162799,5.126000000000001,2.327112245162798,15.059196626868575,17.65597423949659,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.097194116162377,7.100443131316396,5.12775,1.9726931313163965,17.65597423949659,19.889211746647227,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,30.95181862933974,6.684417374502033,5.124,1.560417374502033,19.889211746647227,21.679854635420053,-5.684341886080802e-14,0.0,1.781441012458055,1.781441012458055,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,250.32500000000002,30.822956506103655,6.207860507173393,5.114749999999999,1.0931105071733942,21.679854635420053,22.95040392231498,-4.263256414560601e-14,0.0,2.3152699345582812,2.3152699345582812,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,256.32500000000005,30.710827969671797,5.673311878687329,5.100000000000001,0.5733118786873277,22.95040392231498,23.624888485476543,-2.842170943040401e-14,0.0,2.8996534681251678,2.8996534681251678,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,262.32500000000005,30.727810114258503,5.741240457034166,5.100000000000001,0.641240457034165,23.624888485476543,24.379289023163796,-3.552713678800501e-14,0.0,2.8241772699620427,2.8241772699620427,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,268.32500000000005,30.743259836933408,5.8030393477337014,5.100000000000001,0.7030393477337,24.379289023163796,25.20639413814462,-1.4210854715202004e-14,0.0,2.7555118358514195,2.7555118358514195,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,274.32500000000005,30.757992161063285,5.861968644253167,5.100000000000001,0.7619686442531659,25.20639413814462,26.10282783726599,0.0,0.0,2.6900348397186864,2.6900348397186864,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,280.32500000000005,30.772049101764917,5.9181964070596536,5.100000000000001,0.8181964070596521,26.10282783726599,27.065411845571465,7.105427357601002e-15,0.0,2.627559547711476,2.627559547711476,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,286.32500000000005,30.785470969854924,5.971883879419636,5.100000000000001,0.8718838794196344,27.065411845571465,28.09115758606515,1.4210854715202004e-14,0.0,2.567906800644836,2.567906800644836,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,292.32500000000005,30.798295603596028,6.023182414384024,5.100000000000001,0.9231824143840228,28.09115758606515,29.177254544164,2.842170943040401e-14,0.0,2.5109084284621828,2.5109084284621828,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,298.32500000000005,30.810558483412287,6.072233933649002,5.100000000000001,0.9722339336490009,29.177254544164,30.321059171986356,4.263256414560601e-14,0.0,2.456406740389978,2.456406740389978,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,304.32500000000005,30.82229285079056,6.119171403162085,5.100000000000001,1.0191714031620833,30.321059171986356,31.520084352177044,4.263256414560601e-14,0.0,2.4042539964865712,2.4042539964865712,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,310.32500000000005,30.8335298293325,6.1641193173298205,5.100000000000001,1.0641193173298191,31.520084352177044,32.7719894313886,4.973799150320701e-14,0.0,2.354311869633535,2.354311869633535,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,316.32500000000005,30.84429854561649,6.207194182465756,5.100000000000001,1.1071941824657543,32.7719894313886,34.07457082252478,5.684341886080802e-14,0.0,2.3064509083713833,2.3064509083713833,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":35.43871404578818,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.8288396168457,8.056010641295828,5.087750000000001,2.968260641295827,5.972089632269001,9.12543811955787,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.65597264803344,8.058890592133807,5.106,2.952890592133807,9.12543811955787,12.31775227321604,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.500412845449855,7.994651381799557,5.11875,2.8759013817995562,12.31775227321604,15.478083462006762,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.368238502226788,7.8906463165997,5.126000000000001,2.7646463165996984,15.478083462006762,18.56309651915664,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.259446977721073,7.749454577551148,5.12775,2.6217045775511485,18.56309651915664,21.53106396544096,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.186048944153402,7.621338633756636,5.124,2.4973386337566366,21.53106396544096,24.39686239762071,-4.263256414560601e-14,0.0,1.7880445636938833,1.66593912989409,0.12210543379979333,39.059999999999995,40.384613038889555,32.91141484297471],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.176638157449183,7.622587112555507,5.114749999999999,2.5078371125555083,24.39686239762071,27.311783289969796,-4.263256414560601e-14,0.0,2.3246751467076194,1.6725408393008558,0.6521343074067635,39.821249999999985,37.804782396460034,29.930408370491772],[10,85.0,102.00000000000001,256.32500000000005,31.19569714664026,7.612788586561237,5.100000000000001,2.5127885865612356,27.311783289969796,30.268005156512427,-4.263256414560601e-14,0.0,2.9095900087443836,1.6755285335968801,1.2340614751475032,40.500000000000014,34.81782594792067,26.672757574132802],[11,85.0,102.00000000000001,262.32500000000005,31.198129351382292,7.622517405529322,5.100000000000001,2.522517405529321,30.268005156512427,33.235672692429276,-3.552713678800501e-14,0.0,2.8439589735387307,1.6512064861766538,1.192752487362077,40.500000000000014,35.044208532866215,26.883764271621185],[12,85.0,102.00000000000001,268.32500000000005,31.200375781817364,7.6315031272695535,5.100000000000001,2.531503127269552,33.235672692429276,36.213911665687576,-2.1316282072803006e-14,0.0,2.8020316417659465,1.628742181826083,1.1732894599398636,40.500000000000014,35.15515221244973,26.978899705919932],[13,85.0,102.00000000000001,274.32500000000005,31.202527751127793,7.640111004511169,5.100000000000001,2.540111004511168,36.213911665687576,39.20227755334777,0.0,0.0,2.761439851813245,1.6072224887220177,1.1542173630912274,40.500000000000014,35.26298511805774,27.07300664929748],[14,85.0,102.00000000000001,280.32500000000005,31.204589518298565,7.648358073194245,5.100000000000001,2.548358073194244,39.20227755334777,42.20034587475276,7.105427357601002e-15,0.0,2.7226660459746377,1.586604817014358,1.1360612289602794,40.500000000000014,35.36507122221474,27.163161965350515],[15,85.0,102.00000000000001,286.32500000000005,31.20656707345288,7.656268293811564,5.100000000000001,2.556268293811563,42.20034587475276,45.20772033806048,0.0,0.0,2.685556048547257,1.566829265471097,1.11872678307616,40.500000000000014,35.46199331015714,27.24978106912232],[16,85.0,102.00000000000001,292.32500000000005,31.20846582378563,7.663863295142491,5.100000000000001,2.5638632951424896,45.20772033806048,48.224030097051646,1.4210854715202004e-14,0.0,2.649987120348524,1.5478417621437568,1.1021453582047671,40.500000000000014,35.55419016560763,27.333152241721876],[17,85.0,102.00000000000001,298.32500000000005,31.210290711716958,7.671162846867759,5.100000000000001,2.5711628468677574,48.224030097051646,51.248927563954894,1.4210854715202004e-14,0.0,2.6158477640387865,1.529592882830567,1.0862548812082196,40.500000000000014,35.642056920986896,27.413537595717816],[18,85.0,102.00000000000001,304.32500000000005,31.212046263322073,7.678185053288132,5.100000000000001,2.5781850532881307,51.248927563954894,54.28208645017622,3.552713678800501e-14,0.0,2.5830368694504537,1.5120373667796283,1.0709995026708254,40.500000000000014,35.7259482631517,27.491173791007768],[19,85.0,102.00000000000001,310.32500000000005,31.21373663193476,7.684946527738887,5.100000000000001,2.584946527738886,54.28208645017622,57.323200012221974,3.552713678800501e-14,0.0,2.5514625251292653,1.4951336806527677,1.0563288444764976,40.500000000000014,35.806183419411674,27.566275015628925],[20,85.0,102.00000000000001,316.32500000000005,31.21536563631075,7.6914625452428425,5.100000000000001,2.591462545242841,57.323200012221974,60.37197947721355,3.552713678800501e-14,0.0,2.5210409993869582,1.4788436368928668,1.0421973624940915,40.500000000000014,35.88305038323376,27.63903550809114]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.8288396168457,8.056010641295828,5.087750000000001,2.968260641295827,5.972089632269001,9.12543811955787,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.65597264803344,8.058890592133807,5.106,2.952890592133807,9.12543811955787,12.31775227321604,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.500412845449855,7.994651381799557,5.11875,2.8759013817995562,12.31775227321604,15.478083462006762,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.368238502226788,7.8906463165997,5.126000000000001,2.7646463165996984,15.478083462006762,18.56309651915664,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.259446977721073,7.749454577551148,5.12775,2.6217045775511485,18.56309651915664,21.53106396544096,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.186048944153402,7.621338633756636,5.124,2.4973386337566366,21.53106396544096,24.39686239762071,-4.263256414560601e-14,0.0,1.7880445636938833,1.66593912989409,0.12210543379979333,39.059999999999995,40.384613038889555,32.91141484297471],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.176638157449183,7.622587112555507,5.114749999999999,2.5078371125555083,24.39686239762071,27.311783289969796,-4.263256414560601e-14,0.0,2.3246751467076194,1.6725408393008558,0.6521343074067635,39.821249999999985,37.804782396460034,29.930408370491772],[10,85.0,102.00000000000001,256.32500000000005,31.19569714664026,7.612788586561237,5.100000000000001,2.5127885865612356,27.311783289969796,30.268005156512427,-4.263256414560601e-14,0.0,2.9095900087443836,1.6755285335968801,1.2340614751475032,40.500000000000014,34.81782594792067,26.672757574132802],[11,85.0,102.00000000000001,262.32500000000005,31.198129351382292,7.622517405529322,5.100000000000001,2.522517405529321,30.268005156512427,33.235672692429276,-3.552713678800501e-14,0.0,2.8439589735387307,1.6512064861766538,1.192752487362077,40.500000000000014,35.044208532866215,26.883764271621185],[12,85.0,102.00000000000001,268.32500000000005,31.200375781817364,7.6315031272695535,5.100000000000001,2.531503127269552,33.235672692429276,36.213911665687576,-2.1316282072803006e-14,0.0,2.8020316417659465,1.628742181826083,1.1732894599398636,40.500000000000014,35.15515221244973,26.978899705919932],[13,85.0,102.00000000000001,274.32500000000005,31.202527751127793,7.640111004511169,5.100000000000001,2.540111004511168,36.213911665687576,39.20227755334777,0.0,0.0,2.761439851813245,1.6072224887220177,1.1542173630912274,40.500000000000014,35.26298511805774,27.07300664929748],[14,85.0,102.00000000000001,280.32500000000005,31.204589518298565,7.648358073194245,5.100000000000001,2.548358073194244,39.20227755334777,42.20034587475276,7.105427357601002e-15,0.0,2.7226660459746377,1.586604817014358,1.1360612289602794,40.500000000000014,35.36507122221474,27.163161965350515],[15,85.0,102.00000000000001,286.32500000000005,31.20656707345288,7.656268293811564,5.100000000000001,2.556268293811563,42.20034587475276,45.20772033806048,0.0,0.0,2.685556048547257,1.566829265471097,1.11872678307616,40.500000000000014,35.46199331015714,27.24978106912232],[16,85.0,102.00000000000001,292.32500000000005,31.20846582378563,7.663863295142491,5.100000000000001,2.5638632951424896,45.20772033806048,48.224030097051646,1.4210854715202004e-14,0.0,2.649987120348524,1.5478417621437568,1.1021453582047671,40.500000000000014,35.55419016560763,27.333152241721876],[17,85.0,102.00000000000001,298.32500000000005,31.210290711716958,7.671162846867759,5.100000000000001,2.5711628468677574,48.224030097051646,51.248927563954894,1.4210854715202004e-14,0.0,2.6158477640387865,1.529592882830567,1.0862548812082196,40.500000000000014,35.642056920986896,27.413537595717816],[18,85.0,102.00000000000001,304.32500000000005,31.212046263322073,7.678185053288132,5.100000000000001,2.5781850532881307,51.248927563954894,54.28208645017622,3.552713678800501e-14,0.0,2.5830368694504537,1.5120373667796283,1.0709995026708254,40.500000000000014,35.7259482631517,27.491173791007768],[19,85.0,102.00000000000001,310.32500000000005,31.21373663193476,7.684946527738887,5.100000000000001,2.584946527738886,54.28208645017622,57.323200012221974,3.552713678800501e-14,0.0,2.5514625251292653,1.4951336806527677,1.0563288444764976,40.500000000000014,35.806183419411674,27.566275015628925],[20,85.0,102.00000000000001,316.32500000000005,31.21536563631075,7.6914625452428425,5.100000000000001,2.591462545242841,57.323200012221974,60.37197947721355,3.552713678800501e-14,0.0,2.5210409993869582,1.4788436368928668,1.0421973624940915,40.500000000000014,35.88305038323376,27.63903550809114]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8502146452226014,"displaced_debt":0.793706638557005},"qualified_success":false,"sum_tax_paid":23.56843208491962,"years_with_unfunded_need":13,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.8288396168457,8.056010641295828,5.087750000000001,2.968260641295827,5.972089632269001,9.12543811955787,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.65597264803344,8.058890592133807,5.106,2.952890592133807,9.12543811955787,12.31775227321604,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.500412845449855,7.994651381799557,5.11875,2.8759013817995562,12.31775227321604,15.478083462006762,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.368238502226788,7.8906463165997,5.126000000000001,2.7646463165996984,15.478083462006762,18.56309651915664,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.259446977721073,7.749454577551148,5.12775,2.6217045775511485,18.56309651915664,21.53106396544096,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.173838400773427,7.572496460236721,5.124,2.448496460236721,21.53106396544096,24.34081400177818,-4.263256414560601e-14,0.0,1.7880445636938833,1.7880445636938833,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.111247213240283,7.361023335719864,5.114749999999999,2.2462733357198648,24.34081400177818,26.951712868947563,-3.552713678800501e-14,0.0,2.3264502813899757,2.3264502813899757,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,256.32500000000005,31.071535724494662,7.116142897978747,5.100000000000001,2.016142897978746,26.951712868947563,29.323645690099028,-2.1316282072803006e-14,0.0,2.917142755053092,2.917142755053092,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[11,85.0,102.00000000000001,262.32500000000005,31.07828758359424,7.143150334376955,5.100000000000001,2.0431503343769535,29.323645690099028,31.72735196583662,0.0,0.0,2.849624164057561,2.849624164057561,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,268.32500000000005,31.084400572903505,7.167602291614017,5.100000000000001,2.0676022916140155,31.72735196583662,34.1598252500884,0.0,0.0,2.7884942709649554,2.7884942709649554,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[13,85.0,102.00000000000001,274.32500000000005,31.090198069838433,7.190792279353772,5.100000000000001,2.0907922793537708,34.1598252500884,36.61958087285755,-7.105427357601002e-15,0.0,2.730519301615586,2.730519301615586,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,280.32500000000005,31.095704759571493,7.2128190382859145,5.100000000000001,2.112819038285913,36.61958087285755,39.10525032966451,1.4210854715202004e-14,0.0,2.675452404285176,2.675452404285176,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,286.32500000000005,31.100943038822532,7.2337721552900405,5.100000000000001,2.133772155290039,39.10525032966451,41.61557051235867,2.842170943040401e-14,0.0,2.6230696117748686,2.6230696117748686,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,292.32500000000005,31.105933153403853,7.2537326136153695,5.100000000000001,2.153732613615368,41.61557051235867,44.14937358720028,1.4210854715202004e-14,0.0,2.5731684659615763,2.5731684659615763,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,298.32500000000005,31.110693441620946,7.272773766483681,5.100000000000001,2.1727737664836795,44.14937358720028,46.70557801835755,2.842170943040401e-14,0.0,2.5255655837907662,2.5255655837907662,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,304.32500000000005,31.115240546363935,7.290962185455612,5.100000000000001,2.1909621854556107,46.70557801835755,49.283180589481795,3.552713678800501e-14,0.0,2.4800945363609666,2.4800945363609666,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,310.32500000000005,31.1195896003875,7.308358401549839,5.100000000000001,2.2083584015498374,49.283180589481795,51.88124929718749,4.263256414560601e-14,0.0,2.4366039961253936,2.4366039961253936,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,316.32500000000005,31.123754388529285,7.325017554116982,5.100000000000001,2.225017554116981,51.88124929718749,54.49891700791335,4.263256414560601e-14,0.0,2.394956114707523,2.394956114707523,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.8288396168457,8.056010641295828,5.087750000000001,2.968260641295827,5.972089632269001,9.12543811955787,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.65597264803344,8.058890592133807,5.106,2.952890592133807,9.12543811955787,12.31775227321604,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.500412845449855,7.994651381799557,5.11875,2.8759013817995562,12.31775227321604,15.478083462006762,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.368238502226788,7.8906463165997,5.126000000000001,2.7646463165996984,15.478083462006762,18.56309651915664,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.259446977721073,7.749454577551148,5.12775,2.6217045775511485,18.56309651915664,21.53106396544096,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.173838400773427,7.572496460236721,5.124,2.448496460236721,21.53106396544096,24.34081400177818,-4.263256414560601e-14,0.0,1.7880445636938833,1.7880445636938833,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.111247213240283,7.361023335719864,5.114749999999999,2.2462733357198648,24.34081400177818,26.951712868947563,-3.552713678800501e-14,0.0,2.3264502813899757,2.3264502813899757,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,256.32500000000005,31.071535724494662,7.116142897978747,5.100000000000001,2.016142897978746,26.951712868947563,29.323645690099028,-2.1316282072803006e-14,0.0,2.917142755053092,2.917142755053092,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[11,85.0,102.00000000000001,262.32500000000005,31.07828758359424,7.143150334376955,5.100000000000001,2.0431503343769535,29.323645690099028,31.72735196583662,0.0,0.0,2.849624164057561,2.849624164057561,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,268.32500000000005,31.084400572903505,7.167602291614017,5.100000000000001,2.0676022916140155,31.72735196583662,34.1598252500884,0.0,0.0,2.7884942709649554,2.7884942709649554,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[13,85.0,102.00000000000001,274.32500000000005,31.090198069838433,7.190792279353772,5.100000000000001,2.0907922793537708,34.1598252500884,36.61958087285755,-7.105427357601002e-15,0.0,2.730519301615586,2.730519301615586,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,280.32500000000005,31.095704759571493,7.2128190382859145,5.100000000000001,2.112819038285913,36.61958087285755,39.10525032966451,1.4210854715202004e-14,0.0,2.675452404285176,2.675452404285176,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,286.32500000000005,31.100943038822532,7.2337721552900405,5.100000000000001,2.133772155290039,39.10525032966451,41.61557051235867,2.842170943040401e-14,0.0,2.6230696117748686,2.6230696117748686,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,292.32500000000005,31.105933153403853,7.2537326136153695,5.100000000000001,2.153732613615368,41.61557051235867,44.14937358720028,1.4210854715202004e-14,0.0,2.5731684659615763,2.5731684659615763,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,298.32500000000005,31.110693441620946,7.272773766483681,5.100000000000001,2.1727737664836795,44.14937358720028,46.70557801835755,2.842170943040401e-14,0.0,2.5255655837907662,2.5255655837907662,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,304.32500000000005,31.115240546363935,7.290962185455612,5.100000000000001,2.1909621854556107,46.70557801835755,49.283180589481795,3.552713678800501e-14,0.0,2.4800945363609666,2.4800945363609666,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,310.32500000000005,31.1195896003875,7.308358401549839,5.100000000000001,2.2083584015498374,49.283180589481795,51.88124929718749,4.263256414560601e-14,0.0,2.4366039961253936,2.4366039961253936,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,316.32500000000005,31.123754388529285,7.325017554116982,5.100000000000001,2.225017554116981,51.88124929718749,54.49891700791335,4.263256414560601e-14,0.0,2.394956114707523,2.394956114707523,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":36.05955506339932,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.8288396168457,8.056010641295828,5.087750000000001,2.968260641295827,5.972089632269001,9.12543811955787,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.65597264803344,8.058890592133807,5.106,2.952890592133807,9.12543811955787,12.31775227321604,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.500412845449855,7.994651381799557,5.11875,2.8759013817995562,12.31775227321604,15.478083462006762,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.368238502226788,7.8906463165997,5.126000000000001,2.7646463165996984,15.478083462006762,18.56309651915664,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.259446977721073,7.749454577551148,5.12775,2.6217045775511485,18.56309651915664,21.53106396544096,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.173838400773427,7.572496460236721,5.124,2.448496460236721,21.53106396544096,24.34081400177818,-4.263256414560601e-14,0.0,1.7880445636938833,1.7880445636938833,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.111247213240283,7.361023335719864,5.114749999999999,2.2462733357198648,24.34081400177818,26.951712868947563,-3.552713678800501e-14,0.0,2.3264502813899757,2.3264502813899757,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,256.32500000000005,31.071535724494662,7.116142897978747,5.100000000000001,2.016142897978746,26.951712868947563,29.323645690099028,-2.1316282072803006e-14,0.0,2.917142755053092,2.917142755053092,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[11,85.0,102.00000000000001,262.32500000000005,31.07828758359424,7.143150334376955,5.100000000000001,2.0431503343769535,29.323645690099028,31.72735196583662,0.0,0.0,2.849624164057561,2.849624164057561,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,268.32500000000005,31.084400572903505,7.167602291614017,5.100000000000001,2.0676022916140155,31.72735196583662,34.1598252500884,0.0,0.0,2.7884942709649554,2.7884942709649554,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[13,85.0,102.00000000000001,274.32500000000005,31.090198069838433,7.190792279353772,5.100000000000001,2.0907922793537708,34.1598252500884,36.61958087285755,-7.105427357601002e-15,0.0,2.730519301615586,2.730519301615586,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,280.32500000000005,31.095704759571493,7.2128190382859145,5.100000000000001,2.112819038285913,36.61958087285755,39.10525032966451,1.4210854715202004e-14,0.0,2.675452404285176,2.675452404285176,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,286.32500000000005,31.100943038822532,7.2337721552900405,5.100000000000001,2.133772155290039,39.10525032966451,41.61557051235867,2.842170943040401e-14,0.0,2.6230696117748686,2.6230696117748686,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,292.32500000000005,31.105933153403853,7.2537326136153695,5.100000000000001,2.153732613615368,41.61557051235867,44.14937358720028,1.4210854715202004e-14,0.0,2.5731684659615763,2.5731684659615763,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,298.32500000000005,31.110693441620946,7.272773766483681,5.100000000000001,2.1727737664836795,44.14937358720028,46.70557801835755,2.842170943040401e-14,0.0,2.5255655837907662,2.5255655837907662,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,304.32500000000005,31.115240546363935,7.290962185455612,5.100000000000001,2.1909621854556107,46.70557801835755,49.283180589481795,3.552713678800501e-14,0.0,2.4800945363609666,2.4800945363609666,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,310.32500000000005,31.1195896003875,7.308358401549839,5.100000000000001,2.2083584015498374,49.283180589481795,51.88124929718749,4.263256414560601e-14,0.0,2.4366039961253936,2.4366039961253936,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,316.32500000000005,31.123754388529285,7.325017554116982,5.100000000000001,2.225017554116981,51.88124929718749,54.49891700791335,4.263256414560601e-14,0.0,2.394956114707523,2.394956114707523,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.8288396168457,8.056010641295828,5.087750000000001,2.968260641295827,5.972089632269001,9.12543811955787,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.65597264803344,8.058890592133807,5.106,2.952890592133807,9.12543811955787,12.31775227321604,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.500412845449855,7.994651381799557,5.11875,2.8759013817995562,12.31775227321604,15.478083462006762,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.368238502226788,7.8906463165997,5.126000000000001,2.7646463165996984,15.478083462006762,18.56309651915664,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.259446977721073,7.749454577551148,5.12775,2.6217045775511485,18.56309651915664,21.53106396544096,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.173838400773427,7.572496460236721,5.124,2.448496460236721,21.53106396544096,24.34081400177818,-4.263256414560601e-14,0.0,1.7880445636938833,1.7880445636938833,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.111247213240283,7.361023335719864,5.114749999999999,2.2462733357198648,24.34081400177818,26.951712868947563,-3.552713678800501e-14,0.0,2.3264502813899757,2.3264502813899757,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,256.32500000000005,31.071535724494662,7.116142897978747,5.100000000000001,2.016142897978746,26.951712868947563,29.323645690099028,-2.1316282072803006e-14,0.0,2.917142755053092,2.917142755053092,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[11,85.0,102.00000000000001,262.32500000000005,31.07828758359424,7.143150334376955,5.100000000000001,2.0431503343769535,29.323645690099028,31.72735196583662,0.0,0.0,2.849624164057561,2.849624164057561,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,268.32500000000005,31.084400572903505,7.167602291614017,5.100000000000001,2.0676022916140155,31.72735196583662,34.1598252500884,0.0,0.0,2.7884942709649554,2.7884942709649554,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[13,85.0,102.00000000000001,274.32500000000005,31.090198069838433,7.190792279353772,5.100000000000001,2.0907922793537708,34.1598252500884,36.61958087285755,-7.105427357601002e-15,0.0,2.730519301615586,2.730519301615586,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,280.32500000000005,31.095704759571493,7.2128190382859145,5.100000000000001,2.112819038285913,36.61958087285755,39.10525032966451,1.4210854715202004e-14,0.0,2.675452404285176,2.675452404285176,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,286.32500000000005,31.100943038822532,7.2337721552900405,5.100000000000001,2.133772155290039,39.10525032966451,41.61557051235867,2.842170943040401e-14,0.0,2.6230696117748686,2.6230696117748686,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,292.32500000000005,31.105933153403853,7.2537326136153695,5.100000000000001,2.153732613615368,41.61557051235867,44.14937358720028,1.4210854715202004e-14,0.0,2.5731684659615763,2.5731684659615763,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,298.32500000000005,31.110693441620946,7.272773766483681,5.100000000000001,2.1727737664836795,44.14937358720028,46.70557801835755,2.842170943040401e-14,0.0,2.5255655837907662,2.5255655837907662,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,304.32500000000005,31.115240546363935,7.290962185455612,5.100000000000001,2.1909621854556107,46.70557801835755,49.283180589481795,3.552713678800501e-14,0.0,2.4800945363609666,2.4800945363609666,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,310.32500000000005,31.1195896003875,7.308358401549839,5.100000000000001,2.2083584015498374,49.283180589481795,51.88124929718749,4.263256414560601e-14,0.0,2.4366039961253936,2.4366039961253936,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,316.32500000000005,31.123754388529285,7.325017554116982,5.100000000000001,2.225017554116981,51.88124929718749,54.49891700791335,4.263256414560601e-14,0.0,2.394956114707523,2.394956114707523,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":36.05955506339932,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.834481671875544,8.078578861415167,5.087750000000001,2.9908288614151664,5.972089632269001,9.149413595897123,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.682414939621047,8.164659758484191,5.106,3.0586597584841915,9.149413595897123,12.45607279425841,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.56437726642597,8.250509065703923,5.11875,3.131759065703923,12.45607279425841,15.89756627305393,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.47800236057464,8.329701749991031,5.126000000000001,3.20370174999103,15.89756627305393,19.472512431842205,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.42256843557557,8.40194040896911,5.12775,3.274190408969111,19.472512431842205,23.17914308350535,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.394341004269613,8.454506874221494,5.124,3.330506874221494,23.17914308350535,27.001036217857884,-4.973799150320701e-14,0.0,1.7945821870801684,1.6679258850720302,0.12665630200813816,39.059999999999995,40.36284076800586,32.8861863438378],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.385788225145696,8.459187383341558,5.114749999999999,3.3444373833415586,27.001036217857884,30.88835822655148,-4.263256414560601e-14,0.0,2.335285036935507,1.6758393506570082,0.6594456862784988,39.821249999999985,37.76602421162286,29.89268279238214],[10,85.0,102.00000000000001,256.32500000000005,31.40525580012772,8.451023200511003,5.100000000000001,3.351023200511001,30.88835822655148,34.830738462446774,-2.842170943040401e-14,0.0,2.9245535520345802,1.680232005110187,1.2443215469243931,40.500000000000014,34.760631466645805,26.62131600129942],[11,85.0,102.00000000000001,262.32500000000005,31.404683761084456,8.44873504433788,5.100000000000001,3.3487350443378787,34.830738462446774,38.7704267499031,-1.4210854715202004e-14,0.0,2.86318557697758,1.657350443378962,1.205835133598618,40.500000000000014,34.97153340672793,26.817917261137275],[12,85.0,102.00000000000001,268.32500000000005,31.404158791430806,8.44663516572325,5.100000000000001,3.3466351657232494,38.7704267499031,42.70764459193045,0.0,0.0,2.825174803697527,1.6363516572326144,1.1888231464649124,40.500000000000014,35.06888997450064,26.900687615956734],[13,85.0,102.00000000000001,274.32500000000005,31.403658149004986,8.4446325960199,5.100000000000001,3.344632596019899,42.70764459193045,46.642506469600924,1.4210854715202004e-14,0.0,2.78843997626581,1.6163259601991198,1.1721140160666903,40.500000000000014,35.163652220154,26.982845574519853],[14,85.0,102.00000000000001,280.32500000000005,31.403180480587707,8.442721922350785,5.100000000000001,3.3427219223507834,46.642506469600924,50.575120495895966,1.4210854715202004e-14,0.0,2.753435443412724,1.5972192235078726,1.1562162199048514,40.500000000000014,35.2532658209399,27.06156158015342],[15,85.0,102.00000000000001,286.32500000000005,31.402724073639682,8.440896294558684,5.100000000000001,3.340896294558682,50.575120495895966,54.505586724788536,1.4210854715202004e-14,0.0,2.720001016375444,1.5789629455868393,1.1410380707886048,40.500000000000014,35.33829872972749,27.13723848553785],[16,85.0,102.00000000000001,292.32500000000005,31.402287399896252,8.43914959958498,5.100000000000001,3.339149599584978,54.505586724788536,58.433998018417924,1.4210854715202004e-14,0.0,2.6880094159846575,1.56149599584979,1.1265134201348672,40.500000000000014,35.419174561031504,27.21015307292048],[17,85.0,102.00000000000001,298.32500000000005,31.401869079918708,8.437476319674715,5.100000000000001,3.337476319674714,58.433998018417924,62.360440747447,2.842170943040401e-14,0.0,2.6573464435095815,1.5447631967473388,1.1125832467622427,40.500000000000014,35.49627017645396,27.280553410855212],[18,85.0,102.00000000000001,304.32500000000005,31.401467865252673,8.435871461010578,5.100000000000001,3.3358714610105764,62.360440747447,66.28499540745945,2.842170943040401e-14,0.0,2.6279096938031623,1.5287146101058209,1.0991950836973412,40.500000000000014,35.56992009578241,27.348660512213957],[19,85.0,102.00000000000001,310.32500000000005,31.401082622881663,8.434330491526524,5.100000000000001,3.334330491526522,66.28499540745945,70.20773716219654,3.552713678800501e-14,0.0,2.599607052722501,1.5133049152652787,1.086302137457222,40.500000000000014,35.640422260304014,27.41467189611715],[20,85.0,102.00000000000001,316.32500000000005,31.400712321880047,8.432849287520057,5.100000000000001,3.3328492875200553,70.20773716219654,74.12873632398484,3.552713678800501e-14,0.0,2.572355428641716,1.498492875200637,1.0738625534410788,40.500000000000014,35.708042840928904,27.478764558016113]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.834481671875544,8.078578861415167,5.087750000000001,2.9908288614151664,5.972089632269001,9.149413595897123,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.682414939621047,8.164659758484191,5.106,3.0586597584841915,9.149413595897123,12.45607279425841,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.56437726642597,8.250509065703923,5.11875,3.131759065703923,12.45607279425841,15.89756627305393,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.47800236057464,8.329701749991031,5.126000000000001,3.20370174999103,15.89756627305393,19.472512431842205,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.42256843557557,8.40194040896911,5.12775,3.274190408969111,19.472512431842205,23.17914308350535,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.394341004269613,8.454506874221494,5.124,3.330506874221494,23.17914308350535,27.001036217857884,-4.973799150320701e-14,0.0,1.7945821870801684,1.6679258850720302,0.12665630200813816,39.059999999999995,40.36284076800586,32.8861863438378],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.385788225145696,8.459187383341558,5.114749999999999,3.3444373833415586,27.001036217857884,30.88835822655148,-4.263256414560601e-14,0.0,2.335285036935507,1.6758393506570082,0.6594456862784988,39.821249999999985,37.76602421162286,29.89268279238214],[10,85.0,102.00000000000001,256.32500000000005,31.40525580012772,8.451023200511003,5.100000000000001,3.351023200511001,30.88835822655148,34.830738462446774,-2.842170943040401e-14,0.0,2.9245535520345802,1.680232005110187,1.2443215469243931,40.500000000000014,34.760631466645805,26.62131600129942],[11,85.0,102.00000000000001,262.32500000000005,31.404683761084456,8.44873504433788,5.100000000000001,3.3487350443378787,34.830738462446774,38.7704267499031,-1.4210854715202004e-14,0.0,2.86318557697758,1.657350443378962,1.205835133598618,40.500000000000014,34.97153340672793,26.817917261137275],[12,85.0,102.00000000000001,268.32500000000005,31.404158791430806,8.44663516572325,5.100000000000001,3.3466351657232494,38.7704267499031,42.70764459193045,0.0,0.0,2.825174803697527,1.6363516572326144,1.1888231464649124,40.500000000000014,35.06888997450064,26.900687615956734],[13,85.0,102.00000000000001,274.32500000000005,31.403658149004986,8.4446325960199,5.100000000000001,3.344632596019899,42.70764459193045,46.642506469600924,1.4210854715202004e-14,0.0,2.78843997626581,1.6163259601991198,1.1721140160666903,40.500000000000014,35.163652220154,26.982845574519853],[14,85.0,102.00000000000001,280.32500000000005,31.403180480587707,8.442721922350785,5.100000000000001,3.3427219223507834,46.642506469600924,50.575120495895966,1.4210854715202004e-14,0.0,2.753435443412724,1.5972192235078726,1.1562162199048514,40.500000000000014,35.2532658209399,27.06156158015342],[15,85.0,102.00000000000001,286.32500000000005,31.402724073639682,8.440896294558684,5.100000000000001,3.340896294558682,50.575120495895966,54.505586724788536,1.4210854715202004e-14,0.0,2.720001016375444,1.5789629455868393,1.1410380707886048,40.500000000000014,35.33829872972749,27.13723848553785],[16,85.0,102.00000000000001,292.32500000000005,31.402287399896252,8.43914959958498,5.100000000000001,3.339149599584978,54.505586724788536,58.433998018417924,1.4210854715202004e-14,0.0,2.6880094159846575,1.56149599584979,1.1265134201348672,40.500000000000014,35.419174561031504,27.21015307292048],[17,85.0,102.00000000000001,298.32500000000005,31.401869079918708,8.437476319674715,5.100000000000001,3.337476319674714,58.433998018417924,62.360440747447,2.842170943040401e-14,0.0,2.6573464435095815,1.5447631967473388,1.1125832467622427,40.500000000000014,35.49627017645396,27.280553410855212],[18,85.0,102.00000000000001,304.32500000000005,31.401467865252673,8.435871461010578,5.100000000000001,3.3358714610105764,62.360440747447,66.28499540745945,2.842170943040401e-14,0.0,2.6279096938031623,1.5287146101058209,1.0991950836973412,40.500000000000014,35.56992009578241,27.348660512213957],[19,85.0,102.00000000000001,310.32500000000005,31.401082622881663,8.434330491526524,5.100000000000001,3.334330491526522,66.28499540745945,70.20773716219654,3.552713678800501e-14,0.0,2.599607052722501,1.5133049152652787,1.086302137457222,40.500000000000014,35.640422260304014,27.41467189611715],[20,85.0,102.00000000000001,316.32500000000005,31.400712321880047,8.432849287520057,5.100000000000001,3.3328492875200553,70.20773716219654,74.12873632398484,3.552713678800501e-14,0.0,2.572355428641716,1.498492875200637,1.0738625534410788,40.500000000000014,35.708042840928904,27.478764558016113]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8488180162177195,"displaced_debt":0.792175881276203},"qualified_success":false,"sum_tax_paid":23.712866361275346,"years_with_unfunded_need":13,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.973799150320701e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.834481671875544,8.078578861415167,5.087750000000001,2.9908288614151664,5.972089632269001,9.149413595897123,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.682414939621047,8.164659758484191,5.106,3.0586597584841915,9.149413595897123,12.45607279425841,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.56437726642597,8.250509065703923,5.11875,3.131759065703923,12.45607279425841,15.89756627305393,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.47800236057464,8.329701749991031,5.126000000000001,3.20370174999103,15.89756627305393,19.472512431842205,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.42256843557557,8.40194040896911,5.12775,3.274190408969111,19.472512431842205,23.17914308350535,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.39750741181981,8.467172504422308,5.124,3.3431725044223084,23.17914308350535,27.01557054759652,-5.684341886080802e-14,0.0,1.7945821870801684,1.7945821870801684,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.402328499686057,8.525348481503016,5.114749999999999,3.4105984815030173,27.01557054759652,30.979793231507845,-4.973799150320701e-14,0.0,2.3374503322717084,2.3374503322717084,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,256.32500000000005,31.43660530227138,8.576421209085709,5.100000000000001,3.476421209085707,30.979793231507845,35.069700536314556,-4.263256414560601e-14,0.0,2.934212090857237,2.934212090857237,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,262.32500000000005,31.43510533263085,8.570421330523558,5.100000000000001,3.470421330523557,35.069700536314556,39.15254916045992,-3.552713678800501e-14,0.0,2.8742133052356786,2.8742133052356786,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[12,85.0,102.00000000000001,268.32500000000005,31.433753035263212,8.56501214105299,5.100000000000001,3.4650121410529877,39.15254916045992,43.22903403228696,-2.842170943040401e-14,0.0,2.820121410529997,2.820121410529997,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,274.32500000000005,31.43247702835057,8.559908113402443,5.100000000000001,3.4599081134024416,43.22903403228696,47.299514165701595,-4.263256414560601e-14,0.0,2.7690811340243755,2.7690811340243755,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,280.32500000000005,31.43127013606377,8.555080544255176,5.100000000000001,3.455080544255175,47.299514165701595,51.3643148060018,-2.1316282072803006e-14,0.0,2.7208054425518933,2.7208054425518933,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,286.32500000000005,31.430126065644856,8.550504262579508,5.100000000000001,3.450504262579507,51.3643148060018,55.423731585507106,-1.4210854715202004e-14,0.0,2.675042625795134,2.675042625795134,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,292.32500000000005,31.429039269869268,8.546157079477112,5.100000000000001,3.4461570794771106,55.423731585507106,59.47803403195076,-7.105427357601002e-15,0.0,2.6315707947712483,2.6315707947712483,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,298.32500000000005,31.428004839408995,8.542019357635965,5.100000000000001,3.4420193576359637,59.47803403195076,63.52746857034602,7.105427357601002e-15,0.0,2.590193576359769,2.590193576359769,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,304.32500000000005,31.427018413371187,8.538073653484773,5.100000000000001,3.4380736534847713,63.52746857034602,67.57226110385751,0.0,0.0,2.5507365348477835,2.5507365348477835,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,310.32500000000005,31.426076104521762,8.534304418087046,5.100000000000001,3.434304418087045,67.57226110385751,71.61261924278345,0.0,0.0,2.5130441808704616,2.5130441808704616,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,316.32500000000005,31.425174436450575,8.530697745802257,5.100000000000001,3.430697745802256,71.61261924278345,75.64873423784493,1.4210854715202004e-14,0.0,2.4769774580226827,2.4769774580226827,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.834481671875544,8.078578861415167,5.087750000000001,2.9908288614151664,5.972089632269001,9.149413595897123,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.682414939621047,8.164659758484191,5.106,3.0586597584841915,9.149413595897123,12.45607279425841,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.56437726642597,8.250509065703923,5.11875,3.131759065703923,12.45607279425841,15.89756627305393,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.47800236057464,8.329701749991031,5.126000000000001,3.20370174999103,15.89756627305393,19.472512431842205,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.42256843557557,8.40194040896911,5.12775,3.274190408969111,19.472512431842205,23.17914308350535,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.39750741181981,8.467172504422308,5.124,3.3431725044223084,23.17914308350535,27.01557054759652,-5.684341886080802e-14,0.0,1.7945821870801684,1.7945821870801684,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.402328499686057,8.525348481503016,5.114749999999999,3.4105984815030173,27.01557054759652,30.979793231507845,-4.973799150320701e-14,0.0,2.3374503322717084,2.3374503322717084,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,256.32500000000005,31.43660530227138,8.576421209085709,5.100000000000001,3.476421209085707,30.979793231507845,35.069700536314556,-4.263256414560601e-14,0.0,2.934212090857237,2.934212090857237,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,262.32500000000005,31.43510533263085,8.570421330523558,5.100000000000001,3.470421330523557,35.069700536314556,39.15254916045992,-3.552713678800501e-14,0.0,2.8742133052356786,2.8742133052356786,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[12,85.0,102.00000000000001,268.32500000000005,31.433753035263212,8.56501214105299,5.100000000000001,3.4650121410529877,39.15254916045992,43.22903403228696,-2.842170943040401e-14,0.0,2.820121410529997,2.820121410529997,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,274.32500000000005,31.43247702835057,8.559908113402443,5.100000000000001,3.4599081134024416,43.22903403228696,47.299514165701595,-4.263256414560601e-14,0.0,2.7690811340243755,2.7690811340243755,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,280.32500000000005,31.43127013606377,8.555080544255176,5.100000000000001,3.455080544255175,47.299514165701595,51.3643148060018,-2.1316282072803006e-14,0.0,2.7208054425518933,2.7208054425518933,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,286.32500000000005,31.430126065644856,8.550504262579508,5.100000000000001,3.450504262579507,51.3643148060018,55.423731585507106,-1.4210854715202004e-14,0.0,2.675042625795134,2.675042625795134,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,292.32500000000005,31.429039269869268,8.546157079477112,5.100000000000001,3.4461570794771106,55.423731585507106,59.47803403195076,-7.105427357601002e-15,0.0,2.6315707947712483,2.6315707947712483,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,298.32500000000005,31.428004839408995,8.542019357635965,5.100000000000001,3.4420193576359637,59.47803403195076,63.52746857034602,7.105427357601002e-15,0.0,2.590193576359769,2.590193576359769,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,304.32500000000005,31.427018413371187,8.538073653484773,5.100000000000001,3.4380736534847713,63.52746857034602,67.57226110385751,0.0,0.0,2.5507365348477835,2.5507365348477835,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,310.32500000000005,31.426076104521762,8.534304418087046,5.100000000000001,3.434304418087045,67.57226110385751,71.61261924278345,0.0,0.0,2.5130441808704616,2.5130441808704616,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,316.32500000000005,31.425174436450575,8.530697745802257,5.100000000000001,3.430697745802256,71.61261924278345,75.64873423784493,1.4210854715202004e-14,0.0,2.4769774580226827,2.4769774580226827,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":36.64391837057998,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_05","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.834481671875544,8.078578861415167,5.087750000000001,2.9908288614151664,5.972089632269001,9.149413595897123,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.682414939621047,8.164659758484191,5.106,3.0586597584841915,9.149413595897123,12.45607279425841,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.56437726642597,8.250509065703923,5.11875,3.131759065703923,12.45607279425841,15.89756627305393,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.47800236057464,8.329701749991031,5.126000000000001,3.20370174999103,15.89756627305393,19.472512431842205,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.42256843557557,8.40194040896911,5.12775,3.274190408969111,19.472512431842205,23.17914308350535,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.39750741181981,8.467172504422308,5.124,3.3431725044223084,23.17914308350535,27.01557054759652,-5.684341886080802e-14,0.0,1.7945821870801684,1.7945821870801684,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.402328499686057,8.525348481503016,5.114749999999999,3.4105984815030173,27.01557054759652,30.979793231507845,-4.973799150320701e-14,0.0,2.3374503322717084,2.3374503322717084,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,256.32500000000005,31.43660530227138,8.576421209085709,5.100000000000001,3.476421209085707,30.979793231507845,35.069700536314556,-4.263256414560601e-14,0.0,2.934212090857237,2.934212090857237,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,262.32500000000005,31.43510533263085,8.570421330523558,5.100000000000001,3.470421330523557,35.069700536314556,39.15254916045992,-3.552713678800501e-14,0.0,2.8742133052356786,2.8742133052356786,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[12,85.0,102.00000000000001,268.32500000000005,31.433753035263212,8.56501214105299,5.100000000000001,3.4650121410529877,39.15254916045992,43.22903403228696,-2.842170943040401e-14,0.0,2.820121410529997,2.820121410529997,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,274.32500000000005,31.43247702835057,8.559908113402443,5.100000000000001,3.4599081134024416,43.22903403228696,47.299514165701595,-4.263256414560601e-14,0.0,2.7690811340243755,2.7690811340243755,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,280.32500000000005,31.43127013606377,8.555080544255176,5.100000000000001,3.455080544255175,47.299514165701595,51.3643148060018,-2.1316282072803006e-14,0.0,2.7208054425518933,2.7208054425518933,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,286.32500000000005,31.430126065644856,8.550504262579508,5.100000000000001,3.450504262579507,51.3643148060018,55.423731585507106,-1.4210854715202004e-14,0.0,2.675042625795134,2.675042625795134,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,292.32500000000005,31.429039269869268,8.546157079477112,5.100000000000001,3.4461570794771106,55.423731585507106,59.47803403195076,-7.105427357601002e-15,0.0,2.6315707947712483,2.6315707947712483,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,298.32500000000005,31.428004839408995,8.542019357635965,5.100000000000001,3.4420193576359637,59.47803403195076,63.52746857034602,7.105427357601002e-15,0.0,2.590193576359769,2.590193576359769,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,304.32500000000005,31.427018413371187,8.538073653484773,5.100000000000001,3.4380736534847713,63.52746857034602,67.57226110385751,0.0,0.0,2.5507365348477835,2.5507365348477835,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,310.32500000000005,31.426076104521762,8.534304418087046,5.100000000000001,3.434304418087045,67.57226110385751,71.61261924278345,0.0,0.0,2.5130441808704616,2.5130441808704616,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,316.32500000000005,31.425174436450575,8.530697745802257,5.100000000000001,3.430697745802256,71.61261924278345,75.64873423784493,1.4210854715202004e-14,0.0,2.4769774580226827,2.4769774580226827,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,210.425,32.02106818181818,7.990636363636355,5.064,2.926636363636355,2.920620437956214,5.972089632269001,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,215.83,31.834481671875544,8.078578861415167,5.087750000000001,2.9908288614151664,5.972089632269001,9.149413595897123,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,221.35000000000002,31.682414939621047,8.164659758484191,5.106,3.0586597584841915,9.149413595897123,12.45607279425841,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,226.97500000000002,31.56437726642597,8.250509065703923,5.11875,3.131759065703923,12.45607279425841,15.89756627305393,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,232.69500000000002,31.47800236057464,8.329701749991031,5.126000000000001,3.20370174999103,15.89756627305393,19.472512431842205,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,238.50000000000003,31.42256843557557,8.40194040896911,5.12775,3.274190408969111,19.472512431842205,23.17914308350535,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,244.38000000000002,31.39750741181981,8.467172504422308,5.124,3.3431725044223084,23.17914308350535,27.01557054759652,-5.684341886080802e-14,0.0,1.7945821870801684,1.7945821870801684,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,250.32500000000002,31.402328499686057,8.525348481503016,5.114749999999999,3.4105984815030173,27.01557054759652,30.979793231507845,-4.973799150320701e-14,0.0,2.3374503322717084,2.3374503322717084,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,256.32500000000005,31.43660530227138,8.576421209085709,5.100000000000001,3.476421209085707,30.979793231507845,35.069700536314556,-4.263256414560601e-14,0.0,2.934212090857237,2.934212090857237,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,262.32500000000005,31.43510533263085,8.570421330523558,5.100000000000001,3.470421330523557,35.069700536314556,39.15254916045992,-3.552713678800501e-14,0.0,2.8742133052356786,2.8742133052356786,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[12,85.0,102.00000000000001,268.32500000000005,31.433753035263212,8.56501214105299,5.100000000000001,3.4650121410529877,39.15254916045992,43.22903403228696,-2.842170943040401e-14,0.0,2.820121410529997,2.820121410529997,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,274.32500000000005,31.43247702835057,8.559908113402443,5.100000000000001,3.4599081134024416,43.22903403228696,47.299514165701595,-4.263256414560601e-14,0.0,2.7690811340243755,2.7690811340243755,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,280.32500000000005,31.43127013606377,8.555080544255176,5.100000000000001,3.455080544255175,47.299514165701595,51.3643148060018,-2.1316282072803006e-14,0.0,2.7208054425518933,2.7208054425518933,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,286.32500000000005,31.430126065644856,8.550504262579508,5.100000000000001,3.450504262579507,51.3643148060018,55.423731585507106,-1.4210854715202004e-14,0.0,2.675042625795134,2.675042625795134,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,292.32500000000005,31.429039269869268,8.546157079477112,5.100000000000001,3.4461570794771106,55.423731585507106,59.47803403195076,-7.105427357601002e-15,0.0,2.6315707947712483,2.6315707947712483,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,298.32500000000005,31.428004839408995,8.542019357635965,5.100000000000001,3.4420193576359637,59.47803403195076,63.52746857034602,7.105427357601002e-15,0.0,2.590193576359769,2.590193576359769,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,304.32500000000005,31.427018413371187,8.538073653484773,5.100000000000001,3.4380736534847713,63.52746857034602,67.57226110385751,0.0,0.0,2.5507365348477835,2.5507365348477835,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,310.32500000000005,31.426076104521762,8.534304418087046,5.100000000000001,3.434304418087045,67.57226110385751,71.61261924278345,0.0,0.0,2.5130441808704616,2.5130441808704616,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,316.32500000000005,31.425174436450575,8.530697745802257,5.100000000000001,3.430697745802256,71.61261924278345,75.64873423784493,1.4210854715202004e-14,0.0,2.4769774580226827,2.4769774580226827,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":36.64391837057998,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":false,"failure":{"year":11,"reason":"Insufficient inventories for planned productive investment and consumption","attempted_real_inventory":-0.6094033233938108,"productive_investment":7.65,"total_investment":6.7976488574774265},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.413977951409844,8.073604113331797,7.689,0.3846041133317968,2.326122064632859,2.755294036591087,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.261132087852978,7.756195018078714,7.691624999999999,0.06457001807871432,2.755294036591087,2.8283921702651034,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.11092574159093,7.320845823506744,7.685999999999999,-0.3651541764932551,2.8283921702651034,2.409362787403991,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,30.976920306676156,6.823715709463372,7.672124999999998,-0.8484092905366261,2.409362787403991,1.4232357563193354,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,30.986151981191558,6.7746079247664,7.65,-0.8753920752336004,1.4232357563193354,0.39336272663274663,-4.263256414560601e-14,0.0,2.2375809937373043,1.6759911947040025,0.561589799033302,40.500000000000014,34.21186819680237,26.94329198174583]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.413977951409844,8.073604113331797,7.689,0.3846041133317968,2.326122064632859,2.755294036591087,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.261132087852978,7.756195018078714,7.691624999999999,0.06457001807871432,2.755294036591087,2.8283921702651034,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.11092574159093,7.320845823506744,7.685999999999999,-0.3651541764932551,2.8283921702651034,2.409362787403991,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,30.976920306676156,6.823715709463372,7.672124999999998,-0.8484092905366261,2.409362787403991,1.4232357563193354,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,30.986151981191558,6.7746079247664,7.65,-0.8753920752336004,1.4232357563193354,0.39336272663274663,-4.263256414560601e-14,0.0,2.2375809937373043,1.6759911947040025,0.561589799033302,40.500000000000014,34.21186819680237,26.94329198174583],[11,85.0,102.00000000000001,292.8780966766062,30.991912214369325,6.7976488574774265,7.132007175115261,-0.3343583176378342,0.39336272663274663,4.996003610813204e-16,-2.842170943040401e-14,0.0,2.1686813672513487,1.6503901583584033,0.5182912088929456,40.500000000000014,34.431897198089096,27.18171864076876],[12,85.0,102.00000000000001,300.90058585037707,30.997278949426274,6.819115797705209,6.819115797705209,0.0,4.996003610813204e-16,4.996003610813204e-16,-2.842170943040401e-14,0.0,2.122510670211308,1.626538002549767,0.4959726676615409,40.500000000000014,34.54795219247152,27.301977612365917],[13,85.0,102.00000000000001,308.94738715299263,31.00244527680578,6.8397811072232315,6.8397811072232315,0.0,4.996003610813204e-16,4.996003610813204e-16,-2.842170943040401e-14,0.0,2.0777404076184167,1.6035765475297372,0.4741638600886794,40.500000000000014,34.66034383680306,27.420502754099967],[14,85.0,102.00000000000001,317.0175895119138,31.007418001270725,6.859672005083013,6.859672005083013,0.0,4.996003610813204e-16,4.996003610813204e-16,-2.842170943040401e-14,0.0,2.0348370755999277,1.581475549907759,0.4533615256921686,40.500000000000014,34.766771871778296,27.534334730381897],[15,85.0,102.00000000000001,325.11033320569385,31.01220803492823,6.878832139713026,6.878832139713026,0.0,4.996003610813204e-16,4.996003610813204e-16,-2.842170943040401e-14,0.0,1.993661283103653,1.56018651142996,0.4334747716736931,40.500000000000014,34.867781290751715,27.643890942192343],[16,85.0,102.00000000000001,333.22480560024303,31.01682538384168,6.897301535366793,6.897301535366793,0.0,4.996003610813204e-16,4.996003610813204e-16,-1.4210854715202004e-14,0.0,1.9541008648314564,1.5396649607035462,0.4144359041279102,40.500000000000014,34.96379323144591,27.74946701080644],[17,85.0,102.00000000000001,341.36023781593786,31.02127934583514,6.915117383340615,6.915117383340615,0.0,4.996003610813204e-16,4.996003610813204e-16,-1.4210854715202004e-14,0.0,1.916052350942536,1.5198695740659764,0.39618277687655956,40.500000000000014,35.055191724086555,27.851336924356556],[18,85.0,102.00000000000001,349.5159016673157,31.025578568417778,6.932314273671153,6.932314273671153,0.0,4.996003610813204e-16,4.996003610813204e-16,-7.105427357601002e-15,0.0,1.8794205545713079,1.500761918143149,0.37865863642815867,40.500000000000014,35.142325691714845,27.949752679123108],[19,85.0,102.00000000000001,357.6911068619782,31.029731103865767,6.948924415463111,6.948924415463111,0.0,4.996003610813204e-16,4.996003610813204e-16,-7.105427357601002e-15,0.0,1.8441177717139008,1.4823062050409819,0.3618115666729188,40.500000000000014,35.22551270816267,28.044946401260177],[20,85.0,102.00000000000001,365.88519843302566,31.033744458847586,6.964977835390357,6.964977835390357,0.0,4.996003610813204e-16,4.996003610813204e-16,0.0,0.0,1.8100630802230293,1.4644690717884803,0.345594008434549,40.500000000000014,35.30504225513452,28.137132176812234]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8354177950356444,"displaced_debt":0.8017569856080645},"qualified_success":false,"sum_tax_paid":20.669555213161136,"years_with_unfunded_need":11,"failure":null,"terminal_capital_change_pct":-2.2970864359890153},"comparison_year":10,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":7.311956331928235,"forgone_real_capital_against_same_output_plan":8.602301566974393,"max_money_error":4.263256414560601e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":10,"reason":"Insufficient inventories for planned productive investment and consumption","attempted_real_inventory":-0.20126176646133542,"productive_investment":7.65,"total_investment":6.26917710563643},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.413977951409844,8.073604113331797,7.689,0.3846041133317968,2.326122064632859,2.755294036591087,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.261132087852978,7.756195018078714,7.691624999999999,0.06457001807871432,2.755294036591087,2.8283921702651034,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.11092574159093,7.320845823506744,7.685999999999999,-0.3651541764932551,2.8283921702651034,2.409362787403991,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,30.976920306676156,6.823715709463372,7.672124999999998,-0.8484092905366261,2.409362787403991,1.4232357563193354,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.413977951409844,8.073604113331797,7.689,0.3846041133317968,2.326122064632859,2.755294036591087,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.261132087852978,7.756195018078714,7.691624999999999,0.06457001807871432,2.755294036591087,2.8283921702651034,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.11092574159093,7.320845823506744,7.685999999999999,-0.3651541764932551,2.8283921702651034,2.409362787403991,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,30.976920306676156,6.823715709463372,7.672124999999998,-0.8484092905366261,2.409362787403991,1.4232357563193354,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.28623823353865,30.85979427640907,6.26917710563643,7.478927498507865,-1.2097503928714346,1.4232357563193354,4.440892098500626e-16,-3.552713678800501e-14,0.0,2.2375809937373043,2.2375809937373043,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,291.7280593073409,30.873886978182938,6.325547912731935,6.325547912731935,0.0,4.440892098500626e-16,4.440892098500626e-16,-4.263256414560601e-14,0.0,2.1749467636311826,2.1749467636311826,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,299.2297820297507,30.886616078512052,6.376464314048349,6.376464314048349,0.0,4.440892098500626e-16,4.440892098500626e-16,-2.842170943040401e-14,0.0,2.118372984390713,2.118372984390713,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,306.78847266166247,30.898721759281237,6.424887037124989,6.424887037124989,0.0,4.440892098500626e-16,4.440892098500626e-16,-7.105427357601002e-15,0.0,2.0645699587499946,2.0645699587499946,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,314.40139274633174,30.910245517992223,6.470982071968891,6.470982071968891,0.0,4.440892098500626e-16,4.440892098500626e-16,0.0,0.0,2.013353253367881,2.013353253367881,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,322.0659874406488,30.921226372542385,6.514905490169511,6.514905490169511,0.0,4.440892098500626e-16,4.440892098500626e-16,1.4210854715202004e-14,0.0,1.9645494553671983,1.9645494553671983,2.220446049250313e-16,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,329.7798715232331,30.931700367549173,6.556801470196632,6.556801470196632,0.0,4.440892098500626e-16,4.440892098500626e-16,1.4210854715202004e-14,0.0,1.9179983664481843,1.9179983664481843,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,337.54081650078234,30.94170080772922,6.596803230916834,6.596803230916834,0.0,4.440892098500626e-16,4.440892098500626e-16,1.4210854715202004e-14,0.0,1.8735519656479542,1.8735519656479542,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,345.3467387366479,30.951258475121453,6.635033900485752,6.635033900485752,0.0,4.440892098500626e-16,4.440892098500626e-16,1.4210854715202004e-14,0.0,1.8310734439047123,1.8310734439047123,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,353.1956885296377,30.96040183101035,6.671607324041332,6.671607324041332,0.0,4.440892098500626e-16,4.440892098500626e-16,2.1316282072803006e-14,0.0,1.7904363066207358,1.7904363066207358,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,361.08584007277045,30.96915720291573,6.70662881166281,6.70662881166281,0.0,4.440892098500626e-16,4.440892098500626e-16,2.842170943040401e-14,0.0,1.7515235425968705,1.7515235425968705,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.202282553402103,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-3.5786668252557274},"comparison_year":9,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":11.391410938145105,"forgone_real_capital_against_same_output_plan":13.401659927229536,"max_money_error":4.263256414560601e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":10,"reason":"Insufficient inventories for planned productive investment and consumption","attempted_real_inventory":-0.20126176646133542,"productive_investment":7.65,"total_investment":6.26917710563643},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.413977951409844,8.073604113331797,7.689,0.3846041133317968,2.326122064632859,2.755294036591087,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.261132087852978,7.756195018078714,7.691624999999999,0.06457001807871432,2.755294036591087,2.8283921702651034,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.11092574159093,7.320845823506744,7.685999999999999,-0.3651541764932551,2.8283921702651034,2.409362787403991,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,30.976920306676156,6.823715709463372,7.672124999999998,-0.8484092905366261,2.409362787403991,1.4232357563193354,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.413977951409844,8.073604113331797,7.689,0.3846041133317968,2.326122064632859,2.755294036591087,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.261132087852978,7.756195018078714,7.691624999999999,0.06457001807871432,2.755294036591087,2.8283921702651034,-3.552713678800501e-14,0.0,0.5721907206532788,0.5721907206532788,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.11092574159093,7.320845823506744,7.685999999999999,-0.3651541764932551,2.8283921702651034,2.409362787403991,-4.263256414560601e-14,0.0,1.0742982913417225,1.0742982913417225,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,30.976920306676156,6.823715709463372,7.672124999999998,-0.8484092905366261,2.409362787403991,1.4232357563193354,-4.263256414560601e-14,0.0,1.630986376458319,1.630986376458319,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.28623823353865,30.85979427640907,6.26917710563643,7.478927498507865,-1.2097503928714346,1.4232357563193354,4.440892098500626e-16,-3.552713678800501e-14,0.0,2.2375809937373043,2.2375809937373043,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,291.7280593073409,30.873886978182938,6.325547912731935,6.325547912731935,0.0,4.440892098500626e-16,4.440892098500626e-16,-4.263256414560601e-14,0.0,2.1749467636311826,2.1749467636311826,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,299.2297820297507,30.886616078512052,6.376464314048349,6.376464314048349,0.0,4.440892098500626e-16,4.440892098500626e-16,-2.842170943040401e-14,0.0,2.118372984390713,2.118372984390713,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,306.78847266166247,30.898721759281237,6.424887037124989,6.424887037124989,0.0,4.440892098500626e-16,4.440892098500626e-16,-7.105427357601002e-15,0.0,2.0645699587499946,2.0645699587499946,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,314.40139274633174,30.910245517992223,6.470982071968891,6.470982071968891,0.0,4.440892098500626e-16,4.440892098500626e-16,0.0,0.0,2.013353253367881,2.013353253367881,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,322.0659874406488,30.921226372542385,6.514905490169511,6.514905490169511,0.0,4.440892098500626e-16,4.440892098500626e-16,1.4210854715202004e-14,0.0,1.9645494553671983,1.9645494553671983,2.220446049250313e-16,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,329.7798715232331,30.931700367549173,6.556801470196632,6.556801470196632,0.0,4.440892098500626e-16,4.440892098500626e-16,1.4210854715202004e-14,0.0,1.9179983664481843,1.9179983664481843,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,337.54081650078234,30.94170080772922,6.596803230916834,6.596803230916834,0.0,4.440892098500626e-16,4.440892098500626e-16,1.4210854715202004e-14,0.0,1.8735519656479542,1.8735519656479542,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,345.3467387366479,30.951258475121453,6.635033900485752,6.635033900485752,0.0,4.440892098500626e-16,4.440892098500626e-16,1.4210854715202004e-14,0.0,1.8310734439047123,1.8310734439047123,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,353.1956885296377,30.96040183101035,6.671607324041332,6.671607324041332,0.0,4.440892098500626e-16,4.440892098500626e-16,2.1316282072803006e-14,0.0,1.7904363066207358,1.7904363066207358,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,361.08584007277045,30.96915720291573,6.70662881166281,6.70662881166281,0.0,4.440892098500626e-16,4.440892098500626e-16,2.842170943040401e-14,0.0,1.7515235425968705,1.7515235425968705,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.202282553402103,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-3.5786668252557274},"comparison_year":9,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":11.391410938145105,"forgone_real_capital_against_same_output_plan":13.401659927229536,"max_money_error":4.263256414560601e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.437334217720597,8.167029178574822,7.689,0.47802917857482186,2.326122064632859,2.859545182355836,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.332612114047162,8.042115122855506,7.691624999999999,0.35049012285550685,2.859545182355836,3.2563264535130134,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.245032168739286,7.857271532100214,7.685999999999999,0.1712715321002145,3.2563264535130134,3.4528675559230955,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,31.180348261900594,7.637427530361194,7.672124999999998,-0.034697469638803824,3.4528675559230955,3.412537831693624,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,31.19537535658204,7.611501426328374,7.65,-0.038498573671626346,3.412537831693624,3.367245392079946,-4.973799150320701e-14,0.0,2.2461924869409584,1.6787464341790532,0.5674460527619053,40.500000000000014,34.18156602300801,26.911586763119686],[11,85.0,102.00000000000001,293.4875,31.197796702836392,7.621186811345723,7.65,-0.02881318865427751,3.367245392079946,3.3333475230749134,-3.552713678800501e-14,0.0,2.181342902797044,1.6545329716356474,0.5268099311613965,40.500000000000014,34.38817633037918,27.13524127269508],[12,85.0,102.00000000000001,302.4875,31.2000381060347,7.630152424138913,7.65,-0.019847575861087208,3.3333475230749134,3.3099974338265756,-2.842170943040401e-14,0.0,2.1391163725958284,1.6321189396526894,0.5069974329431389,40.500000000000014,34.49160877861531,27.241588217358146],[13,85.0,102.00000000000001,311.4875,31.202185453820153,7.638741815280653,7.65,-0.011258184719347142,3.3099974338265756,3.2967525106273436,-7.105427357601002e-15,0.0,2.0982710944627696,1.61064546179834,0.4876256326644297,40.500000000000014,34.59184812582488,27.3464620495702],[14,85.0,102.00000000000001,320.4875,31.204243137086934,7.646972548347719,7.65,-0.0030274516522812434,3.2967525106273436,3.2931908028011305,7.105427357601002e-15,0.0,2.059246687780089,1.59006862913066,0.46917805864942863,40.500000000000014,34.68664903578177,27.44698839388979],[15,85.0,102.00000000000001,329.4875,31.206217082239878,7.654868328959537,7.65,0.004868328959537038,3.2931908028011305,3.29891824863588,0.0,0.0,2.021890479003071,1.5703291776011745,0.45156130140189643,40.500000000000014,34.776563301017546,27.54360449951024],[16,85.0,102.00000000000001,338.4875,31.208112646583317,7.662450586333222,7.65,0.01245058633322138,3.29891824863588,3.3135659972631992,1.4210854715202004e-14,0.0,1.986079650032798,1.5513735341669004,0.43470611586589747,40.500000000000014,34.862013339260095,27.63662113164886],[17,85.0,102.00000000000001,347.4875,31.209934728436036,7.669738913744084,7.65,0.01973891374408332,3.3135659972631992,3.3367882487268266,1.4210854715202004e-14,0.0,1.9517026403382034,1.533152715639769,0.41854992469843433,40.500000000000014,34.943378706728474,27.726321317718323],[18,85.0,102.00000000000001,356.4875,31.21168781496028,7.676751259841041,7.65,0.02675125984104021,3.3367882487268266,3.3682603191280505,2.1316282072803006e-14,0.0,1.9186582497975417,1.5156218503973844,0.40303639940015745,40.500000000000014,35.02099960216759,27.812961278378605],[19,85.0,102.00000000000001,365.4875,31.213376025063976,7.683504100255789,7.65,0.033504100255788316,3.3682603191280505,3.407676907664272,2.842170943040401e-14,0.0,1.8868544585855067,1.498739749360503,0.3881147092250037,40.500000000000014,35.0951817410982,27.896773506008444],[20,85.0,102.00000000000001,374.4875,31.215003146974237,7.690012587896803,7.65,0.04001258789680229,3.407676907664272,3.4547505404840395,4.263256414560601e-14,0.0,1.8562074135195685,1.482468530257985,0.37373888326158355,40.500000000000014,35.16620049398499,27.977969380969633]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.437334217720597,8.167029178574822,7.689,0.47802917857482186,2.326122064632859,2.859545182355836,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.332612114047162,8.042115122855506,7.691624999999999,0.35049012285550685,2.859545182355836,3.2563264535130134,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.245032168739286,7.857271532100214,7.685999999999999,0.1712715321002145,3.2563264535130134,3.4528675559230955,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,31.180348261900594,7.637427530361194,7.672124999999998,-0.034697469638803824,3.4528675559230955,3.412537831693624,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,31.19537535658204,7.611501426328374,7.65,-0.038498573671626346,3.412537831693624,3.367245392079946,-4.973799150320701e-14,0.0,2.2461924869409584,1.6787464341790532,0.5674460527619053,40.500000000000014,34.18156602300801,26.911586763119686],[11,85.0,102.00000000000001,293.4875,31.197796702836392,7.621186811345723,7.65,-0.02881318865427751,3.367245392079946,3.3333475230749134,-3.552713678800501e-14,0.0,2.181342902797044,1.6545329716356474,0.5268099311613965,40.500000000000014,34.38817633037918,27.13524127269508],[12,85.0,102.00000000000001,302.4875,31.2000381060347,7.630152424138913,7.65,-0.019847575861087208,3.3333475230749134,3.3099974338265756,-2.842170943040401e-14,0.0,2.1391163725958284,1.6321189396526894,0.5069974329431389,40.500000000000014,34.49160877861531,27.241588217358146],[13,85.0,102.00000000000001,311.4875,31.202185453820153,7.638741815280653,7.65,-0.011258184719347142,3.3099974338265756,3.2967525106273436,-7.105427357601002e-15,0.0,2.0982710944627696,1.61064546179834,0.4876256326644297,40.500000000000014,34.59184812582488,27.3464620495702],[14,85.0,102.00000000000001,320.4875,31.204243137086934,7.646972548347719,7.65,-0.0030274516522812434,3.2967525106273436,3.2931908028011305,7.105427357601002e-15,0.0,2.059246687780089,1.59006862913066,0.46917805864942863,40.500000000000014,34.68664903578177,27.44698839388979],[15,85.0,102.00000000000001,329.4875,31.206217082239878,7.654868328959537,7.65,0.004868328959537038,3.2931908028011305,3.29891824863588,0.0,0.0,2.021890479003071,1.5703291776011745,0.45156130140189643,40.500000000000014,34.776563301017546,27.54360449951024],[16,85.0,102.00000000000001,338.4875,31.208112646583317,7.662450586333222,7.65,0.01245058633322138,3.29891824863588,3.3135659972631992,1.4210854715202004e-14,0.0,1.986079650032798,1.5513735341669004,0.43470611586589747,40.500000000000014,34.862013339260095,27.63662113164886],[17,85.0,102.00000000000001,347.4875,31.209934728436036,7.669738913744084,7.65,0.01973891374408332,3.3135659972631992,3.3367882487268266,1.4210854715202004e-14,0.0,1.9517026403382034,1.533152715639769,0.41854992469843433,40.500000000000014,34.943378706728474,27.726321317718323],[18,85.0,102.00000000000001,356.4875,31.21168781496028,7.676751259841041,7.65,0.02675125984104021,3.3367882487268266,3.3682603191280505,2.1316282072803006e-14,0.0,1.9186582497975417,1.5156218503973844,0.40303639940015745,40.500000000000014,35.02099960216759,27.812961278378605],[19,85.0,102.00000000000001,365.4875,31.213376025063976,7.683504100255789,7.65,0.033504100255788316,3.3682603191280505,3.407676907664272,2.842170943040401e-14,0.0,1.8868544585855067,1.498739749360503,0.3881147092250037,40.500000000000014,35.0951817410982,27.896773506008444],[20,85.0,102.00000000000001,374.4875,31.215003146974237,7.690012587896803,7.65,0.04001258789680229,3.407676907664272,3.4547505404840395,4.263256414560601e-14,0.0,1.8562074135195685,1.482468530257985,0.37373888326158355,40.500000000000014,35.16620049398499,27.977969380969633]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8346778478608672,"displaced_debt":0.8008135270087603},"qualified_success":false,"sum_tax_paid":20.78882366265592,"years_with_unfunded_need":11,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.437334217720597,8.167029178574822,7.689,0.47802917857482186,2.326122064632859,2.859545182355836,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.332612114047162,8.042115122855506,7.691624999999999,0.35049012285550685,2.859545182355836,3.2563264535130134,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.245032168739286,7.857271532100214,7.685999999999999,0.1712715321002145,3.2563264535130134,3.4528675559230955,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,31.180348261900594,7.637427530361194,7.672124999999998,-0.034697469638803824,3.4528675559230955,3.412537831693624,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,31.138630751305854,7.384523005223613,7.65,-0.2654769947763871,3.412537831693624,3.10021195548611,-4.263256414560601e-14,0.0,2.2461924869409584,2.2461924869409584,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,293.4875,31.144322085843196,7.407288343372954,7.65,-0.24271165662704597,3.10021195548611,2.8146688300425264,-4.263256414560601e-14,0.0,2.1892791415675825,2.1892791415675825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,302.4875,31.149453064689567,7.427812258758422,7.65,-0.22218774124157825,2.8146688300425264,2.5532714874053757,-3.552713678800501e-14,0.0,2.1379693531039274,2.1379693531039274,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,311.4875,31.15431486666094,7.447259466643899,7.65,-0.20274053335610098,2.5532714874053757,2.314753212868786,-2.842170943040401e-14,0.0,2.089351333390246,2.089351333390246,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,320.4875,31.158929327823998,7.465717311296075,7.65,-0.1842826887039255,2.314753212868786,2.0979500496876975,-1.4210854715202004e-14,0.0,2.043206721759776,2.043206721759776,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,329.4875,31.16331615807876,7.48326463231507,7.65,-0.16673536768493058,2.0979500496876975,1.9017907935877791,0.0,0.0,1.9993384192122707,1.9993384192122707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,338.4875,31.167493091566165,7.499972366264672,7.65,-0.1500276337353288,1.9017907935877791,1.7252876950756275,0.0,0.0,1.9575690843383,1.9575690843383,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,347.4875,31.17147612203088,7.515904488123525,7.65,-0.13409551187647573,1.7252876950756275,1.5675282693385972,0.0,0.0,1.9177387796911785,1.9177387796911785,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,356.4875,31.175279706028768,7.531118824115069,7.65,-0.11888117588493152,1.5675282693385972,1.4276680624151483,0.0,0.0,1.8797029397123117,1.8797029397123117,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,365.4875,31.178916938923262,7.545667755692989,7.65,-0.10433224430701138,1.4276680624151483,1.3049242455833703,1.4210854715202004e-14,0.0,1.8433306107674825,1.8433306107674825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,374.4875,31.18239970774318,7.5595988309726465,7.65,-0.09040116902735384,1.3049242455833703,1.1985699290806011,2.1316282072803006e-14,0.0,1.8085029225683662,1.8085029225683662,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.437334217720597,8.167029178574822,7.689,0.47802917857482186,2.326122064632859,2.859545182355836,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.332612114047162,8.042115122855506,7.691624999999999,0.35049012285550685,2.859545182355836,3.2563264535130134,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.245032168739286,7.857271532100214,7.685999999999999,0.1712715321002145,3.2563264535130134,3.4528675559230955,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,31.180348261900594,7.637427530361194,7.672124999999998,-0.034697469638803824,3.4528675559230955,3.412537831693624,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,31.138630751305854,7.384523005223613,7.65,-0.2654769947763871,3.412537831693624,3.10021195548611,-4.263256414560601e-14,0.0,2.2461924869409584,2.2461924869409584,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,293.4875,31.144322085843196,7.407288343372954,7.65,-0.24271165662704597,3.10021195548611,2.8146688300425264,-4.263256414560601e-14,0.0,2.1892791415675825,2.1892791415675825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,302.4875,31.149453064689567,7.427812258758422,7.65,-0.22218774124157825,2.8146688300425264,2.5532714874053757,-3.552713678800501e-14,0.0,2.1379693531039274,2.1379693531039274,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,311.4875,31.15431486666094,7.447259466643899,7.65,-0.20274053335610098,2.5532714874053757,2.314753212868786,-2.842170943040401e-14,0.0,2.089351333390246,2.089351333390246,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,320.4875,31.158929327823998,7.465717311296075,7.65,-0.1842826887039255,2.314753212868786,2.0979500496876975,-1.4210854715202004e-14,0.0,2.043206721759776,2.043206721759776,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,329.4875,31.16331615807876,7.48326463231507,7.65,-0.16673536768493058,2.0979500496876975,1.9017907935877791,0.0,0.0,1.9993384192122707,1.9993384192122707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,338.4875,31.167493091566165,7.499972366264672,7.65,-0.1500276337353288,1.9017907935877791,1.7252876950756275,0.0,0.0,1.9575690843383,1.9575690843383,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,347.4875,31.17147612203088,7.515904488123525,7.65,-0.13409551187647573,1.7252876950756275,1.5675282693385972,0.0,0.0,1.9177387796911785,1.9177387796911785,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,356.4875,31.175279706028768,7.531118824115069,7.65,-0.11888117588493152,1.5675282693385972,1.4276680624151483,0.0,0.0,1.8797029397123117,1.8797029397123117,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,365.4875,31.178916938923262,7.545667755692989,7.65,-0.10433224430701138,1.4276680624151483,1.3049242455833703,1.4210854715202004e-14,0.0,1.8433306107674825,1.8433306107674825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,374.4875,31.18239970774318,7.5595988309726465,7.65,-0.09040116902735384,1.3049242455833703,1.1985699290806011,2.1316282072803006e-14,0.0,1.8085029225683662,1.8085029225683662,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.583207461888215,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.437334217720597,8.167029178574822,7.689,0.47802917857482186,2.326122064632859,2.859545182355836,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.332612114047162,8.042115122855506,7.691624999999999,0.35049012285550685,2.859545182355836,3.2563264535130134,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.245032168739286,7.857271532100214,7.685999999999999,0.1712715321002145,3.2563264535130134,3.4528675559230955,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,31.180348261900594,7.637427530361194,7.672124999999998,-0.034697469638803824,3.4528675559230955,3.412537831693624,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,31.138630751305854,7.384523005223613,7.65,-0.2654769947763871,3.412537831693624,3.10021195548611,-4.263256414560601e-14,0.0,2.2461924869409584,2.2461924869409584,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,293.4875,31.144322085843196,7.407288343372954,7.65,-0.24271165662704597,3.10021195548611,2.8146688300425264,-4.263256414560601e-14,0.0,2.1892791415675825,2.1892791415675825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,302.4875,31.149453064689567,7.427812258758422,7.65,-0.22218774124157825,2.8146688300425264,2.5532714874053757,-3.552713678800501e-14,0.0,2.1379693531039274,2.1379693531039274,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,311.4875,31.15431486666094,7.447259466643899,7.65,-0.20274053335610098,2.5532714874053757,2.314753212868786,-2.842170943040401e-14,0.0,2.089351333390246,2.089351333390246,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,320.4875,31.158929327823998,7.465717311296075,7.65,-0.1842826887039255,2.314753212868786,2.0979500496876975,-1.4210854715202004e-14,0.0,2.043206721759776,2.043206721759776,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,329.4875,31.16331615807876,7.48326463231507,7.65,-0.16673536768493058,2.0979500496876975,1.9017907935877791,0.0,0.0,1.9993384192122707,1.9993384192122707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,338.4875,31.167493091566165,7.499972366264672,7.65,-0.1500276337353288,1.9017907935877791,1.7252876950756275,0.0,0.0,1.9575690843383,1.9575690843383,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,347.4875,31.17147612203088,7.515904488123525,7.65,-0.13409551187647573,1.7252876950756275,1.5675282693385972,0.0,0.0,1.9177387796911785,1.9177387796911785,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,356.4875,31.175279706028768,7.531118824115069,7.65,-0.11888117588493152,1.5675282693385972,1.4276680624151483,0.0,0.0,1.8797029397123117,1.8797029397123117,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,365.4875,31.178916938923262,7.545667755692989,7.65,-0.10433224430701138,1.4276680624151483,1.3049242455833703,1.4210854715202004e-14,0.0,1.8433306107674825,1.8433306107674825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,374.4875,31.18239970774318,7.5595988309726465,7.65,-0.09040116902735384,1.3049242455833703,1.1985699290806011,2.1316282072803006e-14,0.0,1.8085029225683662,1.8085029225683662,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.437334217720597,8.167029178574822,7.689,0.47802917857482186,2.326122064632859,2.859545182355836,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.332612114047162,8.042115122855506,7.691624999999999,0.35049012285550685,2.859545182355836,3.2563264535130134,-4.973799150320701e-14,0.0,0.5726288595279025,0.5726288595279025,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.245032168739286,7.857271532100214,7.685999999999999,0.1712715321002145,3.2563264535130134,3.4528675559230955,-5.684341886080802e-14,0.0,1.0761068840352066,1.0761068840352066,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,31.180348261900594,7.637427530361194,7.672124999999998,-0.034697469638803824,3.4528675559230955,3.412537831693624,-5.684341886080802e-14,0.0,1.6354397947866504,1.6354397947866504,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,31.138630751305854,7.384523005223613,7.65,-0.2654769947763871,3.412537831693624,3.10021195548611,-4.263256414560601e-14,0.0,2.2461924869409584,2.2461924869409584,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,293.4875,31.144322085843196,7.407288343372954,7.65,-0.24271165662704597,3.10021195548611,2.8146688300425264,-4.263256414560601e-14,0.0,2.1892791415675825,2.1892791415675825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,302.4875,31.149453064689567,7.427812258758422,7.65,-0.22218774124157825,2.8146688300425264,2.5532714874053757,-3.552713678800501e-14,0.0,2.1379693531039274,2.1379693531039274,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,311.4875,31.15431486666094,7.447259466643899,7.65,-0.20274053335610098,2.5532714874053757,2.314753212868786,-2.842170943040401e-14,0.0,2.089351333390246,2.089351333390246,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,320.4875,31.158929327823998,7.465717311296075,7.65,-0.1842826887039255,2.314753212868786,2.0979500496876975,-1.4210854715202004e-14,0.0,2.043206721759776,2.043206721759776,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,329.4875,31.16331615807876,7.48326463231507,7.65,-0.16673536768493058,2.0979500496876975,1.9017907935877791,0.0,0.0,1.9993384192122707,1.9993384192122707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,338.4875,31.167493091566165,7.499972366264672,7.65,-0.1500276337353288,1.9017907935877791,1.7252876950756275,0.0,0.0,1.9575690843383,1.9575690843383,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,347.4875,31.17147612203088,7.515904488123525,7.65,-0.13409551187647573,1.7252876950756275,1.5675282693385972,0.0,0.0,1.9177387796911785,1.9177387796911785,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,356.4875,31.175279706028768,7.531118824115069,7.65,-0.11888117588493152,1.5675282693385972,1.4276680624151483,0.0,0.0,1.8797029397123117,1.8797029397123117,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,365.4875,31.178916938923262,7.545667755692989,7.65,-0.10433224430701138,1.4276680624151483,1.3049242455833703,1.4210854715202004e-14,0.0,1.8433306107674825,1.8433306107674825,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,374.4875,31.18239970774318,7.5595988309726465,7.65,-0.09040116902735384,1.3049242455833703,1.1985699290806011,2.1316282072803006e-14,0.0,1.8085029225683662,1.8085029225683662,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.583207461888215,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.460690484031353,8.260454243817847,7.689,0.5714542438178469,2.326122064632859,2.9637963281205852,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.40420166369485,8.328473321446282,7.691624999999999,0.6368483214462826,2.9637963281205852,3.684756692022037,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.37959062388791,8.395505352694727,7.685999999999999,0.7095053526947277,3.684756692022037,4.498943162327462,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,31.384888877752097,8.45558999376729,7.672124999999998,0.7834649937672928,4.498943162327462,5.4095838364457585,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,31.40528673501001,8.451146940040331,7.65,0.801146940040331,5.4095838364457585,6.352109648257913,-7.105427357601002e-14,0.0,2.2547025215100707,1.681469400403425,0.5732331211066458,40.500000000000014,34.151579949535225,26.880297995295216],[11,85.0,102.00000000000001,293.4875,31.404714996737415,8.44885998694997,7.65,0.7988599869499691,6.352109648257913,7.291944927022582,-7.105427357601002e-14,0.0,2.1937720413011172,1.6585998694996655,0.5351721718014518,40.500000000000014,34.34516575185613,27.089710479735192],[12,85.0,102.00000000000001,302.4875,31.404189202872892,8.446756811491838,7.65,0.7967568114918375,7.291944927022582,8.229305881718862,-6.394884621840902e-14,0.0,2.1553293135267717,1.637568114918416,0.5177611986083557,40.500000000000014,34.43643847091534,27.182789241544057],[13,85.0,102.00000000000001,311.4875,31.403687850165667,8.444751400662895,7.65,0.7947514006628946,8.229305881718862,9.164307529557561,-5.684341886080802e-14,0.0,2.118219439121801,1.6175140066290645,0.5007054324927365,40.500000000000014,34.52504835193487,27.27476982527814],[14,85.0,102.00000000000001,320.4875,31.403209533458433,8.442838133833902,7.65,0.7928381338339019,9.164307529557561,10.097058275244505,-4.263256414560601e-14,0.0,2.082860625681616,1.5983813383390622,0.48447928734255374,40.500000000000014,34.60878387821417,27.36284054176548],[15,85.0,102.00000000000001,329.4875,31.40275253489908,8.441010139596457,7.65,0.791010139596457,10.097058275244505,11.027658439475632,-2.842170943040401e-14,0.0,2.04909157939616,1.5801013959646604,0.4689901834314997,40.500000000000014,34.688186523916784,27.447440172768143],[16,85.0,102.00000000000001,338.4875,31.402315320278717,8.439261281115023,7.65,0.7892612811150226,11.027658439475632,11.956201123140364,-3.552713678800501e-14,0.0,2.0167830323107143,1.5626128111502524,0.454170221160462,40.500000000000014,34.76366558306926,27.52887836119136],[17,85.0,102.00000000000001,347.4875,31.401896505000337,8.437586020001461,7.65,0.787586020001461,11.956201123140364,12.882772911377376,-2.842170943040401e-14,0.0,1.9858190664143671,1.5458602000147577,0.43995886639960946,40.500000000000014,34.835584187148676,27.607432925168023],[18,85.0,102.00000000000001,356.4875,31.401494836080627,8.435979344322618,7.65,0.7859793443226177,12.882772911377376,13.807454492933397,-2.842170943040401e-14,0.0,1.9560957566695538,1.5297934432262257,0.42630231344332825,40.500000000000014,34.90426399854055,27.683351909783838],[19,85.0,102.00000000000001,365.4875,31.401109176514503,8.434436706058108,7.65,0.7844367060581074,13.807454492933397,14.730321205942936,-2.1316282072803006e-14,0.0,1.9275196419474323,1.5143670605811301,0.4131525813663022,40.500000000000014,34.96999091233945,27.756857453271095],[20,85.0,102.00000000000001,374.4875,31.400738491852536,8.432953967410143,7.65,0.7829539674101422,14.730321205942936,15.651443520543102,0.0,0.0,1.9000064332926498,1.4995396741015892,0.4004667591910608,40.500000000000014,35.03301981330535,27.828149022395984]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.460690484031353,8.260454243817847,7.689,0.5714542438178469,2.326122064632859,2.9637963281205852,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.40420166369485,8.328473321446282,7.691624999999999,0.6368483214462826,2.9637963281205852,3.684756692022037,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.37959062388791,8.395505352694727,7.685999999999999,0.7095053526947277,3.684756692022037,4.498943162327462,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,31.384888877752097,8.45558999376729,7.672124999999998,0.7834649937672928,4.498943162327462,5.4095838364457585,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,31.40528673501001,8.451146940040331,7.65,0.801146940040331,5.4095838364457585,6.352109648257913,-7.105427357601002e-14,0.0,2.2547025215100707,1.681469400403425,0.5732331211066458,40.500000000000014,34.151579949535225,26.880297995295216],[11,85.0,102.00000000000001,293.4875,31.404714996737415,8.44885998694997,7.65,0.7988599869499691,6.352109648257913,7.291944927022582,-7.105427357601002e-14,0.0,2.1937720413011172,1.6585998694996655,0.5351721718014518,40.500000000000014,34.34516575185613,27.089710479735192],[12,85.0,102.00000000000001,302.4875,31.404189202872892,8.446756811491838,7.65,0.7967568114918375,7.291944927022582,8.229305881718862,-6.394884621840902e-14,0.0,2.1553293135267717,1.637568114918416,0.5177611986083557,40.500000000000014,34.43643847091534,27.182789241544057],[13,85.0,102.00000000000001,311.4875,31.403687850165667,8.444751400662895,7.65,0.7947514006628946,8.229305881718862,9.164307529557561,-5.684341886080802e-14,0.0,2.118219439121801,1.6175140066290645,0.5007054324927365,40.500000000000014,34.52504835193487,27.27476982527814],[14,85.0,102.00000000000001,320.4875,31.403209533458433,8.442838133833902,7.65,0.7928381338339019,9.164307529557561,10.097058275244505,-4.263256414560601e-14,0.0,2.082860625681616,1.5983813383390622,0.48447928734255374,40.500000000000014,34.60878387821417,27.36284054176548],[15,85.0,102.00000000000001,329.4875,31.40275253489908,8.441010139596457,7.65,0.791010139596457,10.097058275244505,11.027658439475632,-2.842170943040401e-14,0.0,2.04909157939616,1.5801013959646604,0.4689901834314997,40.500000000000014,34.688186523916784,27.447440172768143],[16,85.0,102.00000000000001,338.4875,31.402315320278717,8.439261281115023,7.65,0.7892612811150226,11.027658439475632,11.956201123140364,-3.552713678800501e-14,0.0,2.0167830323107143,1.5626128111502524,0.454170221160462,40.500000000000014,34.76366558306926,27.52887836119136],[17,85.0,102.00000000000001,347.4875,31.401896505000337,8.437586020001461,7.65,0.787586020001461,11.956201123140364,12.882772911377376,-2.842170943040401e-14,0.0,1.9858190664143671,1.5458602000147577,0.43995886639960946,40.500000000000014,34.835584187148676,27.607432925168023],[18,85.0,102.00000000000001,356.4875,31.401494836080627,8.435979344322618,7.65,0.7859793443226177,12.882772911377376,13.807454492933397,-2.842170943040401e-14,0.0,1.9560957566695538,1.5297934432262257,0.42630231344332825,40.500000000000014,34.90426399854055,27.683351909783838],[19,85.0,102.00000000000001,365.4875,31.401109176514503,8.434436706058108,7.65,0.7844367060581074,13.807454492933397,14.730321205942936,-2.1316282072803006e-14,0.0,1.9275196419474323,1.5143670605811301,0.4131525813663022,40.500000000000014,34.96999091233945,27.756857453271095],[20,85.0,102.00000000000001,374.4875,31.400738491852536,8.432953967410143,7.65,0.7829539674101422,14.730321205942936,15.651443520543102,0.0,0.0,1.9000064332926498,1.4995396741015892,0.4004667591910608,40.500000000000014,35.03301981330535,27.828149022395984]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8339456195230779,"displaced_debt":0.7998824608201396},"qualified_success":false,"sum_tax_paid":20.90350011782892,"years_with_unfunded_need":11,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.460690484031353,8.260454243817847,7.689,0.5714542438178469,2.326122064632859,2.9637963281205852,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.40420166369485,8.328473321446282,7.691624999999999,0.6368483214462826,2.9637963281205852,3.684756692022037,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.37959062388791,8.395505352694727,7.685999999999999,0.7095053526947277,3.684756692022037,4.498943162327462,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,31.384888877752097,8.45558999376729,7.672124999999998,0.7834649937672928,4.498943162327462,5.4095838364457585,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,31.419617563037686,8.508470252150985,7.65,0.858470252150985,5.4095838364457585,6.419548838976329,-5.684341886080802e-14,0.0,2.2547025215100707,2.2547025215100707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,293.4875,31.418333343673755,8.50333337469526,7.65,0.8533333746952589,6.419548838976329,7.4234704562648695,-5.684341886080802e-14,0.0,2.2033337469526737,2.2033337469526737,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,302.4875,31.417177013878124,8.498708055512708,7.65,0.8487080555127076,7.4234704562648695,8.421950521573937,-4.973799150320701e-14,0.0,2.1570805551272,2.1570805551272,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,311.4875,31.41608510563833,8.49434042255352,7.65,0.84434042255352,8.421950521573937,9.415292195166312,-4.263256414560601e-14,0.0,2.1134042255353025,2.1134042255353025,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,320.4875,31.415051598593244,8.490206394373118,7.65,0.8402063943731175,9.415292195166312,10.40377030619351,-2.842170943040401e-14,0.0,2.072063943731359,2.072063943731359,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,329.4875,31.414071208388624,8.486284833554606,7.65,0.8362848335546058,10.40377030619351,11.387634816257751,-2.842170943040401e-14,0.0,2.032848335546139,2.032848335546139,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,338.4875,31.413139272573765,8.482557090295202,7.65,0.832557090295202,11.387634816257751,12.367113746016813,-2.842170943040401e-14,0.0,1.9955709029519897,1.9955709029519897,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,347.4875,31.412251661431565,8.479006645726372,7.65,0.8290066457263716,12.367113746016813,13.342415682165486,-2.842170943040401e-14,0.0,1.9600664572638873,1.9600664572638873,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,356.4875,31.411404703760255,8.475618815041159,7.65,0.8256188150411585,13.342415682165486,14.313731935155085,-2.842170943040401e-14,0.0,1.9261881504116125,1.9261881504116125,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,365.4875,31.410595124755808,8.472380499023316,7.65,0.8223804990233159,14.313731935155085,15.28123840459428,-1.4210854715202004e-14,0.0,1.893804990233298,1.893804990233298,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,374.4875,31.409819993749764,8.46927997499914,7.65,0.8192799749991391,15.28123840459428,16.245097198710916,-1.4210854715202004e-14,0.0,1.862799749991446,1.862799749991446,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.460690484031353,8.260454243817847,7.689,0.5714542438178469,2.326122064632859,2.9637963281205852,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.40420166369485,8.328473321446282,7.691624999999999,0.6368483214462826,2.9637963281205852,3.684756692022037,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.37959062388791,8.395505352694727,7.685999999999999,0.7095053526947277,3.684756692022037,4.498943162327462,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,31.384888877752097,8.45558999376729,7.672124999999998,0.7834649937672928,4.498943162327462,5.4095838364457585,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,31.419617563037686,8.508470252150985,7.65,0.858470252150985,5.4095838364457585,6.419548838976329,-5.684341886080802e-14,0.0,2.2547025215100707,2.2547025215100707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,293.4875,31.418333343673755,8.50333337469526,7.65,0.8533333746952589,6.419548838976329,7.4234704562648695,-5.684341886080802e-14,0.0,2.2033337469526737,2.2033337469526737,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,302.4875,31.417177013878124,8.498708055512708,7.65,0.8487080555127076,7.4234704562648695,8.421950521573937,-4.973799150320701e-14,0.0,2.1570805551272,2.1570805551272,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,311.4875,31.41608510563833,8.49434042255352,7.65,0.84434042255352,8.421950521573937,9.415292195166312,-4.263256414560601e-14,0.0,2.1134042255353025,2.1134042255353025,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,320.4875,31.415051598593244,8.490206394373118,7.65,0.8402063943731175,9.415292195166312,10.40377030619351,-2.842170943040401e-14,0.0,2.072063943731359,2.072063943731359,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,329.4875,31.414071208388624,8.486284833554606,7.65,0.8362848335546058,10.40377030619351,11.387634816257751,-2.842170943040401e-14,0.0,2.032848335546139,2.032848335546139,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,338.4875,31.413139272573765,8.482557090295202,7.65,0.832557090295202,11.387634816257751,12.367113746016813,-2.842170943040401e-14,0.0,1.9955709029519897,1.9955709029519897,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,347.4875,31.412251661431565,8.479006645726372,7.65,0.8290066457263716,12.367113746016813,13.342415682165486,-2.842170943040401e-14,0.0,1.9600664572638873,1.9600664572638873,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,356.4875,31.411404703760255,8.475618815041159,7.65,0.8256188150411585,13.342415682165486,14.313731935155085,-2.842170943040401e-14,0.0,1.9261881504116125,1.9261881504116125,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,365.4875,31.410595124755808,8.472380499023316,7.65,0.8223804990233159,14.313731935155085,15.28123840459428,-1.4210854715202004e-14,0.0,1.893804990233298,1.893804990233298,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,374.4875,31.409819993749764,8.46927997499914,7.65,0.8192799749991391,15.28123840459428,16.245097198710916,-1.4210854715202004e-14,0.0,1.862799749991446,1.862799749991446,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.94955638225565,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.460690484031353,8.260454243817847,7.689,0.5714542438178469,2.326122064632859,2.9637963281205852,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.40420166369485,8.328473321446282,7.691624999999999,0.6368483214462826,2.9637963281205852,3.684756692022037,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.37959062388791,8.395505352694727,7.685999999999999,0.7095053526947277,3.684756692022037,4.498943162327462,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,31.384888877752097,8.45558999376729,7.672124999999998,0.7834649937672928,4.498943162327462,5.4095838364457585,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,31.419617563037686,8.508470252150985,7.65,0.858470252150985,5.4095838364457585,6.419548838976329,-5.684341886080802e-14,0.0,2.2547025215100707,2.2547025215100707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,293.4875,31.418333343673755,8.50333337469526,7.65,0.8533333746952589,6.419548838976329,7.4234704562648695,-5.684341886080802e-14,0.0,2.2033337469526737,2.2033337469526737,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,302.4875,31.417177013878124,8.498708055512708,7.65,0.8487080555127076,7.4234704562648695,8.421950521573937,-4.973799150320701e-14,0.0,2.1570805551272,2.1570805551272,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,311.4875,31.41608510563833,8.49434042255352,7.65,0.84434042255352,8.421950521573937,9.415292195166312,-4.263256414560601e-14,0.0,2.1134042255353025,2.1134042255353025,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,320.4875,31.415051598593244,8.490206394373118,7.65,0.8402063943731175,9.415292195166312,10.40377030619351,-2.842170943040401e-14,0.0,2.072063943731359,2.072063943731359,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,329.4875,31.414071208388624,8.486284833554606,7.65,0.8362848335546058,10.40377030619351,11.387634816257751,-2.842170943040401e-14,0.0,2.032848335546139,2.032848335546139,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,338.4875,31.413139272573765,8.482557090295202,7.65,0.832557090295202,11.387634816257751,12.367113746016813,-2.842170943040401e-14,0.0,1.9955709029519897,1.9955709029519897,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,347.4875,31.412251661431565,8.479006645726372,7.65,0.8290066457263716,12.367113746016813,13.342415682165486,-2.842170943040401e-14,0.0,1.9600664572638873,1.9600664572638873,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,356.4875,31.411404703760255,8.475618815041159,7.65,0.8256188150411585,13.342415682165486,14.313731935155085,-2.842170943040401e-14,0.0,1.9261881504116125,1.9261881504116125,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,365.4875,31.410595124755808,8.472380499023316,7.65,0.8223804990233159,14.313731935155085,15.28123840459428,-1.4210854715202004e-14,0.0,1.893804990233298,1.893804990233298,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,374.4875,31.409819993749764,8.46927997499914,7.65,0.8192799749991391,15.28123840459428,16.245097198710916,-1.4210854715202004e-14,0.0,1.862799749991446,1.862799749991446,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67712499999999,8.143500000000003,7.658999999999999,0.48450000000000415,1.2296185006292812,1.7534022844130694,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,35.19,40.584756737456566,31.919339227734582],[5,91.0,102.375,240.46249999999998,31.551574999999982,8.199300000000008,7.678125,0.5211750000000084,1.7534022844130694,2.326122064632859,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,36.28125,39.20091990315179,30.317698871164282],[6,89.61538461538461,102.52000000000001,249.0425,31.460690484031353,8.260454243817847,7.689,0.5714542438178469,2.326122064632859,2.9637963281205852,-2.842170943040401e-14,0.0,0.1868501304860537,0.1868501304860537,0.0,37.290000000000006,37.41195255670805,30.244778927844912],[7,88.33333333333333,102.55499999999999,257.75,31.40420166369485,8.328473321446282,7.691624999999999,0.6368483214462826,2.9637963281205852,3.684756692022037,-5.684341886080802e-14,0.0,0.5730665477960373,0.5730665477960373,0.0,38.216249999999995,36.85662618164413,30.244778927844916],[8,87.14285714285714,102.47999999999999,266.57,31.37959062388791,8.395505352694727,7.685999999999999,0.7095053526947277,3.684756692022037,4.498943162327462,-5.684341886080802e-14,0.0,1.0779106698043681,1.0779106698043681,0.0,39.059999999999995,36.856626181644124,30.244778927844912],[9,86.03448275862068,102.29499999999997,275.4875,31.384888877752097,8.45558999376729,7.672124999999998,0.7834649937672928,4.498943162327462,5.4095838364457585,-7.815970093361102e-14,0.0,1.6398654549142118,1.6398654549142118,0.0,39.821249999999985,36.856626181644124,30.244778927844916],[10,85.0,102.00000000000001,284.4875,31.419617563037686,8.508470252150985,7.65,0.858470252150985,5.4095838364457585,6.419548838976329,-5.684341886080802e-14,0.0,2.2547025215100707,2.2547025215100707,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[11,85.0,102.00000000000001,293.4875,31.418333343673755,8.50333337469526,7.65,0.8533333746952589,6.419548838976329,7.4234704562648695,-5.684341886080802e-14,0.0,2.2033337469526737,2.2033337469526737,1.1102230246251565e-16,40.500000000000014,36.85662618164413,30.244778927844912],[12,85.0,102.00000000000001,302.4875,31.417177013878124,8.498708055512708,7.65,0.8487080555127076,7.4234704562648695,8.421950521573937,-4.973799150320701e-14,0.0,2.1570805551272,2.1570805551272,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[13,85.0,102.00000000000001,311.4875,31.41608510563833,8.49434042255352,7.65,0.84434042255352,8.421950521573937,9.415292195166312,-4.263256414560601e-14,0.0,2.1134042255353025,2.1134042255353025,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[14,85.0,102.00000000000001,320.4875,31.415051598593244,8.490206394373118,7.65,0.8402063943731175,9.415292195166312,10.40377030619351,-2.842170943040401e-14,0.0,2.072063943731359,2.072063943731359,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[15,85.0,102.00000000000001,329.4875,31.414071208388624,8.486284833554606,7.65,0.8362848335546058,10.40377030619351,11.387634816257751,-2.842170943040401e-14,0.0,2.032848335546139,2.032848335546139,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[16,85.0,102.00000000000001,338.4875,31.413139272573765,8.482557090295202,7.65,0.832557090295202,11.387634816257751,12.367113746016813,-2.842170943040401e-14,0.0,1.9955709029519897,1.9955709029519897,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[17,85.0,102.00000000000001,347.4875,31.412251661431565,8.479006645726372,7.65,0.8290066457263716,12.367113746016813,13.342415682165486,-2.842170943040401e-14,0.0,1.9600664572638873,1.9600664572638873,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[18,85.0,102.00000000000001,356.4875,31.411404703760255,8.475618815041159,7.65,0.8256188150411585,13.342415682165486,14.313731935155085,-2.842170943040401e-14,0.0,1.9261881504116125,1.9261881504116125,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[19,85.0,102.00000000000001,365.4875,31.410595124755808,8.472380499023316,7.65,0.8223804990233159,14.313731935155085,15.28123840459428,-1.4210854715202004e-14,0.0,1.893804990233298,1.893804990233298,0.0,40.500000000000014,36.85662618164413,30.244778927844912],[20,85.0,102.00000000000001,374.4875,31.409819993749764,8.46927997499914,7.65,0.8192799749991391,15.28123840459428,16.245097198710916,-1.4210854715202004e-14,0.0,1.862799749991446,1.862799749991446,0.0,40.500000000000014,36.85662618164413,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":25.94955638225565,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":false,"failure":{"year":10,"reason":"Insufficient inventories for planned productive investment and consumption","attempted_real_inventory":-0.8710939707199967,"productive_investment":7.65,"total_investment":6.776672916133663},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.676993067340135,8.142972269360598,7.658999999999999,0.4839722693605992,1.2296185006292812,1.752831764802902,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.515006636464655,8.053026545858728,7.678125,0.37490154585872837,1.752831764802902,2.164811485526779,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.342568885777375,7.787967850801934,7.689,0.09896785080193382,2.164811485526779,2.275247713889452,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.178424929468786,7.425366384541931,7.691624999999999,-0.26625861545806817,2.275247713889452,1.9738228662010728,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.03039208042645,6.998711178848822,7.685999999999999,-0.687288821151177,1.9738228662010728,1.18513077635546,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,30.96774600069837,6.787018485552224,7.672124999999998,-0.8851065144477737,1.18513077635546,0.15634965735804762,-4.263256414560601e-14,0.0,1.9775272249935683,1.6717610696929286,0.30576615530063966,39.821249999999985,37.479216280819095,30.15144881504123]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.676993067340135,8.142972269360598,7.658999999999999,0.4839722693605992,1.2296185006292812,1.752831764802902,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.515006636464655,8.053026545858728,7.678125,0.37490154585872837,1.752831764802902,2.164811485526779,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.342568885777375,7.787967850801934,7.689,0.09896785080193382,2.164811485526779,2.275247713889452,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.178424929468786,7.425366384541931,7.691624999999999,-0.26625861545806817,2.275247713889452,1.9738228662010728,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.03039208042645,6.998711178848822,7.685999999999999,-0.687288821151177,1.9738228662010728,1.18513077635546,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,30.96774600069837,6.787018485552224,7.672124999999998,-0.8851065144477737,1.18513077635546,0.15634965735804762,-4.263256414560601e-14,0.0,1.9775272249935683,1.6717610696929286,0.30576615530063966,39.821249999999985,37.479216280819095,30.15144881504123],[10,85.0,102.00000000000001,283.61640602928003,30.98666822903338,6.776672916133663,6.9095701248880035,-0.13289720875434075,0.15634965735804762,-3.0531133177191805e-16,-2.842170943040401e-14,0.0,2.569534481458143,1.673696759851479,0.8958377216066641,40.500000000000014,34.55458947237951,26.78933089480797],[11,85.0,102.00000000000001,291.6162069166992,30.992457688576543,6.799830754306299,6.799830754306299,0.0,-3.0531133177191805e-16,-3.0531133177191805e-16,-2.842170943040401e-14,0.0,2.4993944241934116,1.6479658285485514,0.8514285956448604,40.500000000000014,34.79089577528538,27.02323886679178],[12,85.0,102.00000000000001,299.6413398909037,30.99784075701843,6.8213630280738045,6.8213630280738045,0.0,-3.0531133177191805e-16,-3.0531133177191805e-16,-1.4210854715202004e-14,0.0,2.453251519955277,1.624041079917987,0.8292104400372899,40.500000000000014,34.91299371726143,27.13639198419001],[13,85.0,102.00000000000001,307.6908563584964,31.003022249363415,6.842088997453786,6.842088997453786,0.0,-3.0531133177191805e-16,-3.0531133177191805e-16,-2.842170943040401e-14,0.0,2.4084755074792685,1.6010122250513512,0.8074632824279174,40.500000000000014,35.031575629842905,27.24807409335483],[14,85.0,102.00000000000001,315.7638385854741,31.00800872323275,6.862034892931092,6.862034892931092,0.0,-3.0531133177191805e-16,-3.0531133177191805e-16,-2.1316282072803006e-14,0.0,2.3655766868086356,1.5788501189654385,0.7867265678431972,40.500000000000014,35.1440136565442,27.355201279903508],[15,85.0,102.00000000000001,323.8594208394368,31.012811228967035,6.881244915868265,6.881244915868265,0.0,-3.0531133177191805e-16,-3.0531133177191805e-16,-2.842170943040401e-14,0.0,2.3244131705439703,1.557505649035253,0.7669075215087173,40.500000000000014,35.25087352086395,27.458190141478266],[16,85.0,102.00000000000001,331.9767850074326,31.017439885699083,6.8997595427964455,6.8997595427964455,0.0,-3.0531133177191805e-16,-3.0531133177191805e-16,-2.842170943040401e-14,0.0,2.2848719445575814,1.5369338413372702,0.7479381032203111,40.500000000000014,35.35258548889266,27.557330837679732],[17,85.0,102.00000000000001,340.11515721205143,31.02190409348147,6.917616373925981,6.917616373925981,0.0,-3.0531133177191805e-16,-3.0531133177191805e-16,-2.1316282072803006e-14,0.0,2.2468487531582024,1.5170929178600172,0.7297558352981851,40.500000000000014,35.44954241723958,27.65289204027297],[18,85.0,102.00000000000001,348.2738047041442,31.026212592069694,6.934850368278845,6.934850368278845,0.0,-3.0531133177191805e-16,-3.0531133177191805e-16,-1.4210854715202004e-14,0.0,2.2102477209421405,1.49794403524572,0.7123036856964206,40.500000000000014,35.54210148348304,27.745120440401134],[19,85.0,102.00000000000001,356.4520330199258,31.030373517103584,6.951494068414391,6.951494068414391,0.0,-3.0531133177191805e-16,-3.0531133177191805e-16,-1.4210854715202004e-14,0.0,2.174980538692635,1.4794510350951071,0.6955295035975281,40.500000000000014,35.63058801247374,27.834242898339884],[20,85.0,102.00000000000001,364.6491833761137,31.03439445068991,6.967577802759706,6.967577802759706,0.0,-3.0531133177191805e-16,-3.0531133177191805e-16,-1.4210854715202004e-14,0.0,2.1409657516584977,1.4615802191558807,0.679385532502617,40.500000000000014,35.71529878393634,27.92046829141163]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8437866876873826,"displaced_debt":0.7971755344235593},"qualified_success":false,"sum_tax_paid":21.887174728354974,"years_with_unfunded_need":12,"failure":null,"terminal_capital_change_pct":-2.627141526455845},"comparison_year":9,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":8.362569130303385,"forgone_real_capital_against_same_output_plan":9.838316623886335,"max_money_error":4.263256414560601e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":9,"reason":"Insufficient inventories for planned productive investment and consumption","attempted_real_inventory":-0.16350992794641717,"productive_investment":7.672124999999998,"total_investment":6.511828945781659},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.676993067340135,8.142972269360598,7.658999999999999,0.4839722693605992,1.2296185006292812,1.752831764802902,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.515006636464655,8.053026545858728,7.678125,0.37490154585872837,1.752831764802902,2.164811485526779,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.342568885777375,7.787967850801934,7.689,0.09896785080193382,2.164811485526779,2.275247713889452,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.178424929468786,7.425366384541931,7.691624999999999,-0.26625861545806817,2.275247713889452,1.9738228662010728,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.03039208042645,6.998711178848822,7.685999999999999,-0.687288821151177,1.9738228662010728,1.18513077635546,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.676993067340135,8.142972269360598,7.658999999999999,0.4839722693605992,1.2296185006292812,1.752831764802902,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.515006636464655,8.053026545858728,7.678125,0.37490154585872837,1.752831764802902,2.164811485526779,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.342568885777375,7.787967850801934,7.689,0.09896785080193382,2.164811485526779,2.275247713889452,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.178424929468786,7.425366384541931,7.691624999999999,-0.26625861545806817,2.275247713889452,1.9738228662010728,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.03039208042645,6.998711178848822,7.685999999999999,-0.687288821151177,1.9738228662010728,1.18513077635546,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.32399007205356,30.89894861575571,6.511828945781659,7.531450079232304,-1.019621133450645,1.18513077635546,6.661338147750939e-16,-5.684341886080802e-14,0.0,1.9775272249935683,1.9775272249935683,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,282.34426903657504,30.784309279960766,5.967237119843276,5.9672371198432765,-8.881784197001252e-16,6.661338147750939e-16,-3.787819731074064e-16,-4.973799150320701e-14,0.0,2.5730698668407967,2.5730698668407967,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,289.437663874273,30.799846403010765,6.029385612043271,6.029385612043271,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-4.973799150320701e-14,0.0,2.5040159866185814,2.5040159866185814,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,296.5973597618582,30.81393537611178,6.08574150444737,6.08574150444737,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-5.684341886080802e-14,0.0,2.4413983283918164,2.4413983283918164,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,303.8201961570023,30.82735273396806,6.139410935872476,6.139410935872476,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-5.684341886080802e-14,0.0,2.3817656268083494,2.3817656268083494,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,311.10321019680475,30.84014048345797,6.190561933832129,6.190561933832129,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-5.684341886080802e-14,0.0,2.3249311846309624,2.3249311846309624,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,318.4436266778077,30.85233850221307,6.2393540088525015,6.2393540088525015,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-5.684341886080802e-14,0.0,2.2707177679416484,2.2707177679416484,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,325.8388451080504,30.863983916426527,6.285935665706333,6.285935665706333,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-5.684341886080802e-14,0.0,2.218960371437411,2.218960371437411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,333.2864275898461,30.875111277381528,6.330445109526323,6.330445109526323,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-4.973799150320701e-14,0.0,2.1695054338596327,2.1695054338596327,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,340.7840875055059,30.88575273207767,6.373010928310833,6.373010928310833,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-3.552713678800501e-14,0.0,2.122210079654625,2.122210079654625,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,348.3296789748795,30.89593818724185,6.413752748967582,6.413752748967582,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-4.263256414560601e-14,0.0,2.0769413900360263,2.0769413900360263,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,355.92118704859735,30.905695465664998,6.45278186266016,6.45278186266016,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-4.263256414560601e-14,0.0,2.033575708155368,2.033575708155368,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":30.133958917966776,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-4.957792436704212},"comparison_year":8,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":15.783057490705442,"forgone_real_capital_against_same_output_plan":18.566312951402594,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":9,"reason":"Insufficient inventories for planned productive investment and consumption","attempted_real_inventory":-0.16350992794641717,"productive_investment":7.672124999999998,"total_investment":6.511828945781659},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.676993067340135,8.142972269360598,7.658999999999999,0.4839722693605992,1.2296185006292812,1.752831764802902,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.515006636464655,8.053026545858728,7.678125,0.37490154585872837,1.752831764802902,2.164811485526779,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.342568885777375,7.787967850801934,7.689,0.09896785080193382,2.164811485526779,2.275247713889452,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.178424929468786,7.425366384541931,7.691624999999999,-0.26625861545806817,2.275247713889452,1.9738228662010728,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.03039208042645,6.998711178848822,7.685999999999999,-0.687288821151177,1.9738228662010728,1.18513077635546,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.676993067340135,8.142972269360598,7.658999999999999,0.4839722693605992,1.2296185006292812,1.752831764802902,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.515006636464655,8.053026545858728,7.678125,0.37490154585872837,1.752831764802902,2.164811485526779,-2.842170943040401e-14,0.0,0.16252606015697202,0.16252606015697202,0.0,36.28125,39.20091995553868,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.342568885777375,7.787967850801934,7.689,0.09896785080193382,2.164811485526779,2.275247713889452,-2.842170943040401e-14,0.0,0.5042237555192193,0.5042237555192193,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.178424929468786,7.425366384541931,7.691624999999999,-0.26625861545806817,2.275247713889452,1.9738228662010728,-2.842170943040401e-14,0.0,0.9397780912497056,0.9397780912497056,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.03039208042645,6.998711178848822,7.685999999999999,-0.687288821151177,1.9738228662010728,1.18513077635546,-4.263256414560601e-14,0.0,1.4322256742949713,1.4322256742949713,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.32399007205356,30.89894861575571,6.511828945781659,7.531450079232304,-1.019621133450645,1.18513077635546,6.661338147750939e-16,-5.684341886080802e-14,0.0,1.9775272249935683,1.9775272249935683,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,282.34426903657504,30.784309279960766,5.967237119843276,5.9672371198432765,-8.881784197001252e-16,6.661338147750939e-16,-3.787819731074064e-16,-4.973799150320701e-14,0.0,2.5730698668407967,2.5730698668407967,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,289.437663874273,30.799846403010765,6.029385612043271,6.029385612043271,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-4.973799150320701e-14,0.0,2.5040159866185814,2.5040159866185814,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,296.5973597618582,30.81393537611178,6.08574150444737,6.08574150444737,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-5.684341886080802e-14,0.0,2.4413983283918164,2.4413983283918164,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,303.8201961570023,30.82735273396806,6.139410935872476,6.139410935872476,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-5.684341886080802e-14,0.0,2.3817656268083494,2.3817656268083494,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,311.10321019680475,30.84014048345797,6.190561933832129,6.190561933832129,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-5.684341886080802e-14,0.0,2.3249311846309624,2.3249311846309624,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,318.4436266778077,30.85233850221307,6.2393540088525015,6.2393540088525015,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-5.684341886080802e-14,0.0,2.2707177679416484,2.2707177679416484,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,325.8388451080504,30.863983916426527,6.285935665706333,6.285935665706333,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-5.684341886080802e-14,0.0,2.218960371437411,2.218960371437411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,333.2864275898461,30.875111277381528,6.330445109526323,6.330445109526323,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-4.973799150320701e-14,0.0,2.1695054338596327,2.1695054338596327,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,340.7840875055059,30.88575273207767,6.373010928310833,6.373010928310833,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-3.552713678800501e-14,0.0,2.122210079654625,2.122210079654625,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,348.3296789748795,30.89593818724185,6.413752748967582,6.413752748967582,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-4.263256414560601e-14,0.0,2.0769413900360263,2.0769413900360263,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,355.92118704859735,30.905695465664998,6.45278186266016,6.45278186266016,0.0,-3.787819731074064e-16,-3.787819731074064e-16,-4.263256414560601e-14,0.0,2.033575708155368,2.033575708155368,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":30.133958917966776,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-4.957792436704212},"comparison_year":8,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":15.783057490705442,"forgone_real_capital_against_same_output_plan":18.566312951402594,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67706636326228,8.143265453049153,7.658999999999999,0.48426545304915436,1.2296185006292812,1.7531487201418805,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.53532235079277,8.13428940317121,7.678125,0.45616440317120954,1.7531487201418805,2.254428284066287,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.405561986374043,8.039940253188718,7.689,0.3509402531887176,2.254428284066287,2.6460354335472593,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.295749142272907,7.8946632357585145,7.691624999999999,0.2030382357585152,2.6460354335472593,2.875890040066333,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.209050990393887,7.713346818718662,7.685999999999999,0.02734681871866318,2.875890040066333,2.907271635317258,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,31.17649032392677,7.621995778465973,7.672124999999998,-0.05012922153402499,2.907271635317258,2.849005205478111,-7.105427357601002e-14,0.0,1.9847730339162053,1.674019174524705,0.31075385939150035,39.821249999999985,37.45446469759089,30.124024415595503],[10,85.0,102.00000000000001,284.4875,31.195514020381722,7.612056081527214,7.65,-0.03794391847278611,2.849005205478111,2.80436530139248,-7.815970093361102e-14,0.0,2.5810222800766844,1.677359796182006,0.9036624838946785,40.500000000000014,34.51218252243678,26.74888742052466],[11,85.0,102.00000000000001,293.4875,31.197943138071263,7.621772552285336,7.65,-0.028227447714664677,2.80436530139248,2.7711565393752275,-7.105427357601002e-14,0.0,2.5151643592038244,1.653068619286616,0.8620957399172084,40.500000000000014,34.73341773312527,26.967770675479972],[12,85.0,102.00000000000001,302.4875,31.200186923677556,7.630747694710465,7.65,-0.0192523052895357,2.7711565393752275,2.748506768446362,-5.684341886080802e-14,0.0,2.4730564232868515,1.63063076322382,0.8424256600630314,40.500000000000014,34.84191613813342,27.067543704221936],[13,85.0,102.00000000000001,311.4875,31.202336550759263,7.639346203037221,7.65,-0.010653796962779793,2.748506768446362,2.735972889666621,-4.263256414560601e-14,0.0,2.4322912230986744,1.6091344924069095,0.823156730691765,40.500000000000014,34.94733832833378,27.166145472070273],[14,85.0,102.00000000000001,320.4875,31.20439626740579,7.6475850696232754,7.65,-0.002414930376724911,2.735972889666621,2.733131795105768,-2.842170943040401e-14,0.0,2.3933472930508426,1.588537325941794,0.8048099671090485,40.500000000000014,35.04714354078203,27.260600109321377],[15,85.0,102.00000000000001,329.4875,31.206372030859796,7.655488123439255,7.65,0.005488123439254977,2.733131795105768,2.739588410916656,-1.4210854715202004e-14,0.0,2.3560706806864595,1.5687796914018357,0.7872909892846237,40.500000000000014,35.14190284732859,27.351335862092245],[16,85.0,102.00000000000001,338.4875,31.208269220666242,7.66307688266501,7.65,0.013076882665009393,2.739588410916656,2.7549729787578436,-7.105427357601002e-15,0.0,2.3203385873492914,1.5498077933374634,0.7705307940118279,40.500000000000014,35.23204770972466,27.438651890819905],[17,85.0,102.00000000000001,347.4875,31.210092754878758,7.6703710195150165,7.65,0.020371019515016187,2.7549729787578436,2.7789388840696274,7.105427357601002e-15,0.0,2.2860394494564042,1.5315724512124154,0.754466998243989,40.500000000000014,35.31796639609908,27.522820453752015],[18,85.0,102.00000000000001,356.4875,31.211847138085776,7.677388552343032,7.65,0.027388552343031947,2.7789388840696274,2.8111607103555474,2.1316282072803006e-14,0.0,2.2530720773754602,1.5140286191423888,0.7390434582330715,40.500000000000014,35.400007253189756,27.604087667365178],[19,85.0,102.00000000000001,365.4875,31.2135365046255,7.6841460185018775,7.65,0.03414601850187715,2.8111607103555474,2.851332496828344,2.842170943040401e-14,0.0,2.2213444711006503,1.4971349537452807,0.7242095173553696,40.500000000000014,35.47848363775727,27.682676539149796],[20,85.0,102.00000000000001,374.4875,31.2151646564209,7.690658625683454,7.65,0.04065862568345402,2.851332496828344,2.8991661741029957,4.263256414560601e-14,0.0,2.190772804222852,1.4808534357913476,0.709919368431504,40.500000000000014,35.553678097972075,27.758789538128852]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67706636326228,8.143265453049153,7.658999999999999,0.48426545304915436,1.2296185006292812,1.7531487201418805,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.53532235079277,8.13428940317121,7.678125,0.45616440317120954,1.7531487201418805,2.254428284066287,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.405561986374043,8.039940253188718,7.689,0.3509402531887176,2.254428284066287,2.6460354335472593,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.295749142272907,7.8946632357585145,7.691624999999999,0.2030382357585152,2.6460354335472593,2.875890040066333,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.209050990393887,7.713346818718662,7.685999999999999,0.02734681871866318,2.875890040066333,2.907271635317258,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,31.17649032392677,7.621995778465973,7.672124999999998,-0.05012922153402499,2.907271635317258,2.849005205478111,-7.105427357601002e-14,0.0,1.9847730339162053,1.674019174524705,0.31075385939150035,39.821249999999985,37.45446469759089,30.124024415595503],[10,85.0,102.00000000000001,284.4875,31.195514020381722,7.612056081527214,7.65,-0.03794391847278611,2.849005205478111,2.80436530139248,-7.815970093361102e-14,0.0,2.5810222800766844,1.677359796182006,0.9036624838946785,40.500000000000014,34.51218252243678,26.74888742052466],[11,85.0,102.00000000000001,293.4875,31.197943138071263,7.621772552285336,7.65,-0.028227447714664677,2.80436530139248,2.7711565393752275,-7.105427357601002e-14,0.0,2.5151643592038244,1.653068619286616,0.8620957399172084,40.500000000000014,34.73341773312527,26.967770675479972],[12,85.0,102.00000000000001,302.4875,31.200186923677556,7.630747694710465,7.65,-0.0192523052895357,2.7711565393752275,2.748506768446362,-5.684341886080802e-14,0.0,2.4730564232868515,1.63063076322382,0.8424256600630314,40.500000000000014,34.84191613813342,27.067543704221936],[13,85.0,102.00000000000001,311.4875,31.202336550759263,7.639346203037221,7.65,-0.010653796962779793,2.748506768446362,2.735972889666621,-4.263256414560601e-14,0.0,2.4322912230986744,1.6091344924069095,0.823156730691765,40.500000000000014,34.94733832833378,27.166145472070273],[14,85.0,102.00000000000001,320.4875,31.20439626740579,7.6475850696232754,7.65,-0.002414930376724911,2.735972889666621,2.733131795105768,-2.842170943040401e-14,0.0,2.3933472930508426,1.588537325941794,0.8048099671090485,40.500000000000014,35.04714354078203,27.260600109321377],[15,85.0,102.00000000000001,329.4875,31.206372030859796,7.655488123439255,7.65,0.005488123439254977,2.733131795105768,2.739588410916656,-1.4210854715202004e-14,0.0,2.3560706806864595,1.5687796914018357,0.7872909892846237,40.500000000000014,35.14190284732859,27.351335862092245],[16,85.0,102.00000000000001,338.4875,31.208269220666242,7.66307688266501,7.65,0.013076882665009393,2.739588410916656,2.7549729787578436,-7.105427357601002e-15,0.0,2.3203385873492914,1.5498077933374634,0.7705307940118279,40.500000000000014,35.23204770972466,27.438651890819905],[17,85.0,102.00000000000001,347.4875,31.210092754878758,7.6703710195150165,7.65,0.020371019515016187,2.7549729787578436,2.7789388840696274,7.105427357601002e-15,0.0,2.2860394494564042,1.5315724512124154,0.754466998243989,40.500000000000014,35.31796639609908,27.522820453752015],[18,85.0,102.00000000000001,356.4875,31.211847138085776,7.677388552343032,7.65,0.027388552343031947,2.7789388840696274,2.8111607103555474,2.1316282072803006e-14,0.0,2.2530720773754602,1.5140286191423888,0.7390434582330715,40.500000000000014,35.400007253189756,27.604087667365178],[19,85.0,102.00000000000001,365.4875,31.2135365046255,7.6841460185018775,7.65,0.03414601850187715,2.8111607103555474,2.851332496828344,2.842170943040401e-14,0.0,2.2213444711006503,1.4971349537452807,0.7242095173553696,40.500000000000014,35.47848363775727,27.682676539149796],[20,85.0,102.00000000000001,374.4875,31.2151646564209,7.690658625683454,7.65,0.04065862568345402,2.851332496828344,2.8991661741029957,4.263256414560601e-14,0.0,2.190772804222852,1.4808534357913476,0.709919368431504,40.500000000000014,35.553678097972075,27.758789538128852]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8427511546258278,"displaced_debt":0.7959720497843819},"qualified_success":false,"sum_tax_paid":22.01978966435651,"years_with_unfunded_need":12,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":16,"reason":"Insufficient inventories for planned productive investment and consumption","attempted_real_inventory":-0.05223942108779822,"productive_investment":7.65,"total_investment":7.375461511929018},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67706636326228,8.143265453049153,7.658999999999999,0.48426545304915436,1.2296185006292812,1.7531487201418805,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.53532235079277,8.13428940317121,7.678125,0.45616440317120954,1.7531487201418805,2.254428284066287,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.405561986374043,8.039940253188718,7.689,0.3509402531887176,2.254428284066287,2.6460354335472593,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.295749142272907,7.8946632357585145,7.691624999999999,0.2030382357585152,2.6460354335472593,2.875890040066333,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.209050990393887,7.713346818718662,7.685999999999999,0.02734681871866318,2.875890040066333,2.907271635317258,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,31.145414937987617,7.497694234709371,7.672124999999998,-0.1744307652906265,2.907271635317258,2.7045264572239445,-7.815970093361102e-14,0.0,1.9847730339162053,1.9847730339162053,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,284.4875,31.104701941853783,7.248807767415471,7.65,-0.4011922325845294,2.7045264572239445,2.232535595359792,-8.526512829121202e-14,0.0,2.585480581461354,2.585480581461354,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,293.4875,31.110930246222104,7.273720984888769,7.65,-0.37627901511123163,2.232535595359792,1.7898544011112842,-8.526512829121202e-14,0.0,2.5231975377780635,2.5231975377780635,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,302.4875,31.116558540900616,7.296234163602847,7.65,-0.3537658363971534,1.7898544011112842,1.3736592994675743,-9.237055564881302e-14,0.0,2.466914590992886,2.466914590992886,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,311.4875,31.121893969950765,7.317575879803428,7.65,-0.3324241201965723,1.3736592994675743,0.9825720992363127,-8.526512829121202e-14,0.0,2.413560300491411,2.413560300491411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,320.4875,31.12695985859532,7.337839434381621,7.65,-0.31216056561837924,0.9825720992363127,0.615324374979396,-8.526512829121202e-14,0.0,2.3629014140459113,2.3629014140459113,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,329.4875,31.131777315353386,7.357109261413868,7.65,-0.29289073858613257,0.615324374979396,0.2707470354662988,-7.815970093361102e-14,0.0,2.31472684646533,2.31472684646533,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67706636326228,8.143265453049153,7.658999999999999,0.48426545304915436,1.2296185006292812,1.7531487201418805,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.53532235079277,8.13428940317121,7.678125,0.45616440317120954,1.7531487201418805,2.254428284066287,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.405561986374043,8.039940253188718,7.689,0.3509402531887176,2.254428284066287,2.6460354335472593,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.295749142272907,7.8946632357585145,7.691624999999999,0.2030382357585152,2.6460354335472593,2.875890040066333,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.209050990393887,7.713346818718662,7.685999999999999,0.02734681871866318,2.875890040066333,2.907271635317258,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,31.145414937987617,7.497694234709371,7.672124999999998,-0.1744307652906265,2.907271635317258,2.7045264572239445,-7.815970093361102e-14,0.0,1.9847730339162053,1.9847730339162053,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,284.4875,31.104701941853783,7.248807767415471,7.65,-0.4011922325845294,2.7045264572239445,2.232535595359792,-8.526512829121202e-14,0.0,2.585480581461354,2.585480581461354,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,293.4875,31.110930246222104,7.273720984888769,7.65,-0.37627901511123163,2.232535595359792,1.7898544011112842,-8.526512829121202e-14,0.0,2.5231975377780635,2.5231975377780635,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,302.4875,31.116558540900616,7.296234163602847,7.65,-0.3537658363971534,1.7898544011112842,1.3736592994675743,-9.237055564881302e-14,0.0,2.466914590992886,2.466914590992886,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,311.4875,31.121893969950765,7.317575879803428,7.65,-0.3324241201965723,1.3736592994675743,0.9825720992363127,-8.526512829121202e-14,0.0,2.413560300491411,2.413560300491411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,320.4875,31.12695985859532,7.337839434381621,7.65,-0.31216056561837924,0.9825720992363127,0.615324374979396,-8.526512829121202e-14,0.0,2.3629014140459113,2.3629014140459113,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,329.4875,31.131777315353386,7.357109261413868,7.65,-0.29289073858613257,0.615324374979396,0.2707470354662988,-7.815970093361102e-14,0.0,2.31472684646533,2.31472684646533,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,338.4352605789122,31.13636537798218,7.375461511929018,7.605596492075372,-0.23013498014635392,0.2707470354662988,5.551115123125783e-17,-7.105427357601002e-14,0.0,2.2688462201774415,2.2688462201774415,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,347.13286647975286,31.14074125392857,7.392965015714552,7.392965015714552,0.0,5.551115123125783e-17,5.551115123125783e-17,-6.394884621840902e-14,0.0,2.2250874607136044,2.2250874607136044,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,355.8501395568789,31.144920528889212,7.409682115557132,7.409682115557132,0.0,5.551115123125783e-17,5.551115123125783e-17,-7.105427357601002e-14,0.0,2.1832947111071688,2.1832947111071688,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,364.586221195577,31.148917348223293,7.425669392893425,7.425669392893425,0.0,5.551115123125783e-17,5.551115123125783e-17,-5.684341886080802e-14,0.0,2.143326517766435,2.143326517766435,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,373.3403133139287,31.152744575149672,7.4409783005989,7.4409783005989,0.0,5.551115123125783e-17,5.551115123125783e-17,-4.973799150320701e-14,0.0,2.105054248502717,2.105054248502717,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":30.622026011578455,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.3063351075994092},"comparison_year":15,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.975108683160621,"forgone_real_capital_against_same_output_plan":1.147186686071319,"max_money_error":9.237055564881302e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":16,"reason":"Insufficient inventories for planned productive investment and consumption","attempted_real_inventory":-0.05223942108779822,"productive_investment":7.65,"total_investment":7.375461511929018},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67706636326228,8.143265453049153,7.658999999999999,0.48426545304915436,1.2296185006292812,1.7531487201418805,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.53532235079277,8.13428940317121,7.678125,0.45616440317120954,1.7531487201418805,2.254428284066287,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.405561986374043,8.039940253188718,7.689,0.3509402531887176,2.254428284066287,2.6460354335472593,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.295749142272907,7.8946632357585145,7.691624999999999,0.2030382357585152,2.6460354335472593,2.875890040066333,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.209050990393887,7.713346818718662,7.685999999999999,0.02734681871866318,2.875890040066333,2.907271635317258,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,31.145414937987617,7.497694234709371,7.672124999999998,-0.1744307652906265,2.907271635317258,2.7045264572239445,-7.815970093361102e-14,0.0,1.9847730339162053,1.9847730339162053,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,284.4875,31.104701941853783,7.248807767415471,7.65,-0.4011922325845294,2.7045264572239445,2.232535595359792,-8.526512829121202e-14,0.0,2.585480581461354,2.585480581461354,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,293.4875,31.110930246222104,7.273720984888769,7.65,-0.37627901511123163,2.232535595359792,1.7898544011112842,-8.526512829121202e-14,0.0,2.5231975377780635,2.5231975377780635,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,302.4875,31.116558540900616,7.296234163602847,7.65,-0.3537658363971534,1.7898544011112842,1.3736592994675743,-9.237055564881302e-14,0.0,2.466914590992886,2.466914590992886,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,311.4875,31.121893969950765,7.317575879803428,7.65,-0.3324241201965723,1.3736592994675743,0.9825720992363127,-8.526512829121202e-14,0.0,2.413560300491411,2.413560300491411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,320.4875,31.12695985859532,7.337839434381621,7.65,-0.31216056561837924,0.9825720992363127,0.615324374979396,-8.526512829121202e-14,0.0,2.3629014140459113,2.3629014140459113,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,329.4875,31.131777315353386,7.357109261413868,7.65,-0.29289073858613257,0.615324374979396,0.2707470354662988,-7.815970093361102e-14,0.0,2.31472684646533,2.31472684646533,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.67706636326228,8.143265453049153,7.658999999999999,0.48426545304915436,1.2296185006292812,1.7531487201418805,-1.4210854715202004e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.53532235079277,8.13428940317121,7.678125,0.45616440317120954,1.7531487201418805,2.254428284066287,-2.842170943040401e-14,0.0,0.16252649207202685,0.16252649207202685,0.0,36.28125,39.200913175131305,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.405561986374043,8.039940253188718,7.689,0.3509402531887176,2.254428284066287,2.6460354335472593,-5.684341886080802e-14,0.0,0.5045724439513259,0.5045724439513259,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.295749142272907,7.8946632357585145,7.691624999999999,0.2030382357585152,2.6460354335472593,2.875890040066333,-5.684341886080802e-14,0.0,0.9412585772703914,0.9412585772703914,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.209050990393887,7.713346818718662,7.685999999999999,0.02734681871866318,2.875890040066333,2.907271635317258,-7.105427357601002e-14,0.0,1.4359186674890623,1.4359186674890623,1.1102230246251565e-16,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,31.145414937987617,7.497694234709371,7.672124999999998,-0.1744307652906265,2.907271635317258,2.7045264572239445,-7.815970093361102e-14,0.0,1.9847730339162053,1.9847730339162053,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,284.4875,31.104701941853783,7.248807767415471,7.65,-0.4011922325845294,2.7045264572239445,2.232535595359792,-8.526512829121202e-14,0.0,2.585480581461354,2.585480581461354,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,293.4875,31.110930246222104,7.273720984888769,7.65,-0.37627901511123163,2.232535595359792,1.7898544011112842,-8.526512829121202e-14,0.0,2.5231975377780635,2.5231975377780635,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,302.4875,31.116558540900616,7.296234163602847,7.65,-0.3537658363971534,1.7898544011112842,1.3736592994675743,-9.237055564881302e-14,0.0,2.466914590992886,2.466914590992886,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,311.4875,31.121893969950765,7.317575879803428,7.65,-0.3324241201965723,1.3736592994675743,0.9825720992363127,-8.526512829121202e-14,0.0,2.413560300491411,2.413560300491411,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,320.4875,31.12695985859532,7.337839434381621,7.65,-0.31216056561837924,0.9825720992363127,0.615324374979396,-8.526512829121202e-14,0.0,2.3629014140459113,2.3629014140459113,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,329.4875,31.131777315353386,7.357109261413868,7.65,-0.29289073858613257,0.615324374979396,0.2707470354662988,-7.815970093361102e-14,0.0,2.31472684646533,2.31472684646533,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,338.4352605789122,31.13636537798218,7.375461511929018,7.605596492075372,-0.23013498014635392,0.2707470354662988,5.551115123125783e-17,-7.105427357601002e-14,0.0,2.2688462201774415,2.2688462201774415,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,347.13286647975286,31.14074125392857,7.392965015714552,7.392965015714552,0.0,5.551115123125783e-17,5.551115123125783e-17,-6.394884621840902e-14,0.0,2.2250874607136044,2.2250874607136044,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,355.8501395568789,31.144920528889212,7.409682115557132,7.409682115557132,0.0,5.551115123125783e-17,5.551115123125783e-17,-7.105427357601002e-14,0.0,2.1832947111071688,2.1832947111071688,1.1102230246251565e-16,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,364.586221195577,31.148917348223293,7.425669392893425,7.425669392893425,0.0,5.551115123125783e-17,5.551115123125783e-17,-5.684341886080802e-14,0.0,2.143326517766435,2.143326517766435,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,373.3403133139287,31.152744575149672,7.4409783005989,7.4409783005989,0.0,5.551115123125783e-17,5.551115123125783e-17,-4.973799150320701e-14,0.0,2.105054248502717,2.105054248502717,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":30.622026011578455,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.3063351075994092},"comparison_year":15,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.975108683160621,"forgone_real_capital_against_same_output_plan":1.147186686071319,"max_money_error":9.237055564881302e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.677139659184412,8.143558636737723,7.658999999999999,0.4845586367377237,1.2296185006292812,1.7534656754808744,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.55563817309961,8.215552692398575,7.678125,0.537427692398575,1.7534656754808744,2.3440455572375503,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.468642251137062,8.292261312240683,7.689,0.6032613122406829,2.3440455572375503,3.0172126867765097,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.413443388539882,8.36544022082633,7.691624999999999,0.6738152208263299,3.0172126867765097,3.7800223707308453,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.388632641880392,8.431673424664623,7.685999999999999,0.7456734246646244,3.7800223707308453,4.635713185919759,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,31.385798590895057,8.45922884633903,7.672124999999998,0.7871038463390327,4.635713185919759,5.550583388077352,-5.684341886080802e-14,0.0,1.9919436404008113,1.67625398063175,0.31568965976906127,39.821249999999985,37.429931182119695,30.09692490908099],[10,85.0,102.00000000000001,284.4875,31.40527397027107,8.451095881084456,7.65,0.8010958810844553,5.550583388077352,6.493049130529652,-4.263256414560601e-14,0.0,2.5923089926905183,1.6809588108446594,0.9113501818458591,40.500000000000014,34.470464742875144,26.709206045309088],[11,85.0,102.00000000000001,293.4875,31.404701337031895,8.448805348127749,7.65,0.7988053481277486,6.493049130529652,7.432820128327004,-4.263256414560601e-14,0.0,2.530569084170277,1.6580534812774674,0.8725156028928095,40.500000000000014,34.67716907444365,26.913691373243473],[12,85.0,102.00000000000001,302.4875,31.404175879455522,8.446703517822215,7.65,0.7967035178222144,7.432820128327004,8.370118384588432,-2.842170943040401e-14,0.0,2.4923039339856174,1.6370351782222405,0.8552687557633771,40.500000000000014,34.772677867571296,27.000796255603927],[13,85.0,102.00000000000001,311.4875,31.403674792122644,8.444699168490587,7.65,0.7946991684905864,8.370118384588432,9.305058582812652,0.0,0.0,2.455329956361109,1.616991684906093,0.8383382714550159,40.500000000000014,34.86561462334524,27.08712345133028],[14,85.0,102.00000000000001,320.4875,31.403196715107043,8.4427868604282,7.65,0.7927868604281993,9.305058582812652,10.237749006845828,0.0,0.0,2.4200996411819,1.5978686042819685,0.8222310368999316,40.500000000000014,34.953503454875644,27.16978180920665],[15,85.0,102.00000000000001,329.4875,31.402739932230304,8.440959728921172,7.65,0.7909597289211714,10.237749006845828,11.168289864400148,1.4210854715202004e-14,0.0,2.38645160738311,1.5795972892119279,0.8068543181711822,40.500000000000014,35.03690392477637,27.249193655257393],[16,85.0,102.00000000000001,338.4875,31.402302911893763,8.439211647574979,7.65,0.7892116475749784,11.168289864400148,12.096774155664828,2.1316282072803006e-14,0.0,2.354257433378283,1.5621164757498949,0.7921409576283882,40.500000000000014,35.11623444212289,27.325651661305155],[17,85.0,102.00000000000001,347.4875,31.401884271745583,8.437537086982218,7.65,0.7875370869822174,12.096774155664828,13.023288375643908,2.842170943040401e-14,0.0,2.323401915941141,1.5453708698222794,0.7780310461188618,40.500000000000014,35.191866880118475,27.399418286351608],[18,85.0,102.00000000000001,356.4875,31.4014827607707,8.435931043082647,7.65,0.7859310430826465,13.023288375643908,13.947913132211728,4.263256414560601e-14,0.0,2.2937817594497893,1.529310430826617,0.7644713286231724,40.500000000000014,35.26413106895658,27.470727576879636],[19,85.0,102.00000000000001,365.4875,31.401097243694252,8.434388974776851,7.65,0.7843889747768511,13.947913132211728,14.87072369077273,4.263256414560601e-14,0.0,2.2653040579889634,1.5138897477685749,0.7514143102203886,40.500000000000014,35.33332054418379,27.539788884740723],[20,85.0,102.00000000000001,374.4875,31.40072668759253,8.432906750369952,7.65,0.7829067503699516,14.87072369077273,15.79179045591385,4.263256414560601e-14,0.0,2.2378850137763364,1.4990675036995749,0.7388175100767616,40.500000000000014,35.39969734124339,27.606789971554825]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.677139659184412,8.143558636737723,7.658999999999999,0.4845586367377237,1.2296185006292812,1.7534656754808744,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.55563817309961,8.215552692398575,7.678125,0.537427692398575,1.7534656754808744,2.3440455572375503,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.468642251137062,8.292261312240683,7.689,0.6032613122406829,2.3440455572375503,3.0172126867765097,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.413443388539882,8.36544022082633,7.691624999999999,0.6738152208263299,3.0172126867765097,3.7800223707308453,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.388632641880392,8.431673424664623,7.685999999999999,0.7456734246646244,3.7800223707308453,4.635713185919759,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,31.385798590895057,8.45922884633903,7.672124999999998,0.7871038463390327,4.635713185919759,5.550583388077352,-5.684341886080802e-14,0.0,1.9919436404008113,1.67625398063175,0.31568965976906127,39.821249999999985,37.429931182119695,30.09692490908099],[10,85.0,102.00000000000001,284.4875,31.40527397027107,8.451095881084456,7.65,0.8010958810844553,5.550583388077352,6.493049130529652,-4.263256414560601e-14,0.0,2.5923089926905183,1.6809588108446594,0.9113501818458591,40.500000000000014,34.470464742875144,26.709206045309088],[11,85.0,102.00000000000001,293.4875,31.404701337031895,8.448805348127749,7.65,0.7988053481277486,6.493049130529652,7.432820128327004,-4.263256414560601e-14,0.0,2.530569084170277,1.6580534812774674,0.8725156028928095,40.500000000000014,34.67716907444365,26.913691373243473],[12,85.0,102.00000000000001,302.4875,31.404175879455522,8.446703517822215,7.65,0.7967035178222144,7.432820128327004,8.370118384588432,-2.842170943040401e-14,0.0,2.4923039339856174,1.6370351782222405,0.8552687557633771,40.500000000000014,34.772677867571296,27.000796255603927],[13,85.0,102.00000000000001,311.4875,31.403674792122644,8.444699168490587,7.65,0.7946991684905864,8.370118384588432,9.305058582812652,0.0,0.0,2.455329956361109,1.616991684906093,0.8383382714550159,40.500000000000014,34.86561462334524,27.08712345133028],[14,85.0,102.00000000000001,320.4875,31.403196715107043,8.4427868604282,7.65,0.7927868604281993,9.305058582812652,10.237749006845828,0.0,0.0,2.4200996411819,1.5978686042819685,0.8222310368999316,40.500000000000014,34.953503454875644,27.16978180920665],[15,85.0,102.00000000000001,329.4875,31.402739932230304,8.440959728921172,7.65,0.7909597289211714,10.237749006845828,11.168289864400148,1.4210854715202004e-14,0.0,2.38645160738311,1.5795972892119279,0.8068543181711822,40.500000000000014,35.03690392477637,27.249193655257393],[16,85.0,102.00000000000001,338.4875,31.402302911893763,8.439211647574979,7.65,0.7892116475749784,11.168289864400148,12.096774155664828,2.1316282072803006e-14,0.0,2.354257433378283,1.5621164757498949,0.7921409576283882,40.500000000000014,35.11623444212289,27.325651661305155],[17,85.0,102.00000000000001,347.4875,31.401884271745583,8.437537086982218,7.65,0.7875370869822174,12.096774155664828,13.023288375643908,2.842170943040401e-14,0.0,2.323401915941141,1.5453708698222794,0.7780310461188618,40.500000000000014,35.191866880118475,27.399418286351608],[18,85.0,102.00000000000001,356.4875,31.4014827607707,8.435931043082647,7.65,0.7859310430826465,13.023288375643908,13.947913132211728,4.263256414560601e-14,0.0,2.2937817594497893,1.529310430826617,0.7644713286231724,40.500000000000014,35.26413106895658,27.470727576879636],[19,85.0,102.00000000000001,365.4875,31.401097243694252,8.434388974776851,7.65,0.7843889747768511,13.947913132211728,14.87072369077273,4.263256414560601e-14,0.0,2.2653040579889634,1.5138897477685749,0.7514143102203886,40.500000000000014,35.33332054418379,27.539788884740723],[20,85.0,102.00000000000001,374.4875,31.40072668759253,8.432906750369952,7.65,0.7829067503699516,14.87072369077273,15.79179045591385,4.263256414560601e-14,0.0,2.2378850137763364,1.4990675036995749,0.7388175100767616,40.500000000000014,35.39969734124339,27.606789971554825]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8417324503792581,"displaced_debt":0.7947912430812079},"qualified_success":false,"sum_tax_paid":22.146875094420135,"years_with_unfunded_need":12,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.677139659184412,8.143558636737723,7.658999999999999,0.4845586367377237,1.2296185006292812,1.7534656754808744,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.55563817309961,8.215552692398575,7.678125,0.537427692398575,1.7534656754808744,2.3440455572375503,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.468642251137062,8.292261312240683,7.689,0.6032613122406829,2.3440455572375503,3.0172126867765097,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.413443388539882,8.36544022082633,7.691624999999999,0.6738152208263299,3.0172126867765097,3.7800223707308453,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.388632641880392,8.431673424664623,7.685999999999999,0.7456734246646244,3.7800223707308453,4.635713185919759,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,31.393690832389282,8.490797812315932,7.672124999999998,0.8186728123159348,4.635713185919759,5.587276775385174,-5.684341886080802e-14,0.0,1.9919436404008113,1.9919436404008113,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,284.4875,31.428191963447162,8.542767853788845,7.65,0.892767853788845,5.587276775385174,6.637591897489697,-4.263256414560601e-14,0.0,2.597678537888534,2.597678537888534,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,293.4875,31.426797086776542,8.537188347106408,7.65,0.8871883471064077,6.637591897489697,7.681342894085471,-5.684341886080802e-14,0.0,2.5418834710640503,2.5418834710640503,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,302.4875,31.425540184380125,8.532160737520726,7.65,0.8821607375207261,7.681342894085471,8.71917905587456,-5.684341886080802e-14,0.0,2.491607375207316,2.491607375207316,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,311.4875,31.42435379698643,8.52741518794592,7.65,0.8774151879459193,8.71917905587456,9.751432218163878,-4.263256414560601e-14,0.0,2.444151879459307,2.444151879459307,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,320.4875,31.423231312492867,8.52292524997165,7.65,0.8729252499716491,9.751432218163878,10.778403100483464,-4.263256414560601e-14,0.0,2.3992524997166065,2.3992524997166065,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,329.4875,31.422166929898403,8.518667719593765,7.65,0.8686677195937644,10.778403100483464,11.800365123534952,-3.552713678800501e-14,0.0,2.356677195937638,2.356677195937638,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,338.4875,31.421155533288786,8.5146221331553,7.65,0.864622133155299,11.800365123534952,12.817567633129421,-3.552713678800501e-14,0.0,2.316221331553013,2.316221331553013,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,347.4875,31.420192593252786,8.510770373011269,7.65,0.8607703730112686,12.817567633129421,13.830238660201502,-2.842170943040401e-14,0.0,2.277703730112787,2.277703730112787,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,356.4875,31.41927408488924,8.50709633955708,7.65,0.8570963395570796,13.830238660201502,14.838587294974538,-2.842170943040401e-14,0.0,2.2409633955707946,2.2409633955707946,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,365.4875,31.418396419229637,8.503585676918618,7.65,0.8535856769186179,14.838587294974538,15.842805738408206,-1.4210854715202004e-14,0.0,2.205856769186278,2.205856769186278,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,374.4875,31.41755638557825,8.50022554231306,7.65,0.8502255423130602,15.842805738408206,16.843071082305926,-1.4210854715202004e-14,0.0,2.172255423130667,2.172255423130667,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.677139659184412,8.143558636737723,7.658999999999999,0.4845586367377237,1.2296185006292812,1.7534656754808744,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.55563817309961,8.215552692398575,7.678125,0.537427692398575,1.7534656754808744,2.3440455572375503,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.468642251137062,8.292261312240683,7.689,0.6032613122406829,2.3440455572375503,3.0172126867765097,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.413443388539882,8.36544022082633,7.691624999999999,0.6738152208263299,3.0172126867765097,3.7800223707308453,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.388632641880392,8.431673424664623,7.685999999999999,0.7456734246646244,3.7800223707308453,4.635713185919759,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,31.393690832389282,8.490797812315932,7.672124999999998,0.8186728123159348,4.635713185919759,5.587276775385174,-5.684341886080802e-14,0.0,1.9919436404008113,1.9919436404008113,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,284.4875,31.428191963447162,8.542767853788845,7.65,0.892767853788845,5.587276775385174,6.637591897489697,-4.263256414560601e-14,0.0,2.597678537888534,2.597678537888534,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,293.4875,31.426797086776542,8.537188347106408,7.65,0.8871883471064077,6.637591897489697,7.681342894085471,-5.684341886080802e-14,0.0,2.5418834710640503,2.5418834710640503,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,302.4875,31.425540184380125,8.532160737520726,7.65,0.8821607375207261,7.681342894085471,8.71917905587456,-5.684341886080802e-14,0.0,2.491607375207316,2.491607375207316,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,311.4875,31.42435379698643,8.52741518794592,7.65,0.8774151879459193,8.71917905587456,9.751432218163878,-4.263256414560601e-14,0.0,2.444151879459307,2.444151879459307,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,320.4875,31.423231312492867,8.52292524997165,7.65,0.8729252499716491,9.751432218163878,10.778403100483464,-4.263256414560601e-14,0.0,2.3992524997166065,2.3992524997166065,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,329.4875,31.422166929898403,8.518667719593765,7.65,0.8686677195937644,10.778403100483464,11.800365123534952,-3.552713678800501e-14,0.0,2.356677195937638,2.356677195937638,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,338.4875,31.421155533288786,8.5146221331553,7.65,0.864622133155299,11.800365123534952,12.817567633129421,-3.552713678800501e-14,0.0,2.316221331553013,2.316221331553013,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,347.4875,31.420192593252786,8.510770373011269,7.65,0.8607703730112686,12.817567633129421,13.830238660201502,-2.842170943040401e-14,0.0,2.277703730112787,2.277703730112787,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,356.4875,31.41927408488924,8.50709633955708,7.65,0.8570963395570796,13.830238660201502,14.838587294974538,-2.842170943040401e-14,0.0,2.2409633955707946,2.2409633955707946,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,365.4875,31.418396419229637,8.503585676918618,7.65,0.8535856769186179,14.838587294974538,15.842805738408206,-1.4210854715202004e-14,0.0,2.205856769186278,2.205856769186278,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,374.4875,31.41755638557825,8.50022554231306,7.65,0.8502255423130602,15.842805738408206,16.843071082305926,-1.4210854715202004e-14,0.0,2.172255423130667,2.172255423130667,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":31.08655628640489,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.677139659184412,8.143558636737723,7.658999999999999,0.4845586367377237,1.2296185006292812,1.7534656754808744,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.55563817309961,8.215552692398575,7.678125,0.537427692398575,1.7534656754808744,2.3440455572375503,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.468642251137062,8.292261312240683,7.689,0.6032613122406829,2.3440455572375503,3.0172126867765097,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.413443388539882,8.36544022082633,7.691624999999999,0.6738152208263299,3.0172126867765097,3.7800223707308453,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.388632641880392,8.431673424664623,7.685999999999999,0.7456734246646244,3.7800223707308453,4.635713185919759,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,31.393690832389282,8.490797812315932,7.672124999999998,0.8186728123159348,4.635713185919759,5.587276775385174,-5.684341886080802e-14,0.0,1.9919436404008113,1.9919436404008113,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,284.4875,31.428191963447162,8.542767853788845,7.65,0.892767853788845,5.587276775385174,6.637591897489697,-4.263256414560601e-14,0.0,2.597678537888534,2.597678537888534,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,293.4875,31.426797086776542,8.537188347106408,7.65,0.8871883471064077,6.637591897489697,7.681342894085471,-5.684341886080802e-14,0.0,2.5418834710640503,2.5418834710640503,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,302.4875,31.425540184380125,8.532160737520726,7.65,0.8821607375207261,7.681342894085471,8.71917905587456,-5.684341886080802e-14,0.0,2.491607375207316,2.491607375207316,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,311.4875,31.42435379698643,8.52741518794592,7.65,0.8774151879459193,8.71917905587456,9.751432218163878,-4.263256414560601e-14,0.0,2.444151879459307,2.444151879459307,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,320.4875,31.423231312492867,8.52292524997165,7.65,0.8729252499716491,9.751432218163878,10.778403100483464,-4.263256414560601e-14,0.0,2.3992524997166065,2.3992524997166065,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,329.4875,31.422166929898403,8.518667719593765,7.65,0.8686677195937644,10.778403100483464,11.800365123534952,-3.552713678800501e-14,0.0,2.356677195937638,2.356677195937638,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,338.4875,31.421155533288786,8.5146221331553,7.65,0.864622133155299,11.800365123534952,12.817567633129421,-3.552713678800501e-14,0.0,2.316221331553013,2.316221331553013,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,347.4875,31.420192593252786,8.510770373011269,7.65,0.8607703730112686,12.817567633129421,13.830238660201502,-2.842170943040401e-14,0.0,2.277703730112787,2.277703730112787,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,356.4875,31.41927408488924,8.50709633955708,7.65,0.8570963395570796,13.830238660201502,14.838587294974538,-2.842170943040401e-14,0.0,2.2409633955707946,2.2409633955707946,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,365.4875,31.418396419229637,8.503585676918618,7.65,0.8535856769186179,14.838587294974538,15.842805738408206,-1.4210854715202004e-14,0.0,2.205856769186278,2.205856769186278,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,374.4875,31.41755638557825,8.50022554231306,7.65,0.8502255423130602,15.842805738408206,16.843071082305926,-1.4210854715202004e-14,0.0,2.172255423130667,2.172255423130667,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.833353260869558,8.074065217391308,7.6316250000000005,0.4424402173913071,0.7595896322690012,1.2296185006292812,-7.105427357601002e-15,0.0,0.0,0.0,0.0,34.01625000000001,41.56155133211501,33.17375134572098],[4,92.5,102.11999999999999,232.02499999999998,31.677139659184412,8.143558636737723,7.658999999999999,0.4845586367377237,1.2296185006292812,1.7534656754808744,-2.1316282072803006e-14,0.0,0.0005863673771209221,0.0005863673771209221,0.0,35.19,40.584756737456566,31.925044423836297],[5,91.0,102.375,240.46249999999998,31.55563817309961,8.215552692398575,7.678125,0.537427692398575,1.7534656754808744,2.3440455572375503,-3.552713678800501e-14,0.0,0.16252692398560642,0.16252692398560642,0.0,36.28125,39.200906394746546,31.925044423836297],[6,89.61538461538461,102.52000000000001,249.0425,31.468642251137062,8.292261312240683,7.689,0.6032613122406829,2.3440455572375503,3.0172126867765097,-2.842170943040401e-14,0.0,0.5049208147145716,0.5049208147145716,0.0,37.290000000000006,38.9042165250688,31.925044423836297],[7,88.33333333333333,102.55499999999999,257.75,31.413443388539882,8.36544022082633,7.691624999999999,0.6738152208263299,3.0172126867765097,3.7800223707308453,-3.552713678800501e-14,0.0,0.9427355415965426,0.9427355415965426,0.0,38.216249999999995,38.9042165250688,31.925044423836294],[8,87.14285714285714,102.47999999999999,266.57,31.388632641880392,8.431673424664623,7.685999999999999,0.7456734246646244,3.7800223707308453,4.635713185919759,-5.684341886080802e-14,0.0,1.4395913895032462,1.4395913895032462,0.0,39.059999999999995,38.9042165250688,31.925044423836297],[9,86.03448275862068,102.29499999999997,275.4875,31.393690832389282,8.490797812315932,7.672124999999998,0.8186728123159348,4.635713185919759,5.587276775385174,-5.684341886080802e-14,0.0,1.9919436404008113,1.9919436404008113,0.0,39.821249999999985,38.9042165250688,31.925044423836294],[10,85.0,102.00000000000001,284.4875,31.428191963447162,8.542767853788845,7.65,0.892767853788845,5.587276775385174,6.637591897489697,-4.263256414560601e-14,0.0,2.597678537888534,2.597678537888534,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[11,85.0,102.00000000000001,293.4875,31.426797086776542,8.537188347106408,7.65,0.8871883471064077,6.637591897489697,7.681342894085471,-5.684341886080802e-14,0.0,2.5418834710640503,2.5418834710640503,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[12,85.0,102.00000000000001,302.4875,31.425540184380125,8.532160737520726,7.65,0.8821607375207261,7.681342894085471,8.71917905587456,-5.684341886080802e-14,0.0,2.491607375207316,2.491607375207316,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[13,85.0,102.00000000000001,311.4875,31.42435379698643,8.52741518794592,7.65,0.8774151879459193,8.71917905587456,9.751432218163878,-4.263256414560601e-14,0.0,2.444151879459307,2.444151879459307,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[14,85.0,102.00000000000001,320.4875,31.423231312492867,8.52292524997165,7.65,0.8729252499716491,9.751432218163878,10.778403100483464,-4.263256414560601e-14,0.0,2.3992524997166065,2.3992524997166065,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[15,85.0,102.00000000000001,329.4875,31.422166929898403,8.518667719593765,7.65,0.8686677195937644,10.778403100483464,11.800365123534952,-3.552713678800501e-14,0.0,2.356677195937638,2.356677195937638,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[16,85.0,102.00000000000001,338.4875,31.421155533288786,8.5146221331553,7.65,0.864622133155299,11.800365123534952,12.817567633129421,-3.552713678800501e-14,0.0,2.316221331553013,2.316221331553013,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[17,85.0,102.00000000000001,347.4875,31.420192593252786,8.510770373011269,7.65,0.8607703730112686,12.817567633129421,13.830238660201502,-2.842170943040401e-14,0.0,2.277703730112787,2.277703730112787,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[18,85.0,102.00000000000001,356.4875,31.41927408488924,8.50709633955708,7.65,0.8570963395570796,13.830238660201502,14.838587294974538,-2.842170943040401e-14,0.0,2.2409633955707946,2.2409633955707946,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[19,85.0,102.00000000000001,365.4875,31.418396419229637,8.503585676918618,7.65,0.8535856769186179,14.838587294974538,15.842805738408206,-1.4210854715202004e-14,0.0,2.205856769186278,2.205856769186278,0.0,40.500000000000014,38.904216525068804,31.925044423836294],[20,85.0,102.00000000000001,374.4875,31.41755638557825,8.50022554231306,7.65,0.8502255423130602,15.842805738408206,16.843071082305926,-1.4210854715202004e-14,0.0,2.172255423130667,2.172255423130667,0.0,40.500000000000014,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":31.08655628640489,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":false,"failure":{"year":8,"reason":"Insufficient inventories for planned productive investment and consumption","attempted_real_inventory":-0.38878407301750395,"productive_investment":7.685999999999999,"total_investment":6.790175071435016},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.82319756181587,8.033442421176474,7.6316250000000005,0.40181742117647357,0.7595896322690012,1.1864626432186036,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.629548877145268,7.953195508581018,7.658999999999999,0.2941955085810193,1.1864626432186036,1.5045118416845704,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.436565788629345,7.739263154517445,7.678125,0.06113815451744564,1.5045118416845704,1.5716966268685766,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.25885498436758,7.453112245162799,7.689,-0.2358877548372007,1.5716966268685766,1.308474239496593,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.097194116162377,7.100443131316396,7.691624999999999,-0.591181868683603,1.308474239496593,0.639211746647231,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.82319756181587,8.033442421176474,7.6316250000000005,0.40181742117647357,0.7595896322690012,1.1864626432186036,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.629548877145268,7.953195508581018,7.658999999999999,0.2941955085810193,1.1864626432186036,1.5045118416845704,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.436565788629345,7.739263154517445,7.678125,0.06113815451744564,1.5045118416845704,1.5716966268685766,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.25885498436758,7.453112245162799,7.689,-0.2358877548372007,1.5716966268685766,1.308474239496593,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.097194116162377,7.100443131316396,7.691624999999999,-0.591181868683603,1.308474239496593,0.639211746647231,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.1812159269825,30.978258053572986,6.790175071435016,7.347202450656174,-0.5570273792211582,0.639211746647231,3.3306690738754696e-16,-5.684341886080802e-14,0.0,1.781441012458055,1.6639324603102967,0.11750855214775824,39.059999999999995,40.4065627844871,32.936941088209664],[9,86.03448275862068,102.29499999999997,274.0726312133868,30.968325960308462,6.789338323992666,6.789338323992666,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-5.684341886080802e-14,0.0,2.313875714188903,1.6691834714257725,0.6446922427631303,39.821249999999985,37.84417520084716,29.968866422697356],[10,85.0,102.00000000000001,282.04834723852485,30.98733965534179,6.779358621367351,6.779358621367351,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-4.263256414560601e-14,0.0,2.894268061989247,1.6707126429251684,1.2235554190640787,40.500000000000014,34.876312526654736,26.725511589223235],[11,85.0,102.00000000000001,290.05141425967366,30.99315174199409,6.8026069679765016,6.8026069679765016,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-2.842170943040401e-14,0.0,2.8241641386057754,1.6448811466927584,1.1792829919130168,40.500000000000014,35.11889827279235,26.951692718802747],[12,85.0,102.00000000000001,298.0799054347494,30.998554374703577,6.824217498814377,6.824217498814377,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-1.4210854715202004e-14,0.0,2.7780880225343862,1.620869445761786,1.1572185767726002,40.500000000000014,35.244201195071106,27.060013015657812],[13,85.0,102.00000000000001,306.1328635520508,31.00375359992654,6.845014399706244,6.845014399706244,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-1.4210854715202004e-14,0.0,2.733382108511331,1.5977617781041775,1.1356203304071535,40.500000000000014,35.36593568971316,27.16696583547343],[14,85.0,102.00000000000001,314.20936263468275,31.00875605505927,6.865024220237146,6.865024220237146,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-1.4210854715202004e-14,0.0,2.69056296926742,1.5755286441809337,1.1150343250864863,40.500000000000014,35.48136051260229,27.269510480685472],[15,85.0,102.00000000000001,322.30852947788014,31.013572954179423,6.884291816717763,6.884291816717763,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-1.4210854715202004e-14,0.0,2.649487030094657,1.5541202036469282,1.0953668264477292,40.500000000000014,35.59105670318341,27.36805839333826],[16,85.0,102.00000000000001,330.4295391688374,31.018214559328396,6.902858237313637,6.902858237313637,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-1.4210854715202004e-14,0.0,2.61004018444147,1.5334908474293003,1.0765493370121695,40.500000000000014,35.695464207953236,27.462894894356715],[17,85.0,102.00000000000001,338.5716116364811,31.022690399374298,6.92076159749719,6.92076159749719,0.0,3.3306690738754696e-16,3.3306690738754696e-16,0.0,0.0,2.572117208330573,1.513598225003102,1.0585189833274709,40.500000000000014,35.79498490019843,27.554283829361264],[18,85.0,102.00000000000001,346.73400848448506,31.02700933020084,6.938037320803346,6.938037320803346,0.0,3.3306690738754696e-16,3.3306690738754696e-16,7.105427357601002e-15,0.0,2.535621381269733,1.4944029768851665,1.0412184043845665,40.500000000000014,35.88998423899408,27.642467091137544],[19,85.0,102.00000000000001,354.9160300952564,31.031179592288925,6.954718369155671,6.954718369155671,0.0,3.3306690738754696e-16,3.3306690738754696e-16,1.4210854715202004e-14,0.0,2.500463655336138,1.4758684787159133,1.0245951766202248,40.500000000000014,35.98079517941726,27.727666797630935],[20,85.0,102.00000000000001,363.1170129777223,31.035208862524026,6.970835450096004,6.970835450096004,0.0,3.3306690738754696e-16,3.3306690738754696e-16,2.842170943040401e-14,0.0,2.466561929578381,1.4579606110044319,1.008601318573949,40.500000000000014,36.06772154824083,27.810087161062047]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.851642825886812,"displaced_debt":0.7952764504473367},"qualified_success":false,"sum_tax_paid":23.417138325500304,"years_with_unfunded_need":13,"failure":null,"terminal_capital_change_pct":-3.0362794545285787},"comparison_year":7,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":9.68385972566593,"forgone_real_capital_against_same_output_plan":11.370487022277638,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":8,"reason":"Insufficient inventories for planned productive investment and consumption","attempted_real_inventory":-0.5101453645799433,"productive_investment":7.685999999999999,"total_investment":6.684417374502033},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.82319756181587,8.033442421176474,7.6316250000000005,0.40181742117647357,0.7595896322690012,1.1864626432186036,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.629548877145268,7.953195508581018,7.658999999999999,0.2941955085810193,1.1864626432186036,1.5045118416845704,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.436565788629345,7.739263154517445,7.678125,0.06113815451744564,1.5045118416845704,1.5716966268685766,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.25885498436758,7.453112245162799,7.689,-0.2358877548372007,1.5716966268685766,1.308474239496593,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.097194116162377,7.100443131316396,7.691624999999999,-0.591181868683603,1.308474239496593,0.639211746647231,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.82319756181587,8.033442421176474,7.6316250000000005,0.40181742117647357,0.7595896322690012,1.1864626432186036,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.629548877145268,7.953195508581018,7.658999999999999,0.2941955085810193,1.1864626432186036,1.5045118416845704,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.436565788629345,7.739263154517445,7.678125,0.06113815451744564,1.5045118416845704,1.5716966268685766,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.25885498436758,7.453112245162799,7.689,-0.2358877548372007,1.5716966268685766,1.308474239496593,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.097194116162377,7.100443131316396,7.691624999999999,-0.591181868683603,1.308474239496593,0.639211746647231,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.05985463542004,30.95181862933974,6.684417374502033,7.241444753723191,-0.5570273792211582,0.639211746647231,3.3306690738754696e-16,-5.684341886080802e-14,0.0,1.781441012458055,1.781441012458055,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,273.275403922315,30.822956506103655,6.207860507173393,6.207860507173393,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-4.263256414560601e-14,0.0,2.3152699345582812,2.3152699345582812,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,279.94988848547655,30.710827969671797,5.673311878687329,5.673311878687329,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-2.842170943040401e-14,0.0,2.8996534681251678,2.8996534681251678,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,286.7042890231638,30.727810114258503,5.741240457034166,5.741240457034166,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-3.552713678800501e-14,0.0,2.8241772699620427,2.8241772699620427,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,293.53139413814466,30.743259836933408,5.8030393477337014,5.8030393477337014,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-1.4210854715202004e-14,0.0,2.7555118358514195,2.7555118358514195,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,300.427827837266,30.757992161063285,5.861968644253167,5.861968644253167,0.0,3.3306690738754696e-16,3.3306690738754696e-16,0.0,0.0,2.6900348397186864,2.6900348397186864,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,307.3904118455715,30.772049101764917,5.9181964070596536,5.9181964070596536,0.0,3.3306690738754696e-16,3.3306690738754696e-16,7.105427357601002e-15,0.0,2.627559547711476,2.627559547711476,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,314.4161575860652,30.785470969854924,5.971883879419636,5.971883879419636,0.0,3.3306690738754696e-16,3.3306690738754696e-16,1.4210854715202004e-14,0.0,2.567906800644836,2.567906800644836,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,321.50225454416403,30.798295603596028,6.023182414384024,6.023182414384024,0.0,3.3306690738754696e-16,3.3306690738754696e-16,2.842170943040401e-14,0.0,2.5109084284621828,2.5109084284621828,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,328.6460591719864,30.810558483412287,6.072233933649002,6.072233933649002,0.0,3.3306690738754696e-16,3.3306690738754696e-16,4.263256414560601e-14,0.0,2.456406740389978,2.456406740389978,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,335.8450843521771,30.82229285079056,6.119171403162085,6.119171403162085,0.0,3.3306690738754696e-16,3.3306690738754696e-16,4.263256414560601e-14,0.0,2.4042539964865712,2.4042539964865712,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,343.09698943138864,30.8335298293325,6.1641193173298205,6.1641193173298205,0.0,3.3306690738754696e-16,3.3306690738754696e-16,4.973799150320701e-14,0.0,2.354311869633535,2.354311869633535,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,350.3995708225248,30.84429854561649,6.207194182465756,6.207194182465756,0.0,3.3306690738754696e-16,3.3306690738754696e-16,5.684341886080802e-14,0.0,2.3064509083713833,2.3064509083713833,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":35.43871404578818,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-6.432238506619092},"comparison_year":7,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":20.503277873925075,"forgone_real_capital_against_same_output_plan":24.087929177475207,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":8,"reason":"Insufficient inventories for planned productive investment and consumption","attempted_real_inventory":-0.5101453645799433,"productive_investment":7.685999999999999,"total_investment":6.684417374502033},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.82319756181587,8.033442421176474,7.6316250000000005,0.40181742117647357,0.7595896322690012,1.1864626432186036,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.629548877145268,7.953195508581018,7.658999999999999,0.2941955085810193,1.1864626432186036,1.5045118416845704,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.436565788629345,7.739263154517445,7.678125,0.06113815451744564,1.5045118416845704,1.5716966268685766,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.25885498436758,7.453112245162799,7.689,-0.2358877548372007,1.5716966268685766,1.308474239496593,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.097194116162377,7.100443131316396,7.691624999999999,-0.591181868683603,1.308474239496593,0.639211746647231,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.82319756181587,8.033442421176474,7.6316250000000005,0.40181742117647357,0.7595896322690012,1.1864626432186036,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.629548877145268,7.953195508581018,7.658999999999999,0.2941955085810193,1.1864626432186036,1.5045118416845704,1.4210854715202004e-14,0.0,0.21144943490998225,0.21144943490998225,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.436565788629345,7.739263154517445,7.678125,0.06113815451744564,1.5045118416845704,1.5716966268685766,-1.4210854715202004e-14,0.0,0.5111520505361931,0.5111520505361931,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.25885498436758,7.453112245162799,7.689,-0.2358877548372007,1.5716966268685766,1.308474239496593,-4.263256414560601e-14,0.0,0.8762855395627152,0.8762855395627152,5.551115123125783e-17,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.097194116162377,7.100443131316396,7.691624999999999,-0.591181868683603,1.308474239496593,0.639211746647231,-5.684341886080802e-14,0.0,1.3008039281669799,1.3008039281669799,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.05985463542004,30.95181862933974,6.684417374502033,7.241444753723191,-0.5570273792211582,0.639211746647231,3.3306690738754696e-16,-5.684341886080802e-14,0.0,1.781441012458055,1.781441012458055,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,273.275403922315,30.822956506103655,6.207860507173393,6.207860507173393,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-4.263256414560601e-14,0.0,2.3152699345582812,2.3152699345582812,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,279.94988848547655,30.710827969671797,5.673311878687329,5.673311878687329,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-2.842170943040401e-14,0.0,2.8996534681251678,2.8996534681251678,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,286.7042890231638,30.727810114258503,5.741240457034166,5.741240457034166,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-3.552713678800501e-14,0.0,2.8241772699620427,2.8241772699620427,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,293.53139413814466,30.743259836933408,5.8030393477337014,5.8030393477337014,0.0,3.3306690738754696e-16,3.3306690738754696e-16,-1.4210854715202004e-14,0.0,2.7555118358514195,2.7555118358514195,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,300.427827837266,30.757992161063285,5.861968644253167,5.861968644253167,0.0,3.3306690738754696e-16,3.3306690738754696e-16,0.0,0.0,2.6900348397186864,2.6900348397186864,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,307.3904118455715,30.772049101764917,5.9181964070596536,5.9181964070596536,0.0,3.3306690738754696e-16,3.3306690738754696e-16,7.105427357601002e-15,0.0,2.627559547711476,2.627559547711476,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,314.4161575860652,30.785470969854924,5.971883879419636,5.971883879419636,0.0,3.3306690738754696e-16,3.3306690738754696e-16,1.4210854715202004e-14,0.0,2.567906800644836,2.567906800644836,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,321.50225454416403,30.798295603596028,6.023182414384024,6.023182414384024,0.0,3.3306690738754696e-16,3.3306690738754696e-16,2.842170943040401e-14,0.0,2.5109084284621828,2.5109084284621828,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,328.6460591719864,30.810558483412287,6.072233933649002,6.072233933649002,0.0,3.3306690738754696e-16,3.3306690738754696e-16,4.263256414560601e-14,0.0,2.456406740389978,2.456406740389978,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,335.8450843521771,30.82229285079056,6.119171403162085,6.119171403162085,0.0,3.3306690738754696e-16,3.3306690738754696e-16,4.263256414560601e-14,0.0,2.4042539964865712,2.4042539964865712,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,343.09698943138864,30.8335298293325,6.1641193173298205,6.1641193173298205,0.0,3.3306690738754696e-16,3.3306690738754696e-16,4.973799150320701e-14,0.0,2.354311869633535,2.354311869633535,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,350.3995708225248,30.84429854561649,6.207194182465756,6.207194182465756,0.0,3.3306690738754696e-16,3.3306690738754696e-16,5.684341886080802e-14,0.0,2.3064509083713833,2.3064509083713833,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":35.43871404578818,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-6.432238506619092},"comparison_year":7,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":20.503277873925075,"forgone_real_capital_against_same_output_plan":24.087929177475207,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.8288396168457,8.056010641295828,7.6316250000000005,0.4243856412958271,0.7595896322690012,1.2104381195578706,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.65597264803344,8.058890592133807,7.658999999999999,0.39989059213380784,1.2104381195578706,1.6427522732160411,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.500412845449855,7.994651381799557,7.678125,0.31652638179955694,1.6427522732160411,1.990583462006763,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.368238502226788,7.8906463165997,7.689,0.20164631659969956,1.990583462006763,2.2155965191566422,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.259446977721073,7.749454577551148,7.691624999999999,0.057829577551149036,2.2155965191566422,2.281063965440962,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.57,31.186048944153402,7.621338633756636,7.685999999999999,-0.06466136624336283,2.281063965440962,2.2068623976207093,-4.263256414560601e-14,0.0,1.7880445636938833,1.66593912989409,0.12210543379979333,39.059999999999995,40.384613038889555,32.91141484297471],[9,86.03448275862068,102.29499999999997,275.4875,31.176638157449183,7.622587112555507,7.672124999999998,-0.04953788744449028,2.2068623976207093,2.149283289969799,-4.263256414560601e-14,0.0,2.3246751467076194,1.6725408393008558,0.6521343074067635,39.821249999999985,37.804782396460034,29.930408370491772],[10,85.0,102.00000000000001,284.4875,31.19569714664026,7.612788586561237,7.65,-0.03721141343876333,2.149283289969799,2.10550515651243,-4.263256414560601e-14,0.0,2.9095900087443836,1.6755285335968801,1.2340614751475032,40.500000000000014,34.81782594792067,26.672757574132802],[11,85.0,102.00000000000001,293.4875,31.198129351382292,7.622517405529322,7.65,-0.027482594470678023,2.10550515651243,2.0731726924292793,-3.552713678800501e-14,0.0,2.8439589735387307,1.6512064861766538,1.192752487362077,40.500000000000014,35.044208532866215,26.883764271621185],[12,85.0,102.00000000000001,302.4875,31.200375781817364,7.6315031272695535,7.65,-0.018496872730446867,2.0731726924292793,2.051411665687577,-2.1316282072803006e-14,0.0,2.8020316417659465,1.628742181826083,1.1732894599398636,40.500000000000014,35.15515221244973,26.978899705919932],[13,85.0,102.00000000000001,311.4875,31.202527751127793,7.640111004511169,7.65,-0.009888995488831043,2.051411665687577,2.0397775533477756,0.0,0.0,2.761439851813245,1.6072224887220177,1.1542173630912274,40.500000000000014,35.26298511805774,27.07300664929748],[14,85.0,102.00000000000001,320.4875,31.204589518298565,7.648358073194245,7.65,-0.001641926805755034,2.0397775533477756,2.0378458747527697,7.105427357601002e-15,0.0,2.7226660459746377,1.586604817014358,1.1360612289602794,40.500000000000014,35.36507122221474,27.163161965350515],[15,85.0,102.00000000000001,329.4875,31.20656707345288,7.656268293811564,7.65,0.0062682938115639075,2.0378458747527697,2.045220338060492,0.0,0.0,2.685556048547257,1.566829265471097,1.11872678307616,40.500000000000014,35.46199331015714,27.24978106912232],[16,85.0,102.00000000000001,338.4875,31.20846582378563,7.663863295142491,7.65,0.013863295142490628,2.045220338060492,2.0615300970516577,1.4210854715202004e-14,0.0,2.649987120348524,1.5478417621437568,1.1021453582047671,40.500000000000014,35.55419016560763,27.333152241721876],[17,85.0,102.00000000000001,347.4875,31.210290711716958,7.671162846867759,7.65,0.02116284686775849,2.0615300970516577,2.086427563954903,1.4210854715202004e-14,0.0,2.6158477640387865,1.529592882830567,1.0862548812082196,40.500000000000014,35.642056920986896,27.413537595717816],[18,85.0,102.00000000000001,356.4875,31.212046263322073,7.678185053288132,7.65,0.02818505328813181,2.086427563954903,2.1195864501762345,3.552713678800501e-14,0.0,2.5830368694504537,1.5120373667796283,1.0709995026708254,40.500000000000014,35.7259482631517,27.491173791007768],[19,85.0,102.00000000000001,365.4875,31.21373663193476,7.684946527738887,7.65,0.03494652773888696,2.1195864501762345,2.1607000122219837,3.552713678800501e-14,0.0,2.5514625251292653,1.4951336806527677,1.0563288444764976,40.500000000000014,35.806183419411674,27.566275015628925],[20,85.0,102.00000000000001,374.4875,31.21536563631075,7.6914625452428425,7.65,0.0414625452428421,2.1607000122219837,2.209479477213563,3.552713678800501e-14,0.0,2.5210409993869582,1.4788436368928668,1.0421973624940915,40.500000000000014,35.88305038323376,27.63903550809114]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.8288396168457,8.056010641295828,7.6316250000000005,0.4243856412958271,0.7595896322690012,1.2104381195578706,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.65597264803344,8.058890592133807,7.658999999999999,0.39989059213380784,1.2104381195578706,1.6427522732160411,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.500412845449855,7.994651381799557,7.678125,0.31652638179955694,1.6427522732160411,1.990583462006763,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.368238502226788,7.8906463165997,7.689,0.20164631659969956,1.990583462006763,2.2155965191566422,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.259446977721073,7.749454577551148,7.691624999999999,0.057829577551149036,2.2155965191566422,2.281063965440962,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.57,31.186048944153402,7.621338633756636,7.685999999999999,-0.06466136624336283,2.281063965440962,2.2068623976207093,-4.263256414560601e-14,0.0,1.7880445636938833,1.66593912989409,0.12210543379979333,39.059999999999995,40.384613038889555,32.91141484297471],[9,86.03448275862068,102.29499999999997,275.4875,31.176638157449183,7.622587112555507,7.672124999999998,-0.04953788744449028,2.2068623976207093,2.149283289969799,-4.263256414560601e-14,0.0,2.3246751467076194,1.6725408393008558,0.6521343074067635,39.821249999999985,37.804782396460034,29.930408370491772],[10,85.0,102.00000000000001,284.4875,31.19569714664026,7.612788586561237,7.65,-0.03721141343876333,2.149283289969799,2.10550515651243,-4.263256414560601e-14,0.0,2.9095900087443836,1.6755285335968801,1.2340614751475032,40.500000000000014,34.81782594792067,26.672757574132802],[11,85.0,102.00000000000001,293.4875,31.198129351382292,7.622517405529322,7.65,-0.027482594470678023,2.10550515651243,2.0731726924292793,-3.552713678800501e-14,0.0,2.8439589735387307,1.6512064861766538,1.192752487362077,40.500000000000014,35.044208532866215,26.883764271621185],[12,85.0,102.00000000000001,302.4875,31.200375781817364,7.6315031272695535,7.65,-0.018496872730446867,2.0731726924292793,2.051411665687577,-2.1316282072803006e-14,0.0,2.8020316417659465,1.628742181826083,1.1732894599398636,40.500000000000014,35.15515221244973,26.978899705919932],[13,85.0,102.00000000000001,311.4875,31.202527751127793,7.640111004511169,7.65,-0.009888995488831043,2.051411665687577,2.0397775533477756,0.0,0.0,2.761439851813245,1.6072224887220177,1.1542173630912274,40.500000000000014,35.26298511805774,27.07300664929748],[14,85.0,102.00000000000001,320.4875,31.204589518298565,7.648358073194245,7.65,-0.001641926805755034,2.0397775533477756,2.0378458747527697,7.105427357601002e-15,0.0,2.7226660459746377,1.586604817014358,1.1360612289602794,40.500000000000014,35.36507122221474,27.163161965350515],[15,85.0,102.00000000000001,329.4875,31.20656707345288,7.656268293811564,7.65,0.0062682938115639075,2.0378458747527697,2.045220338060492,0.0,0.0,2.685556048547257,1.566829265471097,1.11872678307616,40.500000000000014,35.46199331015714,27.24978106912232],[16,85.0,102.00000000000001,338.4875,31.20846582378563,7.663863295142491,7.65,0.013863295142490628,2.045220338060492,2.0615300970516577,1.4210854715202004e-14,0.0,2.649987120348524,1.5478417621437568,1.1021453582047671,40.500000000000014,35.55419016560763,27.333152241721876],[17,85.0,102.00000000000001,347.4875,31.210290711716958,7.671162846867759,7.65,0.02116284686775849,2.0615300970516577,2.086427563954903,1.4210854715202004e-14,0.0,2.6158477640387865,1.529592882830567,1.0862548812082196,40.500000000000014,35.642056920986896,27.413537595717816],[18,85.0,102.00000000000001,356.4875,31.212046263322073,7.678185053288132,7.65,0.02818505328813181,2.086427563954903,2.1195864501762345,3.552713678800501e-14,0.0,2.5830368694504537,1.5120373667796283,1.0709995026708254,40.500000000000014,35.7259482631517,27.491173791007768],[19,85.0,102.00000000000001,365.4875,31.21373663193476,7.684946527738887,7.65,0.03494652773888696,2.1195864501762345,2.1607000122219837,3.552713678800501e-14,0.0,2.5514625251292653,1.4951336806527677,1.0563288444764976,40.500000000000014,35.806183419411674,27.566275015628925],[20,85.0,102.00000000000001,374.4875,31.21536563631075,7.6914625452428425,7.65,0.0414625452428421,2.1607000122219837,2.209479477213563,3.552713678800501e-14,0.0,2.5210409993869582,1.4788436368928668,1.0421973624940915,40.500000000000014,35.88305038323376,27.63903550809114]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8502146452226014,"displaced_debt":0.793706638557005},"qualified_success":false,"sum_tax_paid":23.56843208491962,"years_with_unfunded_need":13,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":12,"reason":"Insufficient inventories for planned productive investment and consumption","attempted_real_inventory":-0.0026747499115880036,"productive_investment":7.65,"total_investment":7.167602291614017},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.8288396168457,8.056010641295828,7.6316250000000005,0.4243856412958271,0.7595896322690012,1.2104381195578706,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.65597264803344,8.058890592133807,7.658999999999999,0.39989059213380784,1.2104381195578706,1.6427522732160411,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.500412845449855,7.994651381799557,7.678125,0.31652638179955694,1.6427522732160411,1.990583462006763,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.368238502226788,7.8906463165997,7.689,0.20164631659969956,1.990583462006763,2.2155965191566422,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.259446977721073,7.749454577551148,7.691624999999999,0.057829577551149036,2.2155965191566422,2.281063965440962,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.57,31.173838400773427,7.572496460236721,7.685999999999999,-0.1135035397632782,2.281063965440962,2.150814001778184,-4.263256414560601e-14,0.0,1.7880445636938833,1.7880445636938833,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,275.4875,31.111247213240283,7.361023335719864,7.672124999999998,-0.31110166428013386,2.150814001778184,1.7892128689475673,-3.552713678800501e-14,0.0,2.3264502813899757,2.3264502813899757,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,284.4875,31.071535724494662,7.116142897978747,7.65,-0.533857102021253,1.7892128689475673,1.1611456900990342,-2.1316282072803006e-14,0.0,2.917142755053092,2.917142755053092,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[11,85.0,102.00000000000001,293.4875,31.07828758359424,7.143150334376955,7.65,-0.5068496656230455,1.1611456900990342,0.5648519658366278,0.0,0.0,2.849624164057561,2.849624164057561,0.0,40.500000000000014,40.95180686849347,33.60530991982769]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.8288396168457,8.056010641295828,7.6316250000000005,0.4243856412958271,0.7595896322690012,1.2104381195578706,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.65597264803344,8.058890592133807,7.658999999999999,0.39989059213380784,1.2104381195578706,1.6427522732160411,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.500412845449855,7.994651381799557,7.678125,0.31652638179955694,1.6427522732160411,1.990583462006763,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.368238502226788,7.8906463165997,7.689,0.20164631659969956,1.990583462006763,2.2155965191566422,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.259446977721073,7.749454577551148,7.691624999999999,0.057829577551149036,2.2155965191566422,2.281063965440962,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.57,31.173838400773427,7.572496460236721,7.685999999999999,-0.1135035397632782,2.281063965440962,2.150814001778184,-4.263256414560601e-14,0.0,1.7880445636938833,1.7880445636938833,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,275.4875,31.111247213240283,7.361023335719864,7.672124999999998,-0.31110166428013386,2.150814001778184,1.7892128689475673,-3.552713678800501e-14,0.0,2.3264502813899757,2.3264502813899757,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,284.4875,31.071535724494662,7.116142897978747,7.65,-0.533857102021253,1.7892128689475673,1.1611456900990342,-2.1316282072803006e-14,0.0,2.917142755053092,2.917142755053092,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[11,85.0,102.00000000000001,293.4875,31.07828758359424,7.143150334376955,7.65,-0.5068496656230455,1.1611456900990342,0.5648519658366278,0.0,0.0,2.849624164057561,2.849624164057561,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,302.4848252500884,31.084400572903505,7.167602291614017,7.64772646257515,-0.48012417096113325,0.5648519658366278,4.440892098500626e-16,0.0,0.0,2.7884942709649554,2.7884942709649554,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[13,85.0,102.00000000000001,310.94458087285756,31.090198069838433,7.190792279353772,7.190792279353772,0.0,4.440892098500626e-16,4.440892098500626e-16,-7.105427357601002e-15,0.0,2.730519301615586,2.730519301615586,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,319.4302503296645,31.095704759571493,7.2128190382859145,7.2128190382859145,0.0,4.440892098500626e-16,4.440892098500626e-16,1.4210854715202004e-14,0.0,2.675452404285176,2.675452404285176,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,327.94057051235865,31.100943038822532,7.2337721552900405,7.2337721552900405,0.0,4.440892098500626e-16,4.440892098500626e-16,2.842170943040401e-14,0.0,2.6230696117748686,2.6230696117748686,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,336.47437358720026,31.105933153403853,7.2537326136153695,7.2537326136153695,0.0,4.440892098500626e-16,4.440892098500626e-16,1.4210854715202004e-14,0.0,2.5731684659615763,2.5731684659615763,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,345.0305780183575,31.110693441620946,7.272773766483681,7.272773766483681,0.0,4.440892098500626e-16,4.440892098500626e-16,2.842170943040401e-14,0.0,2.5255655837907662,2.5255655837907662,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,353.6081805894818,31.115240546363935,7.290962185455612,7.290962185455612,0.0,4.440892098500626e-16,4.440892098500626e-16,3.552713678800501e-14,0.0,2.4800945363609666,2.4800945363609666,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,362.20624929718747,31.1195896003875,7.308358401549839,7.308358401549839,0.0,4.440892098500626e-16,4.440892098500626e-16,4.263256414560601e-14,0.0,2.4366039961253936,2.4366039961253936,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,370.82391700791334,31.123754388529285,7.325017554116982,7.325017554116982,0.0,4.440892098500626e-16,4.440892098500626e-16,4.263256414560601e-14,0.0,2.394956114707523,2.394956114707523,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":36.05955506339932,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.9782924642576019},"comparison_year":11,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":3.114045543273642,"forgone_real_capital_against_same_output_plan":3.6635829920866376,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":12,"reason":"Insufficient inventories for planned productive investment and consumption","attempted_real_inventory":-0.0026747499115880036,"productive_investment":7.65,"total_investment":7.167602291614017},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.8288396168457,8.056010641295828,7.6316250000000005,0.4243856412958271,0.7595896322690012,1.2104381195578706,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.65597264803344,8.058890592133807,7.658999999999999,0.39989059213380784,1.2104381195578706,1.6427522732160411,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.500412845449855,7.994651381799557,7.678125,0.31652638179955694,1.6427522732160411,1.990583462006763,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.368238502226788,7.8906463165997,7.689,0.20164631659969956,1.990583462006763,2.2155965191566422,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.259446977721073,7.749454577551148,7.691624999999999,0.057829577551149036,2.2155965191566422,2.281063965440962,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.57,31.173838400773427,7.572496460236721,7.685999999999999,-0.1135035397632782,2.281063965440962,2.150814001778184,-4.263256414560601e-14,0.0,1.7880445636938833,1.7880445636938833,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,275.4875,31.111247213240283,7.361023335719864,7.672124999999998,-0.31110166428013386,2.150814001778184,1.7892128689475673,-3.552713678800501e-14,0.0,2.3264502813899757,2.3264502813899757,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,284.4875,31.071535724494662,7.116142897978747,7.65,-0.533857102021253,1.7892128689475673,1.1611456900990342,-2.1316282072803006e-14,0.0,2.917142755053092,2.917142755053092,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[11,85.0,102.00000000000001,293.4875,31.07828758359424,7.143150334376955,7.65,-0.5068496656230455,1.1611456900990342,0.5648519658366278,0.0,0.0,2.849624164057561,2.849624164057561,0.0,40.500000000000014,40.95180686849347,33.60530991982769]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.8288396168457,8.056010641295828,7.6316250000000005,0.4243856412958271,0.7595896322690012,1.2104381195578706,0.0,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.65597264803344,8.058890592133807,7.658999999999999,0.39989059213380784,1.2104381195578706,1.6427522732160411,-1.4210854715202004e-14,0.0,0.21152351966550365,0.21152351966550365,0.0,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.500412845449855,7.994651381799557,7.678125,0.31652638179955694,1.6427522732160411,1.990583462006763,-3.552713678800501e-14,0.0,0.511621545501133,0.511621545501133,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.368238502226788,7.8906463165997,7.689,0.20164631659969956,1.990583462006763,2.2155965191566422,-5.684341886080802e-14,0.0,0.877807285423879,0.877807285423879,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.259446977721073,7.749454577551148,7.691624999999999,0.057829577551149036,2.2155965191566422,2.281063965440962,-4.973799150320701e-14,0.0,1.3042802227887855,1.3042802227887855,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.57,31.173838400773427,7.572496460236721,7.685999999999999,-0.1135035397632782,2.281063965440962,2.150814001778184,-4.263256414560601e-14,0.0,1.7880445636938833,1.7880445636938833,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,275.4875,31.111247213240283,7.361023335719864,7.672124999999998,-0.31110166428013386,2.150814001778184,1.7892128689475673,-3.552713678800501e-14,0.0,2.3264502813899757,2.3264502813899757,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,284.4875,31.071535724494662,7.116142897978747,7.65,-0.533857102021253,1.7892128689475673,1.1611456900990342,-2.1316282072803006e-14,0.0,2.917142755053092,2.917142755053092,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[11,85.0,102.00000000000001,293.4875,31.07828758359424,7.143150334376955,7.65,-0.5068496656230455,1.1611456900990342,0.5648519658366278,0.0,0.0,2.849624164057561,2.849624164057561,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[12,85.0,102.00000000000001,302.4848252500884,31.084400572903505,7.167602291614017,7.64772646257515,-0.48012417096113325,0.5648519658366278,4.440892098500626e-16,0.0,0.0,2.7884942709649554,2.7884942709649554,0.0,40.500000000000014,40.95180686849347,33.60530991982769],[13,85.0,102.00000000000001,310.94458087285756,31.090198069838433,7.190792279353772,7.190792279353772,0.0,4.440892098500626e-16,4.440892098500626e-16,-7.105427357601002e-15,0.0,2.730519301615586,2.730519301615586,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,319.4302503296645,31.095704759571493,7.2128190382859145,7.2128190382859145,0.0,4.440892098500626e-16,4.440892098500626e-16,1.4210854715202004e-14,0.0,2.675452404285176,2.675452404285176,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,327.94057051235865,31.100943038822532,7.2337721552900405,7.2337721552900405,0.0,4.440892098500626e-16,4.440892098500626e-16,2.842170943040401e-14,0.0,2.6230696117748686,2.6230696117748686,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,336.47437358720026,31.105933153403853,7.2537326136153695,7.2537326136153695,0.0,4.440892098500626e-16,4.440892098500626e-16,1.4210854715202004e-14,0.0,2.5731684659615763,2.5731684659615763,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,345.0305780183575,31.110693441620946,7.272773766483681,7.272773766483681,0.0,4.440892098500626e-16,4.440892098500626e-16,2.842170943040401e-14,0.0,2.5255655837907662,2.5255655837907662,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,353.6081805894818,31.115240546363935,7.290962185455612,7.290962185455612,0.0,4.440892098500626e-16,4.440892098500626e-16,3.552713678800501e-14,0.0,2.4800945363609666,2.4800945363609666,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,362.20624929718747,31.1195896003875,7.308358401549839,7.308358401549839,0.0,4.440892098500626e-16,4.440892098500626e-16,4.263256414560601e-14,0.0,2.4366039961253936,2.4366039961253936,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,370.82391700791334,31.123754388529285,7.325017554116982,7.325017554116982,0.0,4.440892098500626e-16,4.440892098500626e-16,4.263256414560601e-14,0.0,2.394956114707523,2.394956114707523,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":36.05955506339932,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.9782924642576019},"comparison_year":11,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":3.114045543273642,"forgone_real_capital_against_same_output_plan":3.6635829920866376,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.834481671875544,8.078578861415167,7.6316250000000005,0.44695386141516646,0.7595896322690012,1.2344135958971225,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.682414939621047,8.164659758484191,7.658999999999999,0.5056597584841924,1.2344135958971225,1.7810727942584115,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.56437726642597,8.250509065703923,7.678125,0.5723840657039236,1.7810727942584115,2.410066273053932,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.47800236057464,8.329701749991031,7.689,0.640701749991031,2.410066273053932,3.1250124318422072,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.42256843557557,8.40194040896911,7.691624999999999,0.7103154089691115,3.1250124318422072,3.9291430835053522,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.57,31.394341004269613,8.454506874221494,7.685999999999999,0.7685068742214947,3.9291430835053522,4.811036217857887,-4.973799150320701e-14,0.0,1.7945821870801684,1.6679258850720302,0.12665630200813816,39.059999999999995,40.36284076800586,32.8861863438378],[9,86.03448275862068,102.29499999999997,275.4875,31.385788225145696,8.459187383341558,7.672124999999998,0.78706238334156,4.811036217857887,5.725858226551484,-4.263256414560601e-14,0.0,2.335285036935507,1.6758393506570082,0.6594456862784988,39.821249999999985,37.76602421162286,29.89268279238214],[10,85.0,102.00000000000001,284.4875,31.40525580012772,8.451023200511003,7.65,0.8010232005110023,5.725858226551484,6.668238462446781,-2.842170943040401e-14,0.0,2.9245535520345802,1.680232005110187,1.2443215469243931,40.500000000000014,34.760631466645805,26.62131600129942],[11,85.0,102.00000000000001,293.4875,31.404683761084456,8.44873504433788,7.65,0.7987350443378798,6.668238462446781,7.60792674990311,-1.4210854715202004e-14,0.0,2.86318557697758,1.657350443378962,1.205835133598618,40.500000000000014,34.97153340672793,26.817917261137275],[12,85.0,102.00000000000001,302.4875,31.404158791430806,8.44663516572325,7.65,0.7966351657232504,7.60792674990311,8.545144591930464,0.0,0.0,2.825174803697527,1.6363516572326144,1.1888231464649124,40.500000000000014,35.06888997450064,26.900687615956734],[13,85.0,102.00000000000001,311.4875,31.403658149004986,8.4446325960199,7.65,0.7946325960199001,8.545144591930464,9.480006469600935,1.4210854715202004e-14,0.0,2.78843997626581,1.6163259601991198,1.1721140160666903,40.500000000000014,35.163652220154,26.982845574519853],[14,85.0,102.00000000000001,320.4875,31.403180480587707,8.442721922350785,7.65,0.7927219223507844,9.480006469600935,10.412620495895975,1.4210854715202004e-14,0.0,2.753435443412724,1.5972192235078726,1.1562162199048514,40.500000000000014,35.2532658209399,27.06156158015342],[15,85.0,102.00000000000001,329.4875,31.402724073639682,8.440896294558684,7.65,0.7908962945586833,10.412620495895975,11.343086724788543,1.4210854715202004e-14,0.0,2.720001016375444,1.5789629455868393,1.1410380707886048,40.500000000000014,35.33829872972749,27.13723848553785],[16,85.0,102.00000000000001,338.4875,31.402287399896252,8.43914959958498,7.65,0.7891495995849791,11.343086724788543,12.271498018417931,1.4210854715202004e-14,0.0,2.6880094159846575,1.56149599584979,1.1265134201348672,40.500000000000014,35.419174561031504,27.21015307292048],[17,85.0,102.00000000000001,347.4875,31.401869079918708,8.437476319674715,7.65,0.787476319674715,12.271498018417931,13.197940747447008,2.842170943040401e-14,0.0,2.6573464435095815,1.5447631967473388,1.1125832467622427,40.500000000000014,35.49627017645396,27.280553410855212],[18,85.0,102.00000000000001,356.4875,31.401467865252673,8.435871461010578,7.65,0.7858714610105775,13.197940747447008,14.122495407459452,2.842170943040401e-14,0.0,2.6279096938031623,1.5287146101058209,1.0991950836973412,40.500000000000014,35.56992009578241,27.348660512213957],[19,85.0,102.00000000000001,365.4875,31.401082622881663,8.434330491526524,7.65,0.7843304915265232,14.122495407459452,15.045237162196537,3.552713678800501e-14,0.0,2.599607052722501,1.5133049152652787,1.086302137457222,40.500000000000014,35.640422260304014,27.41467189611715],[20,85.0,102.00000000000001,374.4875,31.400712321880047,8.432849287520057,7.65,0.7828492875200563,15.045237162196537,15.96623632398484,3.552713678800501e-14,0.0,2.572355428641716,1.498492875200637,1.0738625534410788,40.500000000000014,35.708042840928904,27.478764558016113]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.834481671875544,8.078578861415167,7.6316250000000005,0.44695386141516646,0.7595896322690012,1.2344135958971225,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.682414939621047,8.164659758484191,7.658999999999999,0.5056597584841924,1.2344135958971225,1.7810727942584115,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.56437726642597,8.250509065703923,7.678125,0.5723840657039236,1.7810727942584115,2.410066273053932,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.47800236057464,8.329701749991031,7.689,0.640701749991031,2.410066273053932,3.1250124318422072,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.42256843557557,8.40194040896911,7.691624999999999,0.7103154089691115,3.1250124318422072,3.9291430835053522,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.57,31.394341004269613,8.454506874221494,7.685999999999999,0.7685068742214947,3.9291430835053522,4.811036217857887,-4.973799150320701e-14,0.0,1.7945821870801684,1.6679258850720302,0.12665630200813816,39.059999999999995,40.36284076800586,32.8861863438378],[9,86.03448275862068,102.29499999999997,275.4875,31.385788225145696,8.459187383341558,7.672124999999998,0.78706238334156,4.811036217857887,5.725858226551484,-4.263256414560601e-14,0.0,2.335285036935507,1.6758393506570082,0.6594456862784988,39.821249999999985,37.76602421162286,29.89268279238214],[10,85.0,102.00000000000001,284.4875,31.40525580012772,8.451023200511003,7.65,0.8010232005110023,5.725858226551484,6.668238462446781,-2.842170943040401e-14,0.0,2.9245535520345802,1.680232005110187,1.2443215469243931,40.500000000000014,34.760631466645805,26.62131600129942],[11,85.0,102.00000000000001,293.4875,31.404683761084456,8.44873504433788,7.65,0.7987350443378798,6.668238462446781,7.60792674990311,-1.4210854715202004e-14,0.0,2.86318557697758,1.657350443378962,1.205835133598618,40.500000000000014,34.97153340672793,26.817917261137275],[12,85.0,102.00000000000001,302.4875,31.404158791430806,8.44663516572325,7.65,0.7966351657232504,7.60792674990311,8.545144591930464,0.0,0.0,2.825174803697527,1.6363516572326144,1.1888231464649124,40.500000000000014,35.06888997450064,26.900687615956734],[13,85.0,102.00000000000001,311.4875,31.403658149004986,8.4446325960199,7.65,0.7946325960199001,8.545144591930464,9.480006469600935,1.4210854715202004e-14,0.0,2.78843997626581,1.6163259601991198,1.1721140160666903,40.500000000000014,35.163652220154,26.982845574519853],[14,85.0,102.00000000000001,320.4875,31.403180480587707,8.442721922350785,7.65,0.7927219223507844,9.480006469600935,10.412620495895975,1.4210854715202004e-14,0.0,2.753435443412724,1.5972192235078726,1.1562162199048514,40.500000000000014,35.2532658209399,27.06156158015342],[15,85.0,102.00000000000001,329.4875,31.402724073639682,8.440896294558684,7.65,0.7908962945586833,10.412620495895975,11.343086724788543,1.4210854715202004e-14,0.0,2.720001016375444,1.5789629455868393,1.1410380707886048,40.500000000000014,35.33829872972749,27.13723848553785],[16,85.0,102.00000000000001,338.4875,31.402287399896252,8.43914959958498,7.65,0.7891495995849791,11.343086724788543,12.271498018417931,1.4210854715202004e-14,0.0,2.6880094159846575,1.56149599584979,1.1265134201348672,40.500000000000014,35.419174561031504,27.21015307292048],[17,85.0,102.00000000000001,347.4875,31.401869079918708,8.437476319674715,7.65,0.787476319674715,12.271498018417931,13.197940747447008,2.842170943040401e-14,0.0,2.6573464435095815,1.5447631967473388,1.1125832467622427,40.500000000000014,35.49627017645396,27.280553410855212],[18,85.0,102.00000000000001,356.4875,31.401467865252673,8.435871461010578,7.65,0.7858714610105775,13.197940747447008,14.122495407459452,2.842170943040401e-14,0.0,2.6279096938031623,1.5287146101058209,1.0991950836973412,40.500000000000014,35.56992009578241,27.348660512213957],[19,85.0,102.00000000000001,365.4875,31.401082622881663,8.434330491526524,7.65,0.7843304915265232,14.122495407459452,15.045237162196537,3.552713678800501e-14,0.0,2.599607052722501,1.5133049152652787,1.086302137457222,40.500000000000014,35.640422260304014,27.41467189611715],[20,85.0,102.00000000000001,374.4875,31.400712321880047,8.432849287520057,7.65,0.7828492875200563,15.045237162196537,15.96623632398484,3.552713678800501e-14,0.0,2.572355428641716,1.498492875200637,1.0738625534410788,40.500000000000014,35.708042840928904,27.478764558016113]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8488180162177195,"displaced_debt":0.792175881276203},"qualified_success":false,"sum_tax_paid":23.712866361275346,"years_with_unfunded_need":13,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.973799150320701e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.834481671875544,8.078578861415167,7.6316250000000005,0.44695386141516646,0.7595896322690012,1.2344135958971225,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.682414939621047,8.164659758484191,7.658999999999999,0.5056597584841924,1.2344135958971225,1.7810727942584115,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.56437726642597,8.250509065703923,7.678125,0.5723840657039236,1.7810727942584115,2.410066273053932,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.47800236057464,8.329701749991031,7.689,0.640701749991031,2.410066273053932,3.1250124318422072,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.42256843557557,8.40194040896911,7.691624999999999,0.7103154089691115,3.1250124318422072,3.9291430835053522,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.57,31.39750741181981,8.467172504422308,7.685999999999999,0.781172504422309,3.9291430835053522,4.825570547596526,-5.684341886080802e-14,0.0,1.7945821870801684,1.7945821870801684,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,275.4875,31.402328499686057,8.525348481503016,7.672124999999998,0.8532234815030186,4.825570547596526,5.8172932315078505,-4.973799150320701e-14,0.0,2.3374503322717084,2.3374503322717084,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,284.4875,31.43660530227138,8.576421209085709,7.65,0.9264212090857082,5.8172932315078505,6.907200536314566,-4.263256414560601e-14,0.0,2.934212090857237,2.934212090857237,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,293.4875,31.43510533263085,8.570421330523558,7.65,0.920421330523558,6.907200536314566,7.990049160459928,-3.552713678800501e-14,0.0,2.8742133052356786,2.8742133052356786,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[12,85.0,102.00000000000001,302.4875,31.433753035263212,8.56501214105299,7.65,0.9150121410529888,7.990049160459928,9.066534032286974,-2.842170943040401e-14,0.0,2.820121410529997,2.820121410529997,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,311.4875,31.43247702835057,8.559908113402443,7.65,0.9099081134024427,9.066534032286974,10.137014165701613,-4.263256414560601e-14,0.0,2.7690811340243755,2.7690811340243755,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,320.4875,31.43127013606377,8.555080544255176,7.65,0.9050805442551759,10.137014165701613,11.20181480600182,-2.1316282072803006e-14,0.0,2.7208054425518933,2.7208054425518933,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,329.4875,31.430126065644856,8.550504262579508,7.65,0.9005042625795081,11.20181480600182,12.261231585507124,-1.4210854715202004e-14,0.0,2.675042625795134,2.675042625795134,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,338.4875,31.429039269869268,8.546157079477112,7.65,0.8961570794771117,12.261231585507124,13.315534031950785,-7.105427357601002e-15,0.0,2.6315707947712483,2.6315707947712483,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,347.4875,31.428004839408995,8.542019357635965,7.65,0.8920193576359647,13.315534031950785,14.364968570346036,7.105427357601002e-15,0.0,2.590193576359769,2.590193576359769,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,356.4875,31.427018413371187,8.538073653484773,7.65,0.8880736534847724,14.364968570346036,15.409761103857534,0.0,0.0,2.5507365348477835,2.5507365348477835,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,365.4875,31.426076104521762,8.534304418087046,7.65,0.8843044180870461,15.409761103857534,16.45011924278347,0.0,0.0,2.5130441808704616,2.5130441808704616,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,374.4875,31.425174436450575,8.530697745802257,7.65,0.8806977458022569,16.45011924278347,17.486234237844947,1.4210854715202004e-14,0.0,2.4769774580226827,2.4769774580226827,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.834481671875544,8.078578861415167,7.6316250000000005,0.44695386141516646,0.7595896322690012,1.2344135958971225,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.682414939621047,8.164659758484191,7.658999999999999,0.5056597584841924,1.2344135958971225,1.7810727942584115,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.56437726642597,8.250509065703923,7.678125,0.5723840657039236,1.7810727942584115,2.410066273053932,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.47800236057464,8.329701749991031,7.689,0.640701749991031,2.410066273053932,3.1250124318422072,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.42256843557557,8.40194040896911,7.691624999999999,0.7103154089691115,3.1250124318422072,3.9291430835053522,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.57,31.39750741181981,8.467172504422308,7.685999999999999,0.781172504422309,3.9291430835053522,4.825570547596526,-5.684341886080802e-14,0.0,1.7945821870801684,1.7945821870801684,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,275.4875,31.402328499686057,8.525348481503016,7.672124999999998,0.8532234815030186,4.825570547596526,5.8172932315078505,-4.973799150320701e-14,0.0,2.3374503322717084,2.3374503322717084,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,284.4875,31.43660530227138,8.576421209085709,7.65,0.9264212090857082,5.8172932315078505,6.907200536314566,-4.263256414560601e-14,0.0,2.934212090857237,2.934212090857237,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,293.4875,31.43510533263085,8.570421330523558,7.65,0.920421330523558,6.907200536314566,7.990049160459928,-3.552713678800501e-14,0.0,2.8742133052356786,2.8742133052356786,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[12,85.0,102.00000000000001,302.4875,31.433753035263212,8.56501214105299,7.65,0.9150121410529888,7.990049160459928,9.066534032286974,-2.842170943040401e-14,0.0,2.820121410529997,2.820121410529997,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,311.4875,31.43247702835057,8.559908113402443,7.65,0.9099081134024427,9.066534032286974,10.137014165701613,-4.263256414560601e-14,0.0,2.7690811340243755,2.7690811340243755,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,320.4875,31.43127013606377,8.555080544255176,7.65,0.9050805442551759,10.137014165701613,11.20181480600182,-2.1316282072803006e-14,0.0,2.7208054425518933,2.7208054425518933,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,329.4875,31.430126065644856,8.550504262579508,7.65,0.9005042625795081,11.20181480600182,12.261231585507124,-1.4210854715202004e-14,0.0,2.675042625795134,2.675042625795134,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,338.4875,31.429039269869268,8.546157079477112,7.65,0.8961570794771117,12.261231585507124,13.315534031950785,-7.105427357601002e-15,0.0,2.6315707947712483,2.6315707947712483,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,347.4875,31.428004839408995,8.542019357635965,7.65,0.8920193576359647,13.315534031950785,14.364968570346036,7.105427357601002e-15,0.0,2.590193576359769,2.590193576359769,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,356.4875,31.427018413371187,8.538073653484773,7.65,0.8880736534847724,14.364968570346036,15.409761103857534,0.0,0.0,2.5507365348477835,2.5507365348477835,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,365.4875,31.426076104521762,8.534304418087046,7.65,0.8843044180870461,15.409761103857534,16.45011924278347,0.0,0.0,2.5130441808704616,2.5130441808704616,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,374.4875,31.425174436450575,8.530697745802257,7.65,0.8806977458022569,16.45011924278347,17.486234237844947,1.4210854715202004e-14,0.0,2.4769774580226827,2.4769774580226827,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":36.64391837057998,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.0,"rule":"output_075","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.834481671875544,8.078578861415167,7.6316250000000005,0.44695386141516646,0.7595896322690012,1.2344135958971225,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.682414939621047,8.164659758484191,7.658999999999999,0.5056597584841924,1.2344135958971225,1.7810727942584115,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.56437726642597,8.250509065703923,7.678125,0.5723840657039236,1.7810727942584115,2.410066273053932,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.47800236057464,8.329701749991031,7.689,0.640701749991031,2.410066273053932,3.1250124318422072,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.42256843557557,8.40194040896911,7.691624999999999,0.7103154089691115,3.1250124318422072,3.9291430835053522,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.57,31.39750741181981,8.467172504422308,7.685999999999999,0.781172504422309,3.9291430835053522,4.825570547596526,-5.684341886080802e-14,0.0,1.7945821870801684,1.7945821870801684,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,275.4875,31.402328499686057,8.525348481503016,7.672124999999998,0.8532234815030186,4.825570547596526,5.8172932315078505,-4.973799150320701e-14,0.0,2.3374503322717084,2.3374503322717084,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,284.4875,31.43660530227138,8.576421209085709,7.65,0.9264212090857082,5.8172932315078505,6.907200536314566,-4.263256414560601e-14,0.0,2.934212090857237,2.934212090857237,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,293.4875,31.43510533263085,8.570421330523558,7.65,0.920421330523558,6.907200536314566,7.990049160459928,-3.552713678800501e-14,0.0,2.8742133052356786,2.8742133052356786,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[12,85.0,102.00000000000001,302.4875,31.433753035263212,8.56501214105299,7.65,0.9150121410529888,7.990049160459928,9.066534032286974,-2.842170943040401e-14,0.0,2.820121410529997,2.820121410529997,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,311.4875,31.43247702835057,8.559908113402443,7.65,0.9099081134024427,9.066534032286974,10.137014165701613,-4.263256414560601e-14,0.0,2.7690811340243755,2.7690811340243755,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,320.4875,31.43127013606377,8.555080544255176,7.65,0.9050805442551759,10.137014165701613,11.20181480600182,-2.1316282072803006e-14,0.0,2.7208054425518933,2.7208054425518933,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,329.4875,31.430126065644856,8.550504262579508,7.65,0.9005042625795081,11.20181480600182,12.261231585507124,-1.4210854715202004e-14,0.0,2.675042625795134,2.675042625795134,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,338.4875,31.429039269869268,8.546157079477112,7.65,0.8961570794771117,12.261231585507124,13.315534031950785,-7.105427357601002e-15,0.0,2.6315707947712483,2.6315707947712483,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,347.4875,31.428004839408995,8.542019357635965,7.65,0.8920193576359647,13.315534031950785,14.364968570346036,7.105427357601002e-15,0.0,2.590193576359769,2.590193576359769,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,356.4875,31.427018413371187,8.538073653484773,7.65,0.8880736534847724,14.364968570346036,15.409761103857534,0.0,0.0,2.5507365348477835,2.5507365348477835,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,365.4875,31.426076104521762,8.534304418087046,7.65,0.8843044180870461,15.409761103857534,16.45011924278347,0.0,0.0,2.5130441808704616,2.5130441808704616,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,374.4875,31.425174436450575,8.530697745802257,7.65,0.8806977458022569,16.45011924278347,17.486234237844947,1.4210854715202004e-14,0.0,2.4769774580226827,2.4769774580226827,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.28,215.6375,32.02106818181818,7.990636363636355,7.596,0.394636363636355,0.348120437956214,0.7595896322690012,0.0,0.0,0.0,0.0,0.0,32.760000000000005,42.161107299648364,34.09478052523166],[3,94.1304347826087,101.75500000000001,223.74499999999998,31.834481671875544,8.078578861415167,7.6316250000000005,0.44695386141516646,0.7595896322690012,1.2344135958971225,1.4210854715202004e-14,0.0,0.04513644023869645,0.04513644023869645,0.0,34.01625000000001,41.56155133211501,33.60530991982769],[4,92.5,102.11999999999999,232.02499999999998,31.682414939621047,8.164659758484191,7.658999999999999,0.5056597584841924,1.2344135958971225,1.7810727942584115,0.0,0.0,0.21159758484184676,0.21159758484184676,2.7755575615628914e-17,35.19,40.95180686849347,33.60530991982769],[5,91.0,102.375,240.46249999999998,31.56437726642597,8.250509065703923,7.678125,0.5723840657039236,1.7810727942584115,2.410066273053932,-1.4210854715202004e-14,0.0,0.5120906570391988,0.5120906570391988,0.0,36.28125,40.95180686849348,33.60530991982768],[6,89.61538461538461,102.52000000000001,249.0425,31.47800236057464,8.329701749991031,7.689,0.640701749991031,2.410066273053932,3.1250124318422072,-4.263256414560601e-14,0.0,0.8793251922177565,0.8793251922177565,0.0,37.290000000000006,40.95180686849346,33.60530991982768],[7,88.33333333333333,102.55499999999999,257.75,31.42256843557557,8.40194040896911,7.691624999999999,0.7103154089691115,3.1250124318422072,3.9291430835053522,-4.263256414560601e-14,0.0,1.3077374230243466,1.3077374230243466,0.0,38.216249999999995,40.95180686849347,33.60530991982768],[8,87.14285714285714,102.47999999999999,266.57,31.39750741181981,8.467172504422308,7.685999999999999,0.781172504422309,3.9291430835053522,4.825570547596526,-5.684341886080802e-14,0.0,1.7945821870801684,1.7945821870801684,0.0,39.059999999999995,40.95180686849347,33.60530991982769],[9,86.03448275862068,102.29499999999997,275.4875,31.402328499686057,8.525348481503016,7.672124999999998,0.8532234815030186,4.825570547596526,5.8172932315078505,-4.973799150320701e-14,0.0,2.3374503322717084,2.3374503322717084,0.0,39.821249999999985,40.95180686849347,33.60530991982768],[10,85.0,102.00000000000001,284.4875,31.43660530227138,8.576421209085709,7.65,0.9264212090857082,5.8172932315078505,6.907200536314566,-4.263256414560601e-14,0.0,2.934212090857237,2.934212090857237,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[11,85.0,102.00000000000001,293.4875,31.43510533263085,8.570421330523558,7.65,0.920421330523558,6.907200536314566,7.990049160459928,-3.552713678800501e-14,0.0,2.8742133052356786,2.8742133052356786,2.220446049250313e-16,40.500000000000014,40.95180686849347,33.60530991982768],[12,85.0,102.00000000000001,302.4875,31.433753035263212,8.56501214105299,7.65,0.9150121410529888,7.990049160459928,9.066534032286974,-2.842170943040401e-14,0.0,2.820121410529997,2.820121410529997,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[13,85.0,102.00000000000001,311.4875,31.43247702835057,8.559908113402443,7.65,0.9099081134024427,9.066534032286974,10.137014165701613,-4.263256414560601e-14,0.0,2.7690811340243755,2.7690811340243755,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[14,85.0,102.00000000000001,320.4875,31.43127013606377,8.555080544255176,7.65,0.9050805442551759,10.137014165701613,11.20181480600182,-2.1316282072803006e-14,0.0,2.7208054425518933,2.7208054425518933,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[15,85.0,102.00000000000001,329.4875,31.430126065644856,8.550504262579508,7.65,0.9005042625795081,11.20181480600182,12.261231585507124,-1.4210854715202004e-14,0.0,2.675042625795134,2.675042625795134,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[16,85.0,102.00000000000001,338.4875,31.429039269869268,8.546157079477112,7.65,0.8961570794771117,12.261231585507124,13.315534031950785,-7.105427357601002e-15,0.0,2.6315707947712483,2.6315707947712483,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[17,85.0,102.00000000000001,347.4875,31.428004839408995,8.542019357635965,7.65,0.8920193576359647,13.315534031950785,14.364968570346036,7.105427357601002e-15,0.0,2.590193576359769,2.590193576359769,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[18,85.0,102.00000000000001,356.4875,31.427018413371187,8.538073653484773,7.65,0.8880736534847724,14.364968570346036,15.409761103857534,0.0,0.0,2.5507365348477835,2.5507365348477835,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[19,85.0,102.00000000000001,365.4875,31.426076104521762,8.534304418087046,7.65,0.8843044180870461,15.409761103857534,16.45011924278347,0.0,0.0,2.5130441808704616,2.5130441808704616,0.0,40.500000000000014,40.95180686849347,33.60530991982768],[20,85.0,102.00000000000001,374.4875,31.425174436450575,8.530697745802257,7.65,0.8806977458022569,16.45011924278347,17.486234237844947,1.4210854715202004e-14,0.0,2.4769774580226827,2.4769774580226827,0.0,40.500000000000014,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":36.64391837057998,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.71086664234144,30.37630251305073,8.665232680730043,8.665232680730043,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.16556891329061,282.6046497580919,30.181365433211575,8.512065128895657,8.512065128895657,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.2962169007880515,0.2962169007880515,6.938893903907228e-18,43.474176684967965,36.856626181644124,30.244778927844916],[10,85.0,107.42925596015903,292.1945625845716,29.973042485587136,8.15142590250774,8.15142590250774,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.7494441038979707,0.7494441038979707,0.0,44.57194197011926,36.85662618164413,30.244778927844912],[11,85.0,107.96835683148919,302.0637608939901,29.897615432879093,8.388818563005714,8.388818563005714,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.545574577936887,0.545574577936887,0.0,44.976267623616884,36.85662618164413,30.244778927844912],[12,85.0,108.50767707009693,312.2051379643517,29.82062335992756,8.620170509807352,8.620170509807352,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.3484413302248264,0.3484413302248264,0.0,45.380757802572695,36.85662618164413,30.244778927844912],[13,85.0,109.0464870587129,322.6150376653431,29.74298192178242,8.848414745842703,8.848414745842703,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.15470440003174524,0.15470440003174524,0.0,45.78486529403467,36.85662618164413,30.244778927844912],[14,85.0,109.58430646655859,333.2091457863835,29.647671359081404,9.004991902884328,9.004991902884328,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.04048749307947741,0.04048749307947741,0.0,46.18822984991893,37.66317021946071,30.244778927844912],[15,85.0,110.11670545333699,343.9087581926584,29.536991272999146,9.094670545333699,9.094670545333699,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.58752909000274,38.564742173922944,30.872178771224267],[16,85.0,110.63999763258077,354.66993438472673,29.419250532669295,9.146999763258066,9.146999763258066,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.979998224435576,39.44174923028758,31.909595607330452],[17,85.0,111.15252392216804,365.49140778733477,29.303932117512147,9.198252392216816,9.198252392216816,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.36439294162603,40.29863395197733,32.934396003036206],[18,85.0,111.65476148690509,376.38466664933804,29.19362713644938,9.259270032702773,9.259270032702773,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.74107111517881,41.08235294117647,33.88235294117648],[19,85.0,112.1477231359179,387.5201980322116,29.121869634881108,9.465201675442557,9.465201675442557,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.110792351938414,41.08235294117647,33.88235294117647],[20,85.0,112.63926914907354,398.9048312340401,29.0519172681201,9.676938221554195,9.676938221554195,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.479451861805146,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.71086664234144,30.37630251305073,8.665232680730043,8.665232680730043,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.16556891329061,282.6046497580919,30.181365433211575,8.512065128895657,8.512065128895657,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.2962169007880515,0.2962169007880515,6.938893903907228e-18,43.474176684967965,36.856626181644124,30.244778927844916],[10,85.0,107.42925596015903,292.1945625845716,29.973042485587136,8.15142590250774,8.15142590250774,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.7494441038979707,0.7494441038979707,0.0,44.57194197011926,36.85662618164413,30.244778927844912],[11,85.0,107.96835683148919,302.0637608939901,29.897615432879093,8.388818563005714,8.388818563005714,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.545574577936887,0.545574577936887,0.0,44.976267623616884,36.85662618164413,30.244778927844912],[12,85.0,108.50767707009693,312.2051379643517,29.82062335992756,8.620170509807352,8.620170509807352,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.3484413302248264,0.3484413302248264,0.0,45.380757802572695,36.85662618164413,30.244778927844912],[13,85.0,109.0464870587129,322.6150376653431,29.74298192178242,8.848414745842703,8.848414745842703,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.15470440003174524,0.15470440003174524,0.0,45.78486529403467,36.85662618164413,30.244778927844912],[14,85.0,109.58430646655859,333.2091457863835,29.647671359081404,9.004991902884328,9.004991902884328,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.04048749307947741,0.04048749307947741,0.0,46.18822984991893,37.66317021946071,30.244778927844912],[15,85.0,110.11670545333699,343.9087581926584,29.536991272999146,9.094670545333699,9.094670545333699,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.58752909000274,38.564742173922944,30.872178771224267],[16,85.0,110.63999763258077,354.66993438472673,29.419250532669295,9.146999763258066,9.146999763258066,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.979998224435576,39.44174923028758,31.909595607330452],[17,85.0,111.15252392216804,365.49140778733477,29.303932117512147,9.198252392216816,9.198252392216816,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.36439294162603,40.29863395197733,32.934396003036206],[18,85.0,111.65476148690509,376.38466664933804,29.19362713644938,9.259270032702773,9.259270032702773,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.74107111517881,41.08235294117647,33.88235294117648],[19,85.0,112.1477231359179,387.5201980322116,29.121869634881108,9.465201675442557,9.465201675442557,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.110792351938414,41.08235294117647,33.88235294117647],[20,85.0,112.63926914907354,398.9048312340401,29.0519172681201,9.676938221554195,9.676938221554195,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.479451861805146,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.191279452761907,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.60441031191516},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":6.394884621840902e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.71086664234144,30.37630251305073,8.665232680730043,8.665232680730043,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.16556891329061,282.6046497580919,30.181365433211575,8.512065128895657,8.512065128895657,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.2962169007880515,0.2962169007880515,6.938893903907228e-18,43.474176684967965,36.856626181644124,30.244778927844916],[10,85.0,107.42925596015903,292.1945625845716,29.973042485587136,8.15142590250774,8.15142590250774,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.7494441038979707,0.7494441038979707,0.0,44.57194197011926,36.85662618164413,30.244778927844912],[11,85.0,107.96835683148919,302.0637608939901,29.897615432879093,8.388818563005714,8.388818563005714,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.545574577936887,0.545574577936887,0.0,44.976267623616884,36.85662618164413,30.244778927844912],[12,85.0,108.50767707009693,312.2051379643517,29.82062335992756,8.620170509807352,8.620170509807352,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.3484413302248264,0.3484413302248264,0.0,45.380757802572695,36.85662618164413,30.244778927844912],[13,85.0,109.0464870587129,322.6150376653431,29.74298192178242,8.848414745842703,8.848414745842703,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.15470440003174524,0.15470440003174524,0.0,45.78486529403467,36.85662618164413,30.244778927844912],[14,85.0,109.58430646655859,333.2091457863835,29.647671359081404,9.004991902884328,9.004991902884328,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.04048749307947741,0.04048749307947741,0.0,46.18822984991893,37.66317021946071,30.244778927844912],[15,85.0,110.11670545333699,343.9087581926584,29.536991272999146,9.094670545333699,9.094670545333699,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.58752909000274,38.564742173922944,30.872178771224267],[16,85.0,110.63999763258077,354.66993438472673,29.419250532669295,9.146999763258066,9.146999763258066,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.979998224435576,39.44174923028758,31.909595607330452],[17,85.0,111.15252392216804,365.49140778733477,29.303932117512147,9.198252392216816,9.198252392216816,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.36439294162603,40.29863395197733,32.934396003036206],[18,85.0,111.65476148690509,376.38466664933804,29.19362713644938,9.259270032702773,9.259270032702773,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.74107111517881,41.08235294117647,33.88235294117648],[19,85.0,112.1477231359179,387.5201980322116,29.121869634881108,9.465201675442557,9.465201675442557,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.110792351938414,41.08235294117647,33.88235294117647],[20,85.0,112.63926914907354,398.9048312340401,29.0519172681201,9.676938221554195,9.676938221554195,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.479451861805146,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.71086664234144,30.37630251305073,8.665232680730043,8.665232680730043,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.16556891329061,282.6046497580919,30.181365433211575,8.512065128895657,8.512065128895657,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.2962169007880515,0.2962169007880515,6.938893903907228e-18,43.474176684967965,36.856626181644124,30.244778927844916],[10,85.0,107.42925596015903,292.1945625845716,29.973042485587136,8.15142590250774,8.15142590250774,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.7494441038979707,0.7494441038979707,0.0,44.57194197011926,36.85662618164413,30.244778927844912],[11,85.0,107.96835683148919,302.0637608939901,29.897615432879093,8.388818563005714,8.388818563005714,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.545574577936887,0.545574577936887,0.0,44.976267623616884,36.85662618164413,30.244778927844912],[12,85.0,108.50767707009693,312.2051379643517,29.82062335992756,8.620170509807352,8.620170509807352,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.3484413302248264,0.3484413302248264,0.0,45.380757802572695,36.85662618164413,30.244778927844912],[13,85.0,109.0464870587129,322.6150376653431,29.74298192178242,8.848414745842703,8.848414745842703,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.15470440003174524,0.15470440003174524,0.0,45.78486529403467,36.85662618164413,30.244778927844912],[14,85.0,109.58430646655859,333.2091457863835,29.647671359081404,9.004991902884328,9.004991902884328,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.04048749307947741,0.04048749307947741,0.0,46.18822984991893,37.66317021946071,30.244778927844912],[15,85.0,110.11670545333699,343.9087581926584,29.536991272999146,9.094670545333699,9.094670545333699,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.58752909000274,38.564742173922944,30.872178771224267],[16,85.0,110.63999763258077,354.66993438472673,29.419250532669295,9.146999763258066,9.146999763258066,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.979998224435576,39.44174923028758,31.909595607330452],[17,85.0,111.15252392216804,365.49140778733477,29.303932117512147,9.198252392216816,9.198252392216816,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.36439294162603,40.29863395197733,32.934396003036206],[18,85.0,111.65476148690509,376.38466664933804,29.19362713644938,9.259270032702773,9.259270032702773,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.74107111517881,41.08235294117647,33.88235294117648],[19,85.0,112.1477231359179,387.5201980322116,29.121869634881108,9.465201675442557,9.465201675442557,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.110792351938414,41.08235294117647,33.88235294117647],[20,85.0,112.63926914907354,398.9048312340401,29.0519172681201,9.676938221554195,9.676938221554195,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.479451861805146,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.191279452761907,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.60441031191516},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":6.394884621840902e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.71086664234144,30.37630251305073,8.665232680730043,8.665232680730043,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.16556891329061,282.6046497580919,30.181365433211575,8.512065128895657,8.512065128895657,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.2962169007880515,0.2962169007880515,6.938893903907228e-18,43.474176684967965,36.856626181644124,30.244778927844916],[10,85.0,107.42925596015903,292.1945625845716,29.973042485587136,8.15142590250774,8.15142590250774,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.7494441038979707,0.7494441038979707,0.0,44.57194197011926,36.85662618164413,30.244778927844912],[11,85.0,107.96835683148919,302.0637608939901,29.897615432879093,8.388818563005714,8.388818563005714,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.545574577936887,0.545574577936887,0.0,44.976267623616884,36.85662618164413,30.244778927844912],[12,85.0,108.50767707009693,312.2051379643517,29.82062335992756,8.620170509807352,8.620170509807352,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.3484413302248264,0.3484413302248264,0.0,45.380757802572695,36.85662618164413,30.244778927844912],[13,85.0,109.0464870587129,322.6150376653431,29.74298192178242,8.848414745842703,8.848414745842703,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.15470440003174524,0.15470440003174524,0.0,45.78486529403467,36.85662618164413,30.244778927844912],[14,85.0,109.58430646655859,333.2091457863835,29.647671359081404,9.004991902884328,9.004991902884328,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.04048749307947741,0.04048749307947741,0.0,46.18822984991893,37.66317021946071,30.244778927844912],[15,85.0,110.11670545333699,343.9087581926584,29.536991272999146,9.094670545333699,9.094670545333699,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.58752909000274,38.564742173922944,30.872178771224267],[16,85.0,110.63999763258077,354.66993438472673,29.419250532669295,9.146999763258066,9.146999763258066,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.979998224435576,39.44174923028758,31.909595607330452],[17,85.0,111.15252392216804,365.49140778733477,29.303932117512147,9.198252392216816,9.198252392216816,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.36439294162603,40.29863395197733,32.934396003036206],[18,85.0,111.65476148690509,376.38466664933804,29.19362713644938,9.259270032702773,9.259270032702773,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.74107111517881,41.08235294117647,33.88235294117648],[19,85.0,112.1477231359179,387.5201980322116,29.121869634881108,9.465201675442557,9.465201675442557,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.110792351938414,41.08235294117647,33.88235294117647],[20,85.0,112.63926914907354,398.9048312340401,29.0519172681201,9.676938221554195,9.676938221554195,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.479451861805146,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.71086664234144,30.37630251305073,8.665232680730043,8.665232680730043,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.16556891329061,282.6046497580919,30.181365433211575,8.512065128895657,8.512065128895657,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.2962169007880515,0.2962169007880515,6.938893903907228e-18,43.474176684967965,36.856626181644124,30.244778927844916],[10,85.0,107.42925596015903,292.1945625845716,29.973042485587136,8.15142590250774,8.15142590250774,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.7494441038979707,0.7494441038979707,0.0,44.57194197011926,36.85662618164413,30.244778927844912],[11,85.0,107.96835683148919,302.0637608939901,29.897615432879093,8.388818563005714,8.388818563005714,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.545574577936887,0.545574577936887,0.0,44.976267623616884,36.85662618164413,30.244778927844912],[12,85.0,108.50767707009693,312.2051379643517,29.82062335992756,8.620170509807352,8.620170509807352,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.3484413302248264,0.3484413302248264,0.0,45.380757802572695,36.85662618164413,30.244778927844912],[13,85.0,109.0464870587129,322.6150376653431,29.74298192178242,8.848414745842703,8.848414745842703,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.15470440003174524,0.15470440003174524,0.0,45.78486529403467,36.85662618164413,30.244778927844912],[14,85.0,109.58430646655859,333.2091457863835,29.647671359081404,9.004991902884328,9.004991902884328,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.04048749307947741,0.04048749307947741,0.0,46.18822984991893,37.66317021946071,30.244778927844912],[15,85.0,110.11670545333699,343.9087581926584,29.536991272999146,9.094670545333699,9.094670545333699,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.58752909000274,38.564742173922944,30.872178771224267],[16,85.0,110.63999763258077,354.66993438472673,29.419250532669295,9.146999763258066,9.146999763258066,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.979998224435576,39.44174923028758,31.909595607330452],[17,85.0,111.15252392216804,365.49140778733477,29.303932117512147,9.198252392216816,9.198252392216816,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.36439294162603,40.29863395197733,32.934396003036206],[18,85.0,111.65476148690509,376.38466664933804,29.19362713644938,9.259270032702773,9.259270032702773,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.74107111517881,41.08235294117647,33.88235294117648],[19,85.0,112.1477231359179,387.5201980322116,29.121869634881108,9.465201675442557,9.465201675442557,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.110792351938414,41.08235294117647,33.88235294117647],[20,85.0,112.63926914907354,398.9048312340401,29.0519172681201,9.676938221554195,9.676938221554195,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.479451861805146,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.191279452761907,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.60441031191516},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":6.394884621840902e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.7432334069005,30.38335384390111,8.693438004131508,8.693438004131508,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.16747666333708,282.80954981285913,30.21799802665419,8.660503252712672,8.660503252712672,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.29586965474226723,0.29586965474226723,0.0,43.475607497502814,36.856626181644124,30.244778927844916],[10,85.0,107.44093595935506,292.842673023687,30.064304692462105,8.528154729203663,8.528154729203663,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.7473471668295986,0.7473471668295986,0.0,44.58070196951629,36.85662618164413,30.244778927844912],[11,85.0,108.00424535588392,303.04005103468484,29.95838148836601,8.667771309348169,8.667771309348169,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5391330656005757,0.5391330656005757,0.0,45.00318401691294,36.85662618164413,30.244778927844912],[12,85.0,108.56021055628311,313.39712716158044,29.853326037894497,8.803514707861268,8.803514707861268,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.3387658694175899,0.3387658694175899,0.0,45.42015791721233,36.85662618164413,30.244778927844912],[13,85.0,109.10883636056013,323.91079974102803,29.749446332992534,8.936621692530437,8.936621692530437,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.14315485881392487,0.14315485881392487,0.0,45.83162727042009,36.85662618164413,30.244778927844912],[14,85.0,109.65021477222861,334.53965193979144,29.638577399180033,9.034524368948894,9.034524368948894,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.03374277068490894,0.03374277068490894,0.0,46.23766107917145,37.721147269237655,30.244778927844912],[15,85.0,110.18254830312173,345.2470105636881,29.52217663179757,9.101254830312172,9.101254830312172,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,46.636911227341294,38.621979912694115,30.94258037455232],[16,85.0,110.70447110958483,356.0157718706981,29.40474400034337,9.153447110958481,9.153447110958481,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.028353332188615,39.49758355746269,31.977924597798356],[17,85.0,111.21568936031886,366.8446765013238,29.289719893928208,9.204568936031876,9.204568936031876,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.41176702023914,40.353649907093875,33.001495905983475],[18,85.0,111.71667607520519,377.75722916842693,29.18224842295806,9.275669767037641,9.275669767037641,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.78750705640388,41.08235294117647,33.88235294117647],[19,85.0,112.20897366324184,388.91240738455394,29.110731955116485,9.481901483707944,9.481901483707944,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,48.156730247431376,41.08235294117647,33.88235294117647],[20,85.0,112.69987703568844,400.3167380781496,29.040951013466945,9.693681089556321,9.693681089556321,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,48.524907776766334,41.08235294117647,33.882352941176485]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.7432334069005,30.38335384390111,8.693438004131508,8.693438004131508,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.16747666333708,282.80954981285913,30.21799802665419,8.660503252712672,8.660503252712672,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.29586965474226723,0.29586965474226723,0.0,43.475607497502814,36.856626181644124,30.244778927844916],[10,85.0,107.44093595935506,292.842673023687,30.064304692462105,8.528154729203663,8.528154729203663,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.7473471668295986,0.7473471668295986,0.0,44.58070196951629,36.85662618164413,30.244778927844912],[11,85.0,108.00424535588392,303.04005103468484,29.95838148836601,8.667771309348169,8.667771309348169,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5391330656005757,0.5391330656005757,0.0,45.00318401691294,36.85662618164413,30.244778927844912],[12,85.0,108.56021055628311,313.39712716158044,29.853326037894497,8.803514707861268,8.803514707861268,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.3387658694175899,0.3387658694175899,0.0,45.42015791721233,36.85662618164413,30.244778927844912],[13,85.0,109.10883636056013,323.91079974102803,29.749446332992534,8.936621692530437,8.936621692530437,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.14315485881392487,0.14315485881392487,0.0,45.83162727042009,36.85662618164413,30.244778927844912],[14,85.0,109.65021477222861,334.53965193979144,29.638577399180033,9.034524368948894,9.034524368948894,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.03374277068490894,0.03374277068490894,0.0,46.23766107917145,37.721147269237655,30.244778927844912],[15,85.0,110.18254830312173,345.2470105636881,29.52217663179757,9.101254830312172,9.101254830312172,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,46.636911227341294,38.621979912694115,30.94258037455232],[16,85.0,110.70447110958483,356.0157718706981,29.40474400034337,9.153447110958481,9.153447110958481,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.028353332188615,39.49758355746269,31.977924597798356],[17,85.0,111.21568936031886,366.8446765013238,29.289719893928208,9.204568936031876,9.204568936031876,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.41176702023914,40.353649907093875,33.001495905983475],[18,85.0,111.71667607520519,377.75722916842693,29.18224842295806,9.275669767037641,9.275669767037641,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.78750705640388,41.08235294117647,33.88235294117647],[19,85.0,112.20897366324184,388.91240738455394,29.110731955116485,9.481901483707944,9.481901483707944,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,48.156730247431376,41.08235294117647,33.88235294117647],[20,85.0,112.69987703568844,400.3167380781496,29.040951013466945,9.693681089556321,9.693681089556321,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,48.524907776766334,41.08235294117647,33.882352941176485]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.154424032891814,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.2526038097959371},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.7432334069005,30.38335384390111,8.693438004131508,8.693438004131508,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.16747666333708,282.80954981285913,30.21799802665419,8.660503252712672,8.660503252712672,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.29586965474226723,0.29586965474226723,0.0,43.475607497502814,36.856626181644124,30.244778927844916],[10,85.0,107.44093595935506,292.842673023687,30.064304692462105,8.528154729203663,8.528154729203663,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.7473471668295986,0.7473471668295986,0.0,44.58070196951629,36.85662618164413,30.244778927844912],[11,85.0,108.00424535588392,303.04005103468484,29.95838148836601,8.667771309348169,8.667771309348169,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5391330656005757,0.5391330656005757,0.0,45.00318401691294,36.85662618164413,30.244778927844912],[12,85.0,108.56021055628311,313.39712716158044,29.853326037894497,8.803514707861268,8.803514707861268,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.3387658694175899,0.3387658694175899,0.0,45.42015791721233,36.85662618164413,30.244778927844912],[13,85.0,109.10883636056013,323.91079974102803,29.749446332992534,8.936621692530437,8.936621692530437,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.14315485881392487,0.14315485881392487,0.0,45.83162727042009,36.85662618164413,30.244778927844912],[14,85.0,109.65021477222861,334.53965193979144,29.638577399180033,9.034524368948894,9.034524368948894,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.03374277068490894,0.03374277068490894,0.0,46.23766107917145,37.721147269237655,30.244778927844912],[15,85.0,110.18254830312173,345.2470105636881,29.52217663179757,9.101254830312172,9.101254830312172,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,46.636911227341294,38.621979912694115,30.94258037455232],[16,85.0,110.70447110958483,356.0157718706981,29.40474400034337,9.153447110958481,9.153447110958481,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.028353332188615,39.49758355746269,31.977924597798356],[17,85.0,111.21568936031886,366.8446765013238,29.289719893928208,9.204568936031876,9.204568936031876,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.41176702023914,40.353649907093875,33.001495905983475],[18,85.0,111.71667607520519,377.75722916842693,29.18224842295806,9.275669767037641,9.275669767037641,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.78750705640388,41.08235294117647,33.88235294117647],[19,85.0,112.20897366324184,388.91240738455394,29.110731955116485,9.481901483707944,9.481901483707944,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,48.156730247431376,41.08235294117647,33.88235294117647],[20,85.0,112.69987703568844,400.3167380781496,29.040951013466945,9.693681089556321,9.693681089556321,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,48.524907776766334,41.08235294117647,33.882352941176485]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.7432334069005,30.38335384390111,8.693438004131508,8.693438004131508,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.16747666333708,282.80954981285913,30.21799802665419,8.660503252712672,8.660503252712672,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.29586965474226723,0.29586965474226723,0.0,43.475607497502814,36.856626181644124,30.244778927844916],[10,85.0,107.44093595935506,292.842673023687,30.064304692462105,8.528154729203663,8.528154729203663,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.7473471668295986,0.7473471668295986,0.0,44.58070196951629,36.85662618164413,30.244778927844912],[11,85.0,108.00424535588392,303.04005103468484,29.95838148836601,8.667771309348169,8.667771309348169,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5391330656005757,0.5391330656005757,0.0,45.00318401691294,36.85662618164413,30.244778927844912],[12,85.0,108.56021055628311,313.39712716158044,29.853326037894497,8.803514707861268,8.803514707861268,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.3387658694175899,0.3387658694175899,0.0,45.42015791721233,36.85662618164413,30.244778927844912],[13,85.0,109.10883636056013,323.91079974102803,29.749446332992534,8.936621692530437,8.936621692530437,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.14315485881392487,0.14315485881392487,0.0,45.83162727042009,36.85662618164413,30.244778927844912],[14,85.0,109.65021477222861,334.53965193979144,29.638577399180033,9.034524368948894,9.034524368948894,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.03374277068490894,0.03374277068490894,0.0,46.23766107917145,37.721147269237655,30.244778927844912],[15,85.0,110.18254830312173,345.2470105636881,29.52217663179757,9.101254830312172,9.101254830312172,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,46.636911227341294,38.621979912694115,30.94258037455232],[16,85.0,110.70447110958483,356.0157718706981,29.40474400034337,9.153447110958481,9.153447110958481,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.028353332188615,39.49758355746269,31.977924597798356],[17,85.0,111.21568936031886,366.8446765013238,29.289719893928208,9.204568936031876,9.204568936031876,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.41176702023914,40.353649907093875,33.001495905983475],[18,85.0,111.71667607520519,377.75722916842693,29.18224842295806,9.275669767037641,9.275669767037641,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.78750705640388,41.08235294117647,33.88235294117647],[19,85.0,112.20897366324184,388.91240738455394,29.110731955116485,9.481901483707944,9.481901483707944,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,48.156730247431376,41.08235294117647,33.88235294117647],[20,85.0,112.69987703568844,400.3167380781496,29.040951013466945,9.693681089556321,9.693681089556321,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,48.524907776766334,41.08235294117647,33.882352941176485]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.154424032891814,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.2526038097959371},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.7432334069005,30.38335384390111,8.693438004131508,8.693438004131508,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.16747666333708,282.80954981285913,30.21799802665419,8.660503252712672,8.660503252712672,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.29586965474226723,0.29586965474226723,0.0,43.475607497502814,36.856626181644124,30.244778927844916],[10,85.0,107.44093595935506,292.842673023687,30.064304692462105,8.528154729203663,8.528154729203663,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.7473471668295986,0.7473471668295986,0.0,44.58070196951629,36.85662618164413,30.244778927844912],[11,85.0,108.00424535588392,303.04005103468484,29.95838148836601,8.667771309348169,8.667771309348169,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5391330656005757,0.5391330656005757,0.0,45.00318401691294,36.85662618164413,30.244778927844912],[12,85.0,108.56021055628311,313.39712716158044,29.853326037894497,8.803514707861268,8.803514707861268,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.3387658694175899,0.3387658694175899,0.0,45.42015791721233,36.85662618164413,30.244778927844912],[13,85.0,109.10883636056013,323.91079974102803,29.749446332992534,8.936621692530437,8.936621692530437,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.14315485881392487,0.14315485881392487,0.0,45.83162727042009,36.85662618164413,30.244778927844912],[14,85.0,109.65021477222861,334.53965193979144,29.638577399180033,9.034524368948894,9.034524368948894,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.03374277068490894,0.03374277068490894,0.0,46.23766107917145,37.721147269237655,30.244778927844912],[15,85.0,110.18254830312173,345.2470105636881,29.52217663179757,9.101254830312172,9.101254830312172,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,46.636911227341294,38.621979912694115,30.94258037455232],[16,85.0,110.70447110958483,356.0157718706981,29.40474400034337,9.153447110958481,9.153447110958481,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.028353332188615,39.49758355746269,31.977924597798356],[17,85.0,111.21568936031886,366.8446765013238,29.289719893928208,9.204568936031876,9.204568936031876,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.41176702023914,40.353649907093875,33.001495905983475],[18,85.0,111.71667607520519,377.75722916842693,29.18224842295806,9.275669767037641,9.275669767037641,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.78750705640388,41.08235294117647,33.88235294117647],[19,85.0,112.20897366324184,388.91240738455394,29.110731955116485,9.481901483707944,9.481901483707944,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,48.156730247431376,41.08235294117647,33.88235294117647],[20,85.0,112.69987703568844,400.3167380781496,29.040951013466945,9.693681089556321,9.693681089556321,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,48.524907776766334,41.08235294117647,33.882352941176485]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.7432334069005,30.38335384390111,8.693438004131508,8.693438004131508,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.16747666333708,282.80954981285913,30.21799802665419,8.660503252712672,8.660503252712672,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.29586965474226723,0.29586965474226723,0.0,43.475607497502814,36.856626181644124,30.244778927844916],[10,85.0,107.44093595935506,292.842673023687,30.064304692462105,8.528154729203663,8.528154729203663,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.7473471668295986,0.7473471668295986,0.0,44.58070196951629,36.85662618164413,30.244778927844912],[11,85.0,108.00424535588392,303.04005103468484,29.95838148836601,8.667771309348169,8.667771309348169,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.5391330656005757,0.5391330656005757,0.0,45.00318401691294,36.85662618164413,30.244778927844912],[12,85.0,108.56021055628311,313.39712716158044,29.853326037894497,8.803514707861268,8.803514707861268,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.3387658694175899,0.3387658694175899,0.0,45.42015791721233,36.85662618164413,30.244778927844912],[13,85.0,109.10883636056013,323.91079974102803,29.749446332992534,8.936621692530437,8.936621692530437,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.14315485881392487,0.14315485881392487,0.0,45.83162727042009,36.85662618164413,30.244778927844912],[14,85.0,109.65021477222861,334.53965193979144,29.638577399180033,9.034524368948894,9.034524368948894,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.03374277068490894,0.03374277068490894,0.0,46.23766107917145,37.721147269237655,30.244778927844912],[15,85.0,110.18254830312173,345.2470105636881,29.52217663179757,9.101254830312172,9.101254830312172,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,46.636911227341294,38.621979912694115,30.94258037455232],[16,85.0,110.70447110958483,356.0157718706981,29.40474400034337,9.153447110958481,9.153447110958481,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.028353332188615,39.49758355746269,31.977924597798356],[17,85.0,111.21568936031886,366.8446765013238,29.289719893928208,9.204568936031876,9.204568936031876,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,47.41176702023914,40.353649907093875,33.001495905983475],[18,85.0,111.71667607520519,377.75722916842693,29.18224842295806,9.275669767037641,9.275669767037641,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.78750705640388,41.08235294117647,33.88235294117647],[19,85.0,112.20897366324184,388.91240738455394,29.110731955116485,9.481901483707944,9.481901483707944,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,48.156730247431376,41.08235294117647,33.88235294117647],[20,85.0,112.69987703568844,400.3167380781496,29.040951013466945,9.693681089556321,9.693681089556321,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,48.524907776766334,41.08235294117647,33.882352941176485]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.154424032891814,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.2526038097959371},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.7756001714596,30.39040517475148,8.721643327532988,8.721643327532988,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.1693842209575,283.01404623417926,30.25454385221625,8.808594112581218,8.808594112581218,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.29552242209619095,0.29552242209619095,2.7755575615628914e-17,43.47703816571813,36.856626181644124,30.244778927844916],[10,85.0,107.45258578051964,293.48790983086354,30.155049569165488,8.902784057181648,8.902784057181648,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.7452547912969534,0.7452547912969534,0.0,44.58943933538973,36.85662618164413,30.244778927844912],[11,85.0,108.03990775316721,304.0058665982496,30.017588874777736,8.940263252278157,8.940263252278157,0.0,0.0,0.0,0.0,0.0,0.5327247696144215,0.5327247696144215,0.0,45.02993081487541,36.85662618164413,30.244778927844912],[12,85.0,108.61203905200749,314.5671893706294,29.883771326128837,8.977124356522822,8.977124356522822,0.0,0.0,0.0,0.0,0.0,0.329204513220823,0.329204513220823,0.0,45.45902928900561,36.85662618164413,30.244778927844912],[13,85.0,109.16984299324783,325.1709158152439,29.753331121168618,9.013167477922337,9.013167477922337,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.13183178597553935,0.13183178597553935,0.0,45.877382244935866,36.85662618164413,30.244778927844912],[14,85.0,109.71409536526194,335.82636180454693,29.628258431411385,9.057129090907566,9.057129090907566,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0271955438136553,0.0271955438136553,0.0,46.28557152394645,37.777514587133865,30.244778927844912],[15,85.0,110.24601242679951,346.5411867959351,29.507897203970096,9.107601242679948,9.107601242679948,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.68450932009963,38.677296285573334,31.010514511239094],[16,85.0,110.7666193833026,357.31725966455895,29.3907606387569,9.15966193833026,9.15966193833026,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.074964537476944,39.55150806182348,32.043828739055144],[17,85.0,111.27658054468712,368.1533279639339,29.27601937744538,9.210658054468709,9.210658054468709,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.45743540851534,40.406784243989854,33.06621787138486],[18,85.0,111.77636497137466,379.08449384689624,29.171281507285798,9.29149100051795,9.29149100051795,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,47.83227372853099,41.08235294117647,33.88235294117647],[19,85.0,112.26802313391914,390.2586253379847,29.09999715837649,9.498011767425183,9.498011767425183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,48.20101735043936,41.08235294117647,33.882352941176464],[20,85.0,112.7583076250731,401.68195881507205,29.030381457612748,9.709833455524233,9.709833455524233,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.568730718804815,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.7756001714596,30.39040517475148,8.721643327532988,8.721643327532988,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.1693842209575,283.01404623417926,30.25454385221625,8.808594112581218,8.808594112581218,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.29552242209619095,0.29552242209619095,2.7755575615628914e-17,43.47703816571813,36.856626181644124,30.244778927844916],[10,85.0,107.45258578051964,293.48790983086354,30.155049569165488,8.902784057181648,8.902784057181648,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.7452547912969534,0.7452547912969534,0.0,44.58943933538973,36.85662618164413,30.244778927844912],[11,85.0,108.03990775316721,304.0058665982496,30.017588874777736,8.940263252278157,8.940263252278157,0.0,0.0,0.0,0.0,0.0,0.5327247696144215,0.5327247696144215,0.0,45.02993081487541,36.85662618164413,30.244778927844912],[12,85.0,108.61203905200749,314.5671893706294,29.883771326128837,8.977124356522822,8.977124356522822,0.0,0.0,0.0,0.0,0.0,0.329204513220823,0.329204513220823,0.0,45.45902928900561,36.85662618164413,30.244778927844912],[13,85.0,109.16984299324783,325.1709158152439,29.753331121168618,9.013167477922337,9.013167477922337,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.13183178597553935,0.13183178597553935,0.0,45.877382244935866,36.85662618164413,30.244778927844912],[14,85.0,109.71409536526194,335.82636180454693,29.628258431411385,9.057129090907566,9.057129090907566,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0271955438136553,0.0271955438136553,0.0,46.28557152394645,37.777514587133865,30.244778927844912],[15,85.0,110.24601242679951,346.5411867959351,29.507897203970096,9.107601242679948,9.107601242679948,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.68450932009963,38.677296285573334,31.010514511239094],[16,85.0,110.7666193833026,357.31725966455895,29.3907606387569,9.15966193833026,9.15966193833026,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.074964537476944,39.55150806182348,32.043828739055144],[17,85.0,111.27658054468712,368.1533279639339,29.27601937744538,9.210658054468709,9.210658054468709,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.45743540851534,40.406784243989854,33.06621787138486],[18,85.0,111.77636497137466,379.08449384689624,29.171281507285798,9.29149100051795,9.29149100051795,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,47.83227372853099,41.08235294117647,33.88235294117647],[19,85.0,112.26802313391914,390.2586253379847,29.09999715837649,9.498011767425183,9.498011767425183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,48.20101735043936,41.08235294117647,33.882352941176464],[20,85.0,112.7583076250731,401.68195881507205,29.030381457612748,9.709833455524233,9.709833455524233,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.568730718804815,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.118144472820532,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.087569859650527},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.7756001714596,30.39040517475148,8.721643327532988,8.721643327532988,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.1693842209575,283.01404623417926,30.25454385221625,8.808594112581218,8.808594112581218,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.29552242209619095,0.29552242209619095,2.7755575615628914e-17,43.47703816571813,36.856626181644124,30.244778927844916],[10,85.0,107.45258578051964,293.48790983086354,30.155049569165488,8.902784057181648,8.902784057181648,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.7452547912969534,0.7452547912969534,0.0,44.58943933538973,36.85662618164413,30.244778927844912],[11,85.0,108.03990775316721,304.0058665982496,30.017588874777736,8.940263252278157,8.940263252278157,0.0,0.0,0.0,0.0,0.0,0.5327247696144215,0.5327247696144215,0.0,45.02993081487541,36.85662618164413,30.244778927844912],[12,85.0,108.61203905200749,314.5671893706294,29.883771326128837,8.977124356522822,8.977124356522822,0.0,0.0,0.0,0.0,0.0,0.329204513220823,0.329204513220823,0.0,45.45902928900561,36.85662618164413,30.244778927844912],[13,85.0,109.16984299324783,325.1709158152439,29.753331121168618,9.013167477922337,9.013167477922337,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.13183178597553935,0.13183178597553935,0.0,45.877382244935866,36.85662618164413,30.244778927844912],[14,85.0,109.71409536526194,335.82636180454693,29.628258431411385,9.057129090907566,9.057129090907566,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0271955438136553,0.0271955438136553,0.0,46.28557152394645,37.777514587133865,30.244778927844912],[15,85.0,110.24601242679951,346.5411867959351,29.507897203970096,9.107601242679948,9.107601242679948,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.68450932009963,38.677296285573334,31.010514511239094],[16,85.0,110.7666193833026,357.31725966455895,29.3907606387569,9.15966193833026,9.15966193833026,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.074964537476944,39.55150806182348,32.043828739055144],[17,85.0,111.27658054468712,368.1533279639339,29.27601937744538,9.210658054468709,9.210658054468709,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.45743540851534,40.406784243989854,33.06621787138486],[18,85.0,111.77636497137466,379.08449384689624,29.171281507285798,9.29149100051795,9.29149100051795,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,47.83227372853099,41.08235294117647,33.88235294117647],[19,85.0,112.26802313391914,390.2586253379847,29.09999715837649,9.498011767425183,9.498011767425183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,48.20101735043936,41.08235294117647,33.882352941176464],[20,85.0,112.7583076250731,401.68195881507205,29.030381457612748,9.709833455524233,9.709833455524233,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.568730718804815,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.7756001714596,30.39040517475148,8.721643327532988,8.721643327532988,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.1693842209575,283.01404623417926,30.25454385221625,8.808594112581218,8.808594112581218,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.29552242209619095,0.29552242209619095,2.7755575615628914e-17,43.47703816571813,36.856626181644124,30.244778927844916],[10,85.0,107.45258578051964,293.48790983086354,30.155049569165488,8.902784057181648,8.902784057181648,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.7452547912969534,0.7452547912969534,0.0,44.58943933538973,36.85662618164413,30.244778927844912],[11,85.0,108.03990775316721,304.0058665982496,30.017588874777736,8.940263252278157,8.940263252278157,0.0,0.0,0.0,0.0,0.0,0.5327247696144215,0.5327247696144215,0.0,45.02993081487541,36.85662618164413,30.244778927844912],[12,85.0,108.61203905200749,314.5671893706294,29.883771326128837,8.977124356522822,8.977124356522822,0.0,0.0,0.0,0.0,0.0,0.329204513220823,0.329204513220823,0.0,45.45902928900561,36.85662618164413,30.244778927844912],[13,85.0,109.16984299324783,325.1709158152439,29.753331121168618,9.013167477922337,9.013167477922337,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.13183178597553935,0.13183178597553935,0.0,45.877382244935866,36.85662618164413,30.244778927844912],[14,85.0,109.71409536526194,335.82636180454693,29.628258431411385,9.057129090907566,9.057129090907566,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0271955438136553,0.0271955438136553,0.0,46.28557152394645,37.777514587133865,30.244778927844912],[15,85.0,110.24601242679951,346.5411867959351,29.507897203970096,9.107601242679948,9.107601242679948,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.68450932009963,38.677296285573334,31.010514511239094],[16,85.0,110.7666193833026,357.31725966455895,29.3907606387569,9.15966193833026,9.15966193833026,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.074964537476944,39.55150806182348,32.043828739055144],[17,85.0,111.27658054468712,368.1533279639339,29.27601937744538,9.210658054468709,9.210658054468709,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.45743540851534,40.406784243989854,33.06621787138486],[18,85.0,111.77636497137466,379.08449384689624,29.171281507285798,9.29149100051795,9.29149100051795,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,47.83227372853099,41.08235294117647,33.88235294117647],[19,85.0,112.26802313391914,390.2586253379847,29.09999715837649,9.498011767425183,9.498011767425183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,48.20101735043936,41.08235294117647,33.882352941176464],[20,85.0,112.7583076250731,401.68195881507205,29.030381457612748,9.709833455524233,9.709833455524233,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.568730718804815,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.118144472820532,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.087569859650527},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.7756001714596,30.39040517475148,8.721643327532988,8.721643327532988,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.1693842209575,283.01404623417926,30.25454385221625,8.808594112581218,8.808594112581218,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.29552242209619095,0.29552242209619095,2.7755575615628914e-17,43.47703816571813,36.856626181644124,30.244778927844916],[10,85.0,107.45258578051964,293.48790983086354,30.155049569165488,8.902784057181648,8.902784057181648,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.7452547912969534,0.7452547912969534,0.0,44.58943933538973,36.85662618164413,30.244778927844912],[11,85.0,108.03990775316721,304.0058665982496,30.017588874777736,8.940263252278157,8.940263252278157,0.0,0.0,0.0,0.0,0.0,0.5327247696144215,0.5327247696144215,0.0,45.02993081487541,36.85662618164413,30.244778927844912],[12,85.0,108.61203905200749,314.5671893706294,29.883771326128837,8.977124356522822,8.977124356522822,0.0,0.0,0.0,0.0,0.0,0.329204513220823,0.329204513220823,0.0,45.45902928900561,36.85662618164413,30.244778927844912],[13,85.0,109.16984299324783,325.1709158152439,29.753331121168618,9.013167477922337,9.013167477922337,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.13183178597553935,0.13183178597553935,0.0,45.877382244935866,36.85662618164413,30.244778927844912],[14,85.0,109.71409536526194,335.82636180454693,29.628258431411385,9.057129090907566,9.057129090907566,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0271955438136553,0.0271955438136553,0.0,46.28557152394645,37.777514587133865,30.244778927844912],[15,85.0,110.24601242679951,346.5411867959351,29.507897203970096,9.107601242679948,9.107601242679948,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.68450932009963,38.677296285573334,31.010514511239094],[16,85.0,110.7666193833026,357.31725966455895,29.3907606387569,9.15966193833026,9.15966193833026,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.074964537476944,39.55150806182348,32.043828739055144],[17,85.0,111.27658054468712,368.1533279639339,29.27601937744538,9.210658054468709,9.210658054468709,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.45743540851534,40.406784243989854,33.06621787138486],[18,85.0,111.77636497137466,379.08449384689624,29.171281507285798,9.29149100051795,9.29149100051795,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,47.83227372853099,41.08235294117647,33.88235294117647],[19,85.0,112.26802313391914,390.2586253379847,29.09999715837649,9.498011767425183,9.498011767425183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,48.20101735043936,41.08235294117647,33.882352941176464],[20,85.0,112.7583076250731,401.68195881507205,29.030381457612748,9.709833455524233,9.709833455524233,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.568730718804815,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7671570087168,30.561905604330416,8.639153064742032,8.639153064742032,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.97614798556517,40.09145828404507,31.273657486346565],[8,87.14285714285714,106.76287977138409,272.7756001714596,30.39040517475148,8.721643327532988,8.721643327532988,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.056410646802948605,0.056410646802948605,0.0,42.27215982853807,38.389115204348734,30.244778927844912],[9,86.03448275862068,107.1693842209575,283.01404623417926,30.25454385221625,8.808594112581218,8.808594112581218,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.29552242209619095,0.29552242209619095,2.7755575615628914e-17,43.47703816571813,36.856626181644124,30.244778927844916],[10,85.0,107.45258578051964,293.48790983086354,30.155049569165488,8.902784057181648,8.902784057181648,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.7452547912969534,0.7452547912969534,0.0,44.58943933538973,36.85662618164413,30.244778927844912],[11,85.0,108.03990775316721,304.0058665982496,30.017588874777736,8.940263252278157,8.940263252278157,0.0,0.0,0.0,0.0,0.0,0.5327247696144215,0.5327247696144215,0.0,45.02993081487541,36.85662618164413,30.244778927844912],[12,85.0,108.61203905200749,314.5671893706294,29.883771326128837,8.977124356522822,8.977124356522822,0.0,0.0,0.0,0.0,0.0,0.329204513220823,0.329204513220823,0.0,45.45902928900561,36.85662618164413,30.244778927844912],[13,85.0,109.16984299324783,325.1709158152439,29.753331121168618,9.013167477922337,9.013167477922337,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.13183178597553935,0.13183178597553935,0.0,45.877382244935866,36.85662618164413,30.244778927844912],[14,85.0,109.71409536526194,335.82636180454693,29.628258431411385,9.057129090907566,9.057129090907566,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0271955438136553,0.0271955438136553,0.0,46.28557152394645,37.777514587133865,30.244778927844912],[15,85.0,110.24601242679951,346.5411867959351,29.507897203970096,9.107601242679948,9.107601242679948,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.68450932009963,38.677296285573334,31.010514511239094],[16,85.0,110.7666193833026,357.31725966455895,29.3907606387569,9.15966193833026,9.15966193833026,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.074964537476944,39.55150806182348,32.043828739055144],[17,85.0,111.27658054468712,368.1533279639339,29.27601937744538,9.210658054468709,9.210658054468709,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.45743540851534,40.406784243989854,33.06621787138486],[18,85.0,111.77636497137466,379.08449384689624,29.171281507285798,9.29149100051795,9.29149100051795,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,47.83227372853099,41.08235294117647,33.88235294117647],[19,85.0,112.26802313391914,390.2586253379847,29.09999715837649,9.498011767425183,9.498011767425183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,48.20101735043936,41.08235294117647,33.882352941176464],[20,85.0,112.7583076250731,401.68195881507205,29.030381457612748,9.709833455524233,9.709833455524233,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.568730718804815,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.118144472820532,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.087569859650527},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.70201831496786,30.547520809460856,8.581613885263764,8.581613885263764,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.75890945366808,272.42404833210594,30.329000604602307,8.472054729220332,8.472054729220332,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.2706116687341851,0.2706116687341851,0.0,42.269182090251064,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.14865495839445,281.936975071994,30.103676968678972,8.184397315869248,8.184397315869248,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.6584129202734261,0.6584129202734261,0.0,43.461491218795835,38.9042165250688,31.925044423836294],[10,85.0,107.39114622555552,291.1387163734758,29.90008347017594,7.8214801062595285,7.8214801062595285,0.0,0.0,0.0,-6.394884621840902e-14,0.0,1.11181612921779,1.11181612921779,0.0,44.543359669166634,38.904216525068804,31.925044423836294],[11,85.0,107.90974514390795,300.61906689912433,29.82963820072325,8.058297946801247,8.058297946801247,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.9063072973217219,0.9063072973217219,0.0,44.93230885793096,38.904216525068804,31.925044423836294],[12,85.0,108.42967368417857,310.3709616015304,29.75735920321654,8.289110497045144,8.289110497045144,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.707618745969695,0.707618745969695,0.0,45.32225526313392,38.904216525068804,31.925044423836294],[13,85.0,108.95015054396126,320.390927031346,29.684205017845397,8.516970615343283,8.516970615343283,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.5122715989476099,0.5122715989476099,0.0,45.712612907970936,38.904216525068804,31.925044423836294],[14,85.0,109.47065176005691,330.6754656525126,29.61030151698355,8.741857827991637,8.741857827991637,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.3202303866822942,0.3202303866822942,2.7755575615628914e-17,46.102988820042675,38.904216525068804,31.925044423836294],[15,85.0,109.99070063279922,341.2210747564858,29.535766776394354,8.963767738377172,8.963767738377172,0.0,0.0,0.0,-1.4210854715202004e-13,0.0,0.1314470276697297,0.1314470276697297,0.0,46.493025474599406,38.904216525068804,31.925044423836294],[16,85.0,110.5098652601694,351.96694125768215,29.44853031646176,9.133986526016926,9.133986526016926,0.0,0.0,0.0,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,46.88239894512705,39.46875537614408,31.933682311476588],[17,85.0,111.02504388483895,362.77341700883966,29.33261512591111,9.185504388483892,9.185504388483892,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,47.26878291362921,40.33892630805479,32.97948630211385],[18,85.0,111.52981729911859,373.6605893445166,29.22356979655158,9.25409648532542,9.25409648532542,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,47.64736297433894,41.08235294117647,33.88235294117647],[19,85.0,112.02559688956818,384.79097880644133,29.151308538266825,9.46083104263603,9.46083104263603,0.0,0.0,0.0,-1.4921397450962104e-13,0.0,0.0,0.0,0.0,48.01919766717612,41.08235294117647,33.88235294117648],[20,85.0,112.5199173968918,396.1711980478377,29.080817239573648,9.673186355186928,9.673186355186928,0.0,0.0,0.0,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,48.38993804766885,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.70201831496786,30.547520809460856,8.581613885263764,8.581613885263764,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.75890945366808,272.42404833210594,30.329000604602307,8.472054729220332,8.472054729220332,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.2706116687341851,0.2706116687341851,0.0,42.269182090251064,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.14865495839445,281.936975071994,30.103676968678972,8.184397315869248,8.184397315869248,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.6584129202734261,0.6584129202734261,0.0,43.461491218795835,38.9042165250688,31.925044423836294],[10,85.0,107.39114622555552,291.1387163734758,29.90008347017594,7.8214801062595285,7.8214801062595285,0.0,0.0,0.0,-6.394884621840902e-14,0.0,1.11181612921779,1.11181612921779,0.0,44.543359669166634,38.904216525068804,31.925044423836294],[11,85.0,107.90974514390795,300.61906689912433,29.82963820072325,8.058297946801247,8.058297946801247,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.9063072973217219,0.9063072973217219,0.0,44.93230885793096,38.904216525068804,31.925044423836294],[12,85.0,108.42967368417857,310.3709616015304,29.75735920321654,8.289110497045144,8.289110497045144,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.707618745969695,0.707618745969695,0.0,45.32225526313392,38.904216525068804,31.925044423836294],[13,85.0,108.95015054396126,320.390927031346,29.684205017845397,8.516970615343283,8.516970615343283,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.5122715989476099,0.5122715989476099,0.0,45.712612907970936,38.904216525068804,31.925044423836294],[14,85.0,109.47065176005691,330.6754656525126,29.61030151698355,8.741857827991637,8.741857827991637,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.3202303866822942,0.3202303866822942,2.7755575615628914e-17,46.102988820042675,38.904216525068804,31.925044423836294],[15,85.0,109.99070063279922,341.2210747564858,29.535766776394354,8.963767738377172,8.963767738377172,0.0,0.0,0.0,-1.4210854715202004e-13,0.0,0.1314470276697297,0.1314470276697297,0.0,46.493025474599406,38.904216525068804,31.925044423836294],[16,85.0,110.5098652601694,351.96694125768215,29.44853031646176,9.133986526016926,9.133986526016926,0.0,0.0,0.0,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,46.88239894512705,39.46875537614408,31.933682311476588],[17,85.0,111.02504388483895,362.77341700883966,29.33261512591111,9.185504388483892,9.185504388483892,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,47.26878291362921,40.33892630805479,32.97948630211385],[18,85.0,111.52981729911859,373.6605893445166,29.22356979655158,9.25409648532542,9.25409648532542,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,47.64736297433894,41.08235294117647,33.88235294117647],[19,85.0,112.02559688956818,384.79097880644133,29.151308538266825,9.46083104263603,9.46083104263603,0.0,0.0,0.0,-1.4921397450962104e-13,0.0,0.0,0.0,0.0,48.01919766717612,41.08235294117647,33.88235294117648],[20,85.0,112.5199173968918,396.1711980478377,29.080817239573648,9.673186355186928,9.673186355186928,0.0,0.0,0.0,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,48.38993804766885,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":4.682648196458963,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-1.285552933559897},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.4921397450962104e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.70201831496786,30.547520809460856,8.581613885263764,8.581613885263764,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.75890945366808,272.42404833210594,30.329000604602307,8.472054729220332,8.472054729220332,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.2706116687341851,0.2706116687341851,0.0,42.269182090251064,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.14865495839445,281.936975071994,30.103676968678972,8.184397315869248,8.184397315869248,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.6584129202734261,0.6584129202734261,0.0,43.461491218795835,38.9042165250688,31.925044423836294],[10,85.0,107.39114622555552,291.1387163734758,29.90008347017594,7.8214801062595285,7.8214801062595285,0.0,0.0,0.0,-6.394884621840902e-14,0.0,1.11181612921779,1.11181612921779,0.0,44.543359669166634,38.904216525068804,31.925044423836294],[11,85.0,107.90974514390795,300.61906689912433,29.82963820072325,8.058297946801247,8.058297946801247,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.9063072973217219,0.9063072973217219,0.0,44.93230885793096,38.904216525068804,31.925044423836294],[12,85.0,108.42967368417857,310.3709616015304,29.75735920321654,8.289110497045144,8.289110497045144,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.707618745969695,0.707618745969695,0.0,45.32225526313392,38.904216525068804,31.925044423836294],[13,85.0,108.95015054396126,320.390927031346,29.684205017845397,8.516970615343283,8.516970615343283,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.5122715989476099,0.5122715989476099,0.0,45.712612907970936,38.904216525068804,31.925044423836294],[14,85.0,109.47065176005691,330.6754656525126,29.61030151698355,8.741857827991637,8.741857827991637,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.3202303866822942,0.3202303866822942,2.7755575615628914e-17,46.102988820042675,38.904216525068804,31.925044423836294],[15,85.0,109.99070063279922,341.2210747564858,29.535766776394354,8.963767738377172,8.963767738377172,0.0,0.0,0.0,-1.4210854715202004e-13,0.0,0.1314470276697297,0.1314470276697297,0.0,46.493025474599406,38.904216525068804,31.925044423836294],[16,85.0,110.5098652601694,351.96694125768215,29.44853031646176,9.133986526016926,9.133986526016926,0.0,0.0,0.0,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,46.88239894512705,39.46875537614408,31.933682311476588],[17,85.0,111.02504388483895,362.77341700883966,29.33261512591111,9.185504388483892,9.185504388483892,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,47.26878291362921,40.33892630805479,32.97948630211385],[18,85.0,111.52981729911859,373.6605893445166,29.22356979655158,9.25409648532542,9.25409648532542,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,47.64736297433894,41.08235294117647,33.88235294117647],[19,85.0,112.02559688956818,384.79097880644133,29.151308538266825,9.46083104263603,9.46083104263603,0.0,0.0,0.0,-1.4921397450962104e-13,0.0,0.0,0.0,0.0,48.01919766717612,41.08235294117647,33.88235294117648],[20,85.0,112.5199173968918,396.1711980478377,29.080817239573648,9.673186355186928,9.673186355186928,0.0,0.0,0.0,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,48.38993804766885,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.70201831496786,30.547520809460856,8.581613885263764,8.581613885263764,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.75890945366808,272.42404833210594,30.329000604602307,8.472054729220332,8.472054729220332,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.2706116687341851,0.2706116687341851,0.0,42.269182090251064,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.14865495839445,281.936975071994,30.103676968678972,8.184397315869248,8.184397315869248,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.6584129202734261,0.6584129202734261,0.0,43.461491218795835,38.9042165250688,31.925044423836294],[10,85.0,107.39114622555552,291.1387163734758,29.90008347017594,7.8214801062595285,7.8214801062595285,0.0,0.0,0.0,-6.394884621840902e-14,0.0,1.11181612921779,1.11181612921779,0.0,44.543359669166634,38.904216525068804,31.925044423836294],[11,85.0,107.90974514390795,300.61906689912433,29.82963820072325,8.058297946801247,8.058297946801247,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.9063072973217219,0.9063072973217219,0.0,44.93230885793096,38.904216525068804,31.925044423836294],[12,85.0,108.42967368417857,310.3709616015304,29.75735920321654,8.289110497045144,8.289110497045144,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.707618745969695,0.707618745969695,0.0,45.32225526313392,38.904216525068804,31.925044423836294],[13,85.0,108.95015054396126,320.390927031346,29.684205017845397,8.516970615343283,8.516970615343283,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.5122715989476099,0.5122715989476099,0.0,45.712612907970936,38.904216525068804,31.925044423836294],[14,85.0,109.47065176005691,330.6754656525126,29.61030151698355,8.741857827991637,8.741857827991637,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.3202303866822942,0.3202303866822942,2.7755575615628914e-17,46.102988820042675,38.904216525068804,31.925044423836294],[15,85.0,109.99070063279922,341.2210747564858,29.535766776394354,8.963767738377172,8.963767738377172,0.0,0.0,0.0,-1.4210854715202004e-13,0.0,0.1314470276697297,0.1314470276697297,0.0,46.493025474599406,38.904216525068804,31.925044423836294],[16,85.0,110.5098652601694,351.96694125768215,29.44853031646176,9.133986526016926,9.133986526016926,0.0,0.0,0.0,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,46.88239894512705,39.46875537614408,31.933682311476588],[17,85.0,111.02504388483895,362.77341700883966,29.33261512591111,9.185504388483892,9.185504388483892,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,47.26878291362921,40.33892630805479,32.97948630211385],[18,85.0,111.52981729911859,373.6605893445166,29.22356979655158,9.25409648532542,9.25409648532542,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,47.64736297433894,41.08235294117647,33.88235294117647],[19,85.0,112.02559688956818,384.79097880644133,29.151308538266825,9.46083104263603,9.46083104263603,0.0,0.0,0.0,-1.4921397450962104e-13,0.0,0.0,0.0,0.0,48.01919766717612,41.08235294117647,33.88235294117648],[20,85.0,112.5199173968918,396.1711980478377,29.080817239573648,9.673186355186928,9.673186355186928,0.0,0.0,0.0,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,48.38993804766885,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":4.682648196458963,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-1.285552933559897},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.4921397450962104e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.70201831496786,30.547520809460856,8.581613885263764,8.581613885263764,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.75890945366808,272.42404833210594,30.329000604602307,8.472054729220332,8.472054729220332,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.2706116687341851,0.2706116687341851,0.0,42.269182090251064,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.14865495839445,281.936975071994,30.103676968678972,8.184397315869248,8.184397315869248,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.6584129202734261,0.6584129202734261,0.0,43.461491218795835,38.9042165250688,31.925044423836294],[10,85.0,107.39114622555552,291.1387163734758,29.90008347017594,7.8214801062595285,7.8214801062595285,0.0,0.0,0.0,-6.394884621840902e-14,0.0,1.11181612921779,1.11181612921779,0.0,44.543359669166634,38.904216525068804,31.925044423836294],[11,85.0,107.90974514390795,300.61906689912433,29.82963820072325,8.058297946801247,8.058297946801247,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.9063072973217219,0.9063072973217219,0.0,44.93230885793096,38.904216525068804,31.925044423836294],[12,85.0,108.42967368417857,310.3709616015304,29.75735920321654,8.289110497045144,8.289110497045144,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.707618745969695,0.707618745969695,0.0,45.32225526313392,38.904216525068804,31.925044423836294],[13,85.0,108.95015054396126,320.390927031346,29.684205017845397,8.516970615343283,8.516970615343283,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.5122715989476099,0.5122715989476099,0.0,45.712612907970936,38.904216525068804,31.925044423836294],[14,85.0,109.47065176005691,330.6754656525126,29.61030151698355,8.741857827991637,8.741857827991637,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.3202303866822942,0.3202303866822942,2.7755575615628914e-17,46.102988820042675,38.904216525068804,31.925044423836294],[15,85.0,109.99070063279922,341.2210747564858,29.535766776394354,8.963767738377172,8.963767738377172,0.0,0.0,0.0,-1.4210854715202004e-13,0.0,0.1314470276697297,0.1314470276697297,0.0,46.493025474599406,38.904216525068804,31.925044423836294],[16,85.0,110.5098652601694,351.96694125768215,29.44853031646176,9.133986526016926,9.133986526016926,0.0,0.0,0.0,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,46.88239894512705,39.46875537614408,31.933682311476588],[17,85.0,111.02504388483895,362.77341700883966,29.33261512591111,9.185504388483892,9.185504388483892,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,47.26878291362921,40.33892630805479,32.97948630211385],[18,85.0,111.52981729911859,373.6605893445166,29.22356979655158,9.25409648532542,9.25409648532542,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,47.64736297433894,41.08235294117647,33.88235294117647],[19,85.0,112.02559688956818,384.79097880644133,29.151308538266825,9.46083104263603,9.46083104263603,0.0,0.0,0.0,-1.4921397450962104e-13,0.0,0.0,0.0,0.0,48.01919766717612,41.08235294117647,33.88235294117648],[20,85.0,112.5199173968918,396.1711980478377,29.080817239573648,9.673186355186928,9.673186355186928,0.0,0.0,0.0,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,48.38993804766885,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.70201831496786,30.547520809460856,8.581613885263764,8.581613885263764,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.75890945366808,272.42404833210594,30.329000604602307,8.472054729220332,8.472054729220332,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.2706116687341851,0.2706116687341851,0.0,42.269182090251064,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.14865495839445,281.936975071994,30.103676968678972,8.184397315869248,8.184397315869248,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.6584129202734261,0.6584129202734261,0.0,43.461491218795835,38.9042165250688,31.925044423836294],[10,85.0,107.39114622555552,291.1387163734758,29.90008347017594,7.8214801062595285,7.8214801062595285,0.0,0.0,0.0,-6.394884621840902e-14,0.0,1.11181612921779,1.11181612921779,0.0,44.543359669166634,38.904216525068804,31.925044423836294],[11,85.0,107.90974514390795,300.61906689912433,29.82963820072325,8.058297946801247,8.058297946801247,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.9063072973217219,0.9063072973217219,0.0,44.93230885793096,38.904216525068804,31.925044423836294],[12,85.0,108.42967368417857,310.3709616015304,29.75735920321654,8.289110497045144,8.289110497045144,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.707618745969695,0.707618745969695,0.0,45.32225526313392,38.904216525068804,31.925044423836294],[13,85.0,108.95015054396126,320.390927031346,29.684205017845397,8.516970615343283,8.516970615343283,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.5122715989476099,0.5122715989476099,0.0,45.712612907970936,38.904216525068804,31.925044423836294],[14,85.0,109.47065176005691,330.6754656525126,29.61030151698355,8.741857827991637,8.741857827991637,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.3202303866822942,0.3202303866822942,2.7755575615628914e-17,46.102988820042675,38.904216525068804,31.925044423836294],[15,85.0,109.99070063279922,341.2210747564858,29.535766776394354,8.963767738377172,8.963767738377172,0.0,0.0,0.0,-1.4210854715202004e-13,0.0,0.1314470276697297,0.1314470276697297,0.0,46.493025474599406,38.904216525068804,31.925044423836294],[16,85.0,110.5098652601694,351.96694125768215,29.44853031646176,9.133986526016926,9.133986526016926,0.0,0.0,0.0,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,46.88239894512705,39.46875537614408,31.933682311476588],[17,85.0,111.02504388483895,362.77341700883966,29.33261512591111,9.185504388483892,9.185504388483892,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,47.26878291362921,40.33892630805479,32.97948630211385],[18,85.0,111.52981729911859,373.6605893445166,29.22356979655158,9.25409648532542,9.25409648532542,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,47.64736297433894,41.08235294117647,33.88235294117647],[19,85.0,112.02559688956818,384.79097880644133,29.151308538266825,9.46083104263603,9.46083104263603,0.0,0.0,0.0,-1.4921397450962104e-13,0.0,0.0,0.0,0.0,48.01919766717612,41.08235294117647,33.88235294117648],[20,85.0,112.5199173968918,396.1711980478377,29.080817239573648,9.673186355186928,9.673186355186928,0.0,0.0,0.0,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,48.38993804766885,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":4.682648196458963,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-1.285552933559897},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.4921397450962104e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7382064781617,30.55551236216617,8.613580096085016,8.613580096085016,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.76111528902705,272.6159492121806,30.36237227336874,8.607747239645036,8.607747239645036,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.27019643742991617,0.27019643742991617,0.0,42.270836466770284,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.15997321472437,282.5138132934933,30.18364211725636,8.515576166508637,8.515576166508637,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6563115080991677,0.6563115080991677,5.551115123125783e-17,43.46997991104328,38.9042165250688,31.925044423836294],[10,85.0,107.42407567005365,292.37627608604726,30.032254425904245,8.38309337367086,8.38309337367086,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.1057854833362901,1.1057854833362901,5.551115123125783e-17,44.56805675254024,38.904216525068804,31.925044423836294],[11,85.0,107.97842587137033,302.4037237510649,29.92872616097361,8.523330515264973,8.523330515264973,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.8937801796801232,0.8937801796801232,0.0,44.98381940352775,38.904216525068804,31.925044423836294],[12,85.0,108.5259865889357,312.5915492494212,29.825916271166733,8.659651673602852,8.659651673602852,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.6898674632267996,0.6898674632267996,0.0,45.394489941701764,38.904216525068804,31.925044423836294],[13,85.0,109.06672118062367,322.9366660329166,29.724157021336794,8.793349265971102,8.793349265971102,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.490807130228192,0.490807130228192,0.0,45.80004088546775,38.904216525068804,31.925044423836294],[14,85.0,109.60068690136609,333.4360915436847,29.623456195696622,8.92451168415289,8.92451168415289,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.29639251495930763,0.29639251495930763,0.0,46.20051517602456,38.904216525068804,31.925044423836294],[15,85.0,110.12795212316087,344.08694448934546,29.5238182201626,9.053225003811619,9.053225003811619,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.1064255212611731,0.1064255212611731,0.0,46.59596409237064,38.904216525068804,31.925044423836294],[16,85.0,110.64859447310634,354.8491320744168,29.417316243550985,9.147859447310637,9.147859447310637,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.0,0.0,0.0,46.98644585482975,39.5881988035098,32.08051945821472],[17,85.0,111.16094611889177,365.67159632369817,29.302037123249246,9.199094611889194,9.199094611889194,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,47.370709589168825,40.45363886363689,33.11992901940182],[18,85.0,111.66301668530056,376.59954723694625,29.198935397739973,9.288758276260879,9.288758276260879,0.0,0.0,0.0,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.747262513975414,41.08235294117647,33.88235294117647],[19,85.0,112.15732469213997,387.7714363507973,29.127195263658223,9.496105746773367,9.496105746773367,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,48.117993519104964,41.08235294117647,33.88235294117647],[20,85.0,112.65022012904824,399.1932453070674,29.057079370945218,9.70853761282963,9.70853761282963,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,48.487665096786166,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7382064781617,30.55551236216617,8.613580096085016,8.613580096085016,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.76111528902705,272.6159492121806,30.36237227336874,8.607747239645036,8.607747239645036,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.27019643742991617,0.27019643742991617,0.0,42.270836466770284,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.15997321472437,282.5138132934933,30.18364211725636,8.515576166508637,8.515576166508637,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6563115080991677,0.6563115080991677,5.551115123125783e-17,43.46997991104328,38.9042165250688,31.925044423836294],[10,85.0,107.42407567005365,292.37627608604726,30.032254425904245,8.38309337367086,8.38309337367086,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.1057854833362901,1.1057854833362901,5.551115123125783e-17,44.56805675254024,38.904216525068804,31.925044423836294],[11,85.0,107.97842587137033,302.4037237510649,29.92872616097361,8.523330515264973,8.523330515264973,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.8937801796801232,0.8937801796801232,0.0,44.98381940352775,38.904216525068804,31.925044423836294],[12,85.0,108.5259865889357,312.5915492494212,29.825916271166733,8.659651673602852,8.659651673602852,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.6898674632267996,0.6898674632267996,0.0,45.394489941701764,38.904216525068804,31.925044423836294],[13,85.0,109.06672118062367,322.9366660329166,29.724157021336794,8.793349265971102,8.793349265971102,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.490807130228192,0.490807130228192,0.0,45.80004088546775,38.904216525068804,31.925044423836294],[14,85.0,109.60068690136609,333.4360915436847,29.623456195696622,8.92451168415289,8.92451168415289,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.29639251495930763,0.29639251495930763,0.0,46.20051517602456,38.904216525068804,31.925044423836294],[15,85.0,110.12795212316087,344.08694448934546,29.5238182201626,9.053225003811619,9.053225003811619,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.1064255212611731,0.1064255212611731,0.0,46.59596409237064,38.904216525068804,31.925044423836294],[16,85.0,110.64859447310634,354.8491320744168,29.417316243550985,9.147859447310637,9.147859447310637,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.0,0.0,0.0,46.98644585482975,39.5881988035098,32.08051945821472],[17,85.0,111.16094611889177,365.67159632369817,29.302037123249246,9.199094611889194,9.199094611889194,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,47.370709589168825,40.45363886363689,33.11992901940182],[18,85.0,111.66301668530056,376.59954723694625,29.198935397739973,9.288758276260879,9.288758276260879,0.0,0.0,0.0,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.747262513975414,41.08235294117647,33.88235294117647],[19,85.0,112.15732469213997,387.7714363507973,29.127195263658223,9.496105746773367,9.496105746773367,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,48.117993519104964,41.08235294117647,33.88235294117647],[20,85.0,112.65022012904824,399.1932453070674,29.057079370945218,9.70853761282963,9.70853761282963,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,48.487665096786166,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":4.57349865986348,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.5325458354328738},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7382064781617,30.55551236216617,8.613580096085016,8.613580096085016,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.76111528902705,272.6159492121806,30.36237227336874,8.607747239645036,8.607747239645036,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.27019643742991617,0.27019643742991617,0.0,42.270836466770284,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.15997321472437,282.5138132934933,30.18364211725636,8.515576166508637,8.515576166508637,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6563115080991677,0.6563115080991677,5.551115123125783e-17,43.46997991104328,38.9042165250688,31.925044423836294],[10,85.0,107.42407567005365,292.37627608604726,30.032254425904245,8.38309337367086,8.38309337367086,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.1057854833362901,1.1057854833362901,5.551115123125783e-17,44.56805675254024,38.904216525068804,31.925044423836294],[11,85.0,107.97842587137033,302.4037237510649,29.92872616097361,8.523330515264973,8.523330515264973,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.8937801796801232,0.8937801796801232,0.0,44.98381940352775,38.904216525068804,31.925044423836294],[12,85.0,108.5259865889357,312.5915492494212,29.825916271166733,8.659651673602852,8.659651673602852,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.6898674632267996,0.6898674632267996,0.0,45.394489941701764,38.904216525068804,31.925044423836294],[13,85.0,109.06672118062367,322.9366660329166,29.724157021336794,8.793349265971102,8.793349265971102,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.490807130228192,0.490807130228192,0.0,45.80004088546775,38.904216525068804,31.925044423836294],[14,85.0,109.60068690136609,333.4360915436847,29.623456195696622,8.92451168415289,8.92451168415289,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.29639251495930763,0.29639251495930763,0.0,46.20051517602456,38.904216525068804,31.925044423836294],[15,85.0,110.12795212316087,344.08694448934546,29.5238182201626,9.053225003811619,9.053225003811619,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.1064255212611731,0.1064255212611731,0.0,46.59596409237064,38.904216525068804,31.925044423836294],[16,85.0,110.64859447310634,354.8491320744168,29.417316243550985,9.147859447310637,9.147859447310637,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.0,0.0,0.0,46.98644585482975,39.5881988035098,32.08051945821472],[17,85.0,111.16094611889177,365.67159632369817,29.302037123249246,9.199094611889194,9.199094611889194,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,47.370709589168825,40.45363886363689,33.11992901940182],[18,85.0,111.66301668530056,376.59954723694625,29.198935397739973,9.288758276260879,9.288758276260879,0.0,0.0,0.0,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.747262513975414,41.08235294117647,33.88235294117647],[19,85.0,112.15732469213997,387.7714363507973,29.127195263658223,9.496105746773367,9.496105746773367,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,48.117993519104964,41.08235294117647,33.88235294117647],[20,85.0,112.65022012904824,399.1932453070674,29.057079370945218,9.70853761282963,9.70853761282963,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,48.487665096786166,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7382064781617,30.55551236216617,8.613580096085016,8.613580096085016,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.76111528902705,272.6159492121806,30.36237227336874,8.607747239645036,8.607747239645036,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.27019643742991617,0.27019643742991617,0.0,42.270836466770284,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.15997321472437,282.5138132934933,30.18364211725636,8.515576166508637,8.515576166508637,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6563115080991677,0.6563115080991677,5.551115123125783e-17,43.46997991104328,38.9042165250688,31.925044423836294],[10,85.0,107.42407567005365,292.37627608604726,30.032254425904245,8.38309337367086,8.38309337367086,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.1057854833362901,1.1057854833362901,5.551115123125783e-17,44.56805675254024,38.904216525068804,31.925044423836294],[11,85.0,107.97842587137033,302.4037237510649,29.92872616097361,8.523330515264973,8.523330515264973,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.8937801796801232,0.8937801796801232,0.0,44.98381940352775,38.904216525068804,31.925044423836294],[12,85.0,108.5259865889357,312.5915492494212,29.825916271166733,8.659651673602852,8.659651673602852,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.6898674632267996,0.6898674632267996,0.0,45.394489941701764,38.904216525068804,31.925044423836294],[13,85.0,109.06672118062367,322.9366660329166,29.724157021336794,8.793349265971102,8.793349265971102,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.490807130228192,0.490807130228192,0.0,45.80004088546775,38.904216525068804,31.925044423836294],[14,85.0,109.60068690136609,333.4360915436847,29.623456195696622,8.92451168415289,8.92451168415289,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.29639251495930763,0.29639251495930763,0.0,46.20051517602456,38.904216525068804,31.925044423836294],[15,85.0,110.12795212316087,344.08694448934546,29.5238182201626,9.053225003811619,9.053225003811619,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.1064255212611731,0.1064255212611731,0.0,46.59596409237064,38.904216525068804,31.925044423836294],[16,85.0,110.64859447310634,354.8491320744168,29.417316243550985,9.147859447310637,9.147859447310637,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.0,0.0,0.0,46.98644585482975,39.5881988035098,32.08051945821472],[17,85.0,111.16094611889177,365.67159632369817,29.302037123249246,9.199094611889194,9.199094611889194,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,47.370709589168825,40.45363886363689,33.11992901940182],[18,85.0,111.66301668530056,376.59954723694625,29.198935397739973,9.288758276260879,9.288758276260879,0.0,0.0,0.0,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.747262513975414,41.08235294117647,33.88235294117647],[19,85.0,112.15732469213997,387.7714363507973,29.127195263658223,9.496105746773367,9.496105746773367,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,48.117993519104964,41.08235294117647,33.88235294117647],[20,85.0,112.65022012904824,399.1932453070674,29.057079370945218,9.70853761282963,9.70853761282963,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,48.487665096786166,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":4.57349865986348,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.5325458354328738},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7382064781617,30.55551236216617,8.613580096085016,8.613580096085016,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.76111528902705,272.6159492121806,30.36237227336874,8.607747239645036,8.607747239645036,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.27019643742991617,0.27019643742991617,0.0,42.270836466770284,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.15997321472437,282.5138132934933,30.18364211725636,8.515576166508637,8.515576166508637,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6563115080991677,0.6563115080991677,5.551115123125783e-17,43.46997991104328,38.9042165250688,31.925044423836294],[10,85.0,107.42407567005365,292.37627608604726,30.032254425904245,8.38309337367086,8.38309337367086,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.1057854833362901,1.1057854833362901,5.551115123125783e-17,44.56805675254024,38.904216525068804,31.925044423836294],[11,85.0,107.97842587137033,302.4037237510649,29.92872616097361,8.523330515264973,8.523330515264973,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.8937801796801232,0.8937801796801232,0.0,44.98381940352775,38.904216525068804,31.925044423836294],[12,85.0,108.5259865889357,312.5915492494212,29.825916271166733,8.659651673602852,8.659651673602852,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.6898674632267996,0.6898674632267996,0.0,45.394489941701764,38.904216525068804,31.925044423836294],[13,85.0,109.06672118062367,322.9366660329166,29.724157021336794,8.793349265971102,8.793349265971102,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.490807130228192,0.490807130228192,0.0,45.80004088546775,38.904216525068804,31.925044423836294],[14,85.0,109.60068690136609,333.4360915436847,29.623456195696622,8.92451168415289,8.92451168415289,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.29639251495930763,0.29639251495930763,0.0,46.20051517602456,38.904216525068804,31.925044423836294],[15,85.0,110.12795212316087,344.08694448934546,29.5238182201626,9.053225003811619,9.053225003811619,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.1064255212611731,0.1064255212611731,0.0,46.59596409237064,38.904216525068804,31.925044423836294],[16,85.0,110.64859447310634,354.8491320744168,29.417316243550985,9.147859447310637,9.147859447310637,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.0,0.0,0.0,46.98644585482975,39.5881988035098,32.08051945821472],[17,85.0,111.16094611889177,365.67159632369817,29.302037123249246,9.199094611889194,9.199094611889194,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,47.370709589168825,40.45363886363689,33.11992901940182],[18,85.0,111.66301668530056,376.59954723694625,29.198935397739973,9.288758276260879,9.288758276260879,0.0,0.0,0.0,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.747262513975414,41.08235294117647,33.88235294117647],[19,85.0,112.15732469213997,387.7714363507973,29.127195263658223,9.496105746773367,9.496105746773367,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,48.117993519104964,41.08235294117647,33.88235294117647],[20,85.0,112.65022012904824,399.1932453070674,29.057079370945218,9.70853761282963,9.70853761282963,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,48.487665096786166,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7382064781617,30.55551236216617,8.613580096085016,8.613580096085016,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.76111528902705,272.6159492121806,30.36237227336874,8.607747239645036,8.607747239645036,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.27019643742991617,0.27019643742991617,0.0,42.270836466770284,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.15997321472437,282.5138132934933,30.18364211725636,8.515576166508637,8.515576166508637,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6563115080991677,0.6563115080991677,5.551115123125783e-17,43.46997991104328,38.9042165250688,31.925044423836294],[10,85.0,107.42407567005365,292.37627608604726,30.032254425904245,8.38309337367086,8.38309337367086,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.1057854833362901,1.1057854833362901,5.551115123125783e-17,44.56805675254024,38.904216525068804,31.925044423836294],[11,85.0,107.97842587137033,302.4037237510649,29.92872616097361,8.523330515264973,8.523330515264973,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.8937801796801232,0.8937801796801232,0.0,44.98381940352775,38.904216525068804,31.925044423836294],[12,85.0,108.5259865889357,312.5915492494212,29.825916271166733,8.659651673602852,8.659651673602852,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.6898674632267996,0.6898674632267996,0.0,45.394489941701764,38.904216525068804,31.925044423836294],[13,85.0,109.06672118062367,322.9366660329166,29.724157021336794,8.793349265971102,8.793349265971102,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.490807130228192,0.490807130228192,0.0,45.80004088546775,38.904216525068804,31.925044423836294],[14,85.0,109.60068690136609,333.4360915436847,29.623456195696622,8.92451168415289,8.92451168415289,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.29639251495930763,0.29639251495930763,0.0,46.20051517602456,38.904216525068804,31.925044423836294],[15,85.0,110.12795212316087,344.08694448934546,29.5238182201626,9.053225003811619,9.053225003811619,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.1064255212611731,0.1064255212611731,0.0,46.59596409237064,38.904216525068804,31.925044423836294],[16,85.0,110.64859447310634,354.8491320744168,29.417316243550985,9.147859447310637,9.147859447310637,0.0,0.0,0.0,-9.237055564881302e-14,0.0,0.0,0.0,0.0,46.98644585482975,39.5881988035098,32.08051945821472],[17,85.0,111.16094611889177,365.67159632369817,29.302037123249246,9.199094611889194,9.199094611889194,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,47.370709589168825,40.45363886363689,33.11992901940182],[18,85.0,111.66301668530056,376.59954723694625,29.198935397739973,9.288758276260879,9.288758276260879,0.0,0.0,0.0,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.747262513975414,41.08235294117647,33.88235294117647],[19,85.0,112.15732469213997,387.7714363507973,29.127195263658223,9.496105746773367,9.496105746773367,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,48.117993519104964,41.08235294117647,33.88235294117647],[20,85.0,112.65022012904824,399.1932453070674,29.057079370945218,9.70853761282963,9.70853761282963,0.0,0.0,0.0,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,48.487665096786166,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":4.57349865986348,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.5325458354328738},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7743946413556,30.563503914871475,8.645546306906283,8.645546306906283,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.7633208661541,272.8073735702571,30.395640192972095,8.743024495185566,8.743024495185566,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.269781228558613,0.269781228558613,0.0,42.27249064961558,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.17125662103099,283.0877290831178,30.2630898968618,8.844650691237035,8.844650691237035,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.6542158085808136,0.6542158085808136,0.0,43.47844246577325,38.9042165250688,31.925044423836294],[10,85.0,107.4567816164712,293.6037963107887,30.16296888176221,8.938657143520288,8.938657143520288,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0997898187317272,1.0997898187317272,0.0,44.592586212353396,38.904216525068804,31.925044423836294],[11,85.0,108.04630576663796,304.16352349644717,30.024865585292872,8.975768107809714,8.975768107809714,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.8813753114592187,0.8813753114592187,0.0,45.034729324978464,38.904216525068804,31.925044423836294],[12,85.0,108.62048609178197,314.76621670675047,29.890450784243885,9.012289228757822,9.012289228757822,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.6724061957962246,0.6724061957962246,0.0,45.46536456883647,38.904216525068804,31.925044423836294],[13,85.0,109.18020100744091,325.4109285333222,29.75945101128618,9.048005052585964,9.048005052585964,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.46984951841872835,0.46984951841872835,0.0,45.88515075558068,38.904216525068804,31.925044423836294],[14,85.0,109.72623875825133,336.0967566564926,29.631678786610784,9.082953904694804,9.082953904694804,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.27330028869666645,0.27330028869666645,0.0,46.29467906868849,38.904216525068804,31.925044423836294],[15,85.0,110.25932276892901,346.8228405841111,29.50696214238659,9.117171338475728,9.117171338475728,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0823906158283112,0.0823906158283112,0.0,46.694492076696754,38.904216525068804,31.925044423836294],[16,85.0,110.78011867348553,357.6005016045211,29.387723298465673,9.161011867348549,9.161011867348549,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.08508900511414,39.70206040429079,32.220064228518524],[17,85.0,111.28980726993325,368.43812598921915,29.27304336426492,9.211980726993332,9.211980726993332,0.0,0.0,0.0,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.46735545244993,40.56287153993366,33.25326672178271],[18,85.0,111.78933099307336,379.40480836856443,29.17558725734242,9.321680022443502,9.321680022443502,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,47.84199824480502,41.08235294117647,33.882352941176464],[19,85.0,112.28224747099723,390.61611179775866,29.10434011095435,9.529607914815074,9.529607914815074,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,48.211685603247915,41.08235294117647,33.88235294117647],[20,85.0,112.77379500248563,402.0774235549671,29.03457999778528,9.74211499362714,9.74211499362714,0.0,0.0,0.0,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.58034625186422,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7743946413556,30.563503914871475,8.645546306906283,8.645546306906283,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.7633208661541,272.8073735702571,30.395640192972095,8.743024495185566,8.743024495185566,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.269781228558613,0.269781228558613,0.0,42.27249064961558,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.17125662103099,283.0877290831178,30.2630898968618,8.844650691237035,8.844650691237035,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.6542158085808136,0.6542158085808136,0.0,43.47844246577325,38.9042165250688,31.925044423836294],[10,85.0,107.4567816164712,293.6037963107887,30.16296888176221,8.938657143520288,8.938657143520288,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0997898187317272,1.0997898187317272,0.0,44.592586212353396,38.904216525068804,31.925044423836294],[11,85.0,108.04630576663796,304.16352349644717,30.024865585292872,8.975768107809714,8.975768107809714,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.8813753114592187,0.8813753114592187,0.0,45.034729324978464,38.904216525068804,31.925044423836294],[12,85.0,108.62048609178197,314.76621670675047,29.890450784243885,9.012289228757822,9.012289228757822,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.6724061957962246,0.6724061957962246,0.0,45.46536456883647,38.904216525068804,31.925044423836294],[13,85.0,109.18020100744091,325.4109285333222,29.75945101128618,9.048005052585964,9.048005052585964,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.46984951841872835,0.46984951841872835,0.0,45.88515075558068,38.904216525068804,31.925044423836294],[14,85.0,109.72623875825133,336.0967566564926,29.631678786610784,9.082953904694804,9.082953904694804,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.27330028869666645,0.27330028869666645,0.0,46.29467906868849,38.904216525068804,31.925044423836294],[15,85.0,110.25932276892901,346.8228405841111,29.50696214238659,9.117171338475728,9.117171338475728,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0823906158283112,0.0823906158283112,0.0,46.694492076696754,38.904216525068804,31.925044423836294],[16,85.0,110.78011867348553,357.6005016045211,29.387723298465673,9.161011867348549,9.161011867348549,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.08508900511414,39.70206040429079,32.220064228518524],[17,85.0,111.28980726993325,368.43812598921915,29.27304336426492,9.211980726993332,9.211980726993332,0.0,0.0,0.0,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.46735545244993,40.56287153993366,33.25326672178271],[18,85.0,111.78933099307336,379.40480836856443,29.17558725734242,9.321680022443502,9.321680022443502,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,47.84199824480502,41.08235294117647,33.882352941176464],[19,85.0,112.28224747099723,390.61611179775866,29.10434011095435,9.529607914815074,9.529607914815074,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,48.211685603247915,41.08235294117647,33.88235294117647],[20,85.0,112.77379500248563,402.0774235549671,29.03457999778528,9.74211499362714,9.74211499362714,0.0,0.0,0.0,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.58034625186422,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":4.467041207712814,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.1861082777015577},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2079226507921703e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7743946413556,30.563503914871475,8.645546306906283,8.645546306906283,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.7633208661541,272.8073735702571,30.395640192972095,8.743024495185566,8.743024495185566,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.269781228558613,0.269781228558613,0.0,42.27249064961558,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.17125662103099,283.0877290831178,30.2630898968618,8.844650691237035,8.844650691237035,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.6542158085808136,0.6542158085808136,0.0,43.47844246577325,38.9042165250688,31.925044423836294],[10,85.0,107.4567816164712,293.6037963107887,30.16296888176221,8.938657143520288,8.938657143520288,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0997898187317272,1.0997898187317272,0.0,44.592586212353396,38.904216525068804,31.925044423836294],[11,85.0,108.04630576663796,304.16352349644717,30.024865585292872,8.975768107809714,8.975768107809714,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.8813753114592187,0.8813753114592187,0.0,45.034729324978464,38.904216525068804,31.925044423836294],[12,85.0,108.62048609178197,314.76621670675047,29.890450784243885,9.012289228757822,9.012289228757822,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.6724061957962246,0.6724061957962246,0.0,45.46536456883647,38.904216525068804,31.925044423836294],[13,85.0,109.18020100744091,325.4109285333222,29.75945101128618,9.048005052585964,9.048005052585964,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.46984951841872835,0.46984951841872835,0.0,45.88515075558068,38.904216525068804,31.925044423836294],[14,85.0,109.72623875825133,336.0967566564926,29.631678786610784,9.082953904694804,9.082953904694804,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.27330028869666645,0.27330028869666645,0.0,46.29467906868849,38.904216525068804,31.925044423836294],[15,85.0,110.25932276892901,346.8228405841111,29.50696214238659,9.117171338475728,9.117171338475728,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0823906158283112,0.0823906158283112,0.0,46.694492076696754,38.904216525068804,31.925044423836294],[16,85.0,110.78011867348553,357.6005016045211,29.387723298465673,9.161011867348549,9.161011867348549,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.08508900511414,39.70206040429079,32.220064228518524],[17,85.0,111.28980726993325,368.43812598921915,29.27304336426492,9.211980726993332,9.211980726993332,0.0,0.0,0.0,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.46735545244993,40.56287153993366,33.25326672178271],[18,85.0,111.78933099307336,379.40480836856443,29.17558725734242,9.321680022443502,9.321680022443502,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,47.84199824480502,41.08235294117647,33.882352941176464],[19,85.0,112.28224747099723,390.61611179775866,29.10434011095435,9.529607914815074,9.529607914815074,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,48.211685603247915,41.08235294117647,33.88235294117647],[20,85.0,112.77379500248563,402.0774235549671,29.03457999778528,9.74211499362714,9.74211499362714,0.0,0.0,0.0,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.58034625186422,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7743946413556,30.563503914871475,8.645546306906283,8.645546306906283,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.7633208661541,272.8073735702571,30.395640192972095,8.743024495185566,8.743024495185566,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.269781228558613,0.269781228558613,0.0,42.27249064961558,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.17125662103099,283.0877290831178,30.2630898968618,8.844650691237035,8.844650691237035,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.6542158085808136,0.6542158085808136,0.0,43.47844246577325,38.9042165250688,31.925044423836294],[10,85.0,107.4567816164712,293.6037963107887,30.16296888176221,8.938657143520288,8.938657143520288,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0997898187317272,1.0997898187317272,0.0,44.592586212353396,38.904216525068804,31.925044423836294],[11,85.0,108.04630576663796,304.16352349644717,30.024865585292872,8.975768107809714,8.975768107809714,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.8813753114592187,0.8813753114592187,0.0,45.034729324978464,38.904216525068804,31.925044423836294],[12,85.0,108.62048609178197,314.76621670675047,29.890450784243885,9.012289228757822,9.012289228757822,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.6724061957962246,0.6724061957962246,0.0,45.46536456883647,38.904216525068804,31.925044423836294],[13,85.0,109.18020100744091,325.4109285333222,29.75945101128618,9.048005052585964,9.048005052585964,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.46984951841872835,0.46984951841872835,0.0,45.88515075558068,38.904216525068804,31.925044423836294],[14,85.0,109.72623875825133,336.0967566564926,29.631678786610784,9.082953904694804,9.082953904694804,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.27330028869666645,0.27330028869666645,0.0,46.29467906868849,38.904216525068804,31.925044423836294],[15,85.0,110.25932276892901,346.8228405841111,29.50696214238659,9.117171338475728,9.117171338475728,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0823906158283112,0.0823906158283112,0.0,46.694492076696754,38.904216525068804,31.925044423836294],[16,85.0,110.78011867348553,357.6005016045211,29.387723298465673,9.161011867348549,9.161011867348549,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.08508900511414,39.70206040429079,32.220064228518524],[17,85.0,111.28980726993325,368.43812598921915,29.27304336426492,9.211980726993332,9.211980726993332,0.0,0.0,0.0,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.46735545244993,40.56287153993366,33.25326672178271],[18,85.0,111.78933099307336,379.40480836856443,29.17558725734242,9.321680022443502,9.321680022443502,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,47.84199824480502,41.08235294117647,33.882352941176464],[19,85.0,112.28224747099723,390.61611179775866,29.10434011095435,9.529607914815074,9.529607914815074,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,48.211685603247915,41.08235294117647,33.88235294117647],[20,85.0,112.77379500248563,402.0774235549671,29.03457999778528,9.74211499362714,9.74211499362714,0.0,0.0,0.0,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.58034625186422,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":4.467041207712814,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.1861082777015577},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2079226507921703e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7743946413556,30.563503914871475,8.645546306906283,8.645546306906283,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.7633208661541,272.8073735702571,30.395640192972095,8.743024495185566,8.743024495185566,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.269781228558613,0.269781228558613,0.0,42.27249064961558,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.17125662103099,283.0877290831178,30.2630898968618,8.844650691237035,8.844650691237035,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.6542158085808136,0.6542158085808136,0.0,43.47844246577325,38.9042165250688,31.925044423836294],[10,85.0,107.4567816164712,293.6037963107887,30.16296888176221,8.938657143520288,8.938657143520288,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0997898187317272,1.0997898187317272,0.0,44.592586212353396,38.904216525068804,31.925044423836294],[11,85.0,108.04630576663796,304.16352349644717,30.024865585292872,8.975768107809714,8.975768107809714,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.8813753114592187,0.8813753114592187,0.0,45.034729324978464,38.904216525068804,31.925044423836294],[12,85.0,108.62048609178197,314.76621670675047,29.890450784243885,9.012289228757822,9.012289228757822,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.6724061957962246,0.6724061957962246,0.0,45.46536456883647,38.904216525068804,31.925044423836294],[13,85.0,109.18020100744091,325.4109285333222,29.75945101128618,9.048005052585964,9.048005052585964,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.46984951841872835,0.46984951841872835,0.0,45.88515075558068,38.904216525068804,31.925044423836294],[14,85.0,109.72623875825133,336.0967566564926,29.631678786610784,9.082953904694804,9.082953904694804,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.27330028869666645,0.27330028869666645,0.0,46.29467906868849,38.904216525068804,31.925044423836294],[15,85.0,110.25932276892901,346.8228405841111,29.50696214238659,9.117171338475728,9.117171338475728,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0823906158283112,0.0823906158283112,0.0,46.694492076696754,38.904216525068804,31.925044423836294],[16,85.0,110.78011867348553,357.6005016045211,29.387723298465673,9.161011867348549,9.161011867348549,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.08508900511414,39.70206040429079,32.220064228518524],[17,85.0,111.28980726993325,368.43812598921915,29.27304336426492,9.211980726993332,9.211980726993332,0.0,0.0,0.0,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.46735545244993,40.56287153993366,33.25326672178271],[18,85.0,111.78933099307336,379.40480836856443,29.17558725734242,9.321680022443502,9.321680022443502,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,47.84199824480502,41.08235294117647,33.882352941176464],[19,85.0,112.28224747099723,390.61611179775866,29.10434011095435,9.529607914815074,9.529607914815074,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,48.211685603247915,41.08235294117647,33.88235294117647],[20,85.0,112.77379500248563,402.0774235549671,29.03457999778528,9.74211499362714,9.74211499362714,0.0,0.0,0.0,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.58034625186422,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4477965944499,31.00012161695697,8.444390392463575,8.444390392463575,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.119427943476694,42.325814367294754,33.57022714135434],[6,89.61538461538461,105.5881000803259,252.9869837278768,30.765696712695885,8.548579238801807,8.548579238801807,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.59107506024443,41.40177362548703,32.57302911786642],[7,88.33333333333333,106.23486398075356,262.7743946413556,30.563503914871475,8.645546306906283,8.645546306906283,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.063932421642511,0.063932421642511,0.0,40.97614798556517,40.09145828404507,31.925044423836294],[8,87.14285714285714,106.7633208661541,272.8073735702571,30.395640192972095,8.743024495185566,8.743024495185566,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.269781228558613,0.269781228558613,0.0,42.27249064961558,38.9042165250688,31.925044423836297],[9,86.03448275862068,107.17125662103099,283.0877290831178,30.2630898968618,8.844650691237035,8.844650691237035,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.6542158085808136,0.6542158085808136,0.0,43.47844246577325,38.9042165250688,31.925044423836294],[10,85.0,107.4567816164712,293.6037963107887,30.16296888176221,8.938657143520288,8.938657143520288,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.0997898187317272,1.0997898187317272,0.0,44.592586212353396,38.904216525068804,31.925044423836294],[11,85.0,108.04630576663796,304.16352349644717,30.024865585292872,8.975768107809714,8.975768107809714,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.8813753114592187,0.8813753114592187,0.0,45.034729324978464,38.904216525068804,31.925044423836294],[12,85.0,108.62048609178197,314.76621670675047,29.890450784243885,9.012289228757822,9.012289228757822,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.6724061957962246,0.6724061957962246,0.0,45.46536456883647,38.904216525068804,31.925044423836294],[13,85.0,109.18020100744091,325.4109285333222,29.75945101128618,9.048005052585964,9.048005052585964,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.46984951841872835,0.46984951841872835,0.0,45.88515075558068,38.904216525068804,31.925044423836294],[14,85.0,109.72623875825133,336.0967566564926,29.631678786610784,9.082953904694804,9.082953904694804,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.27330028869666645,0.27330028869666645,0.0,46.29467906868849,38.904216525068804,31.925044423836294],[15,85.0,110.25932276892901,346.8228405841111,29.50696214238659,9.117171338475728,9.117171338475728,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0823906158283112,0.0823906158283112,0.0,46.694492076696754,38.904216525068804,31.925044423836294],[16,85.0,110.78011867348553,357.6005016045211,29.387723298465673,9.161011867348549,9.161011867348549,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.08508900511414,39.70206040429079,32.220064228518524],[17,85.0,111.28980726993325,368.43812598921915,29.27304336426492,9.211980726993332,9.211980726993332,0.0,0.0,0.0,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.46735545244993,40.56287153993366,33.25326672178271],[18,85.0,111.78933099307336,379.40480836856443,29.17558725734242,9.321680022443502,9.321680022443502,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,47.84199824480502,41.08235294117647,33.882352941176464],[19,85.0,112.28224747099723,390.61611179775866,29.10434011095435,9.529607914815074,9.529607914815074,0.0,0.0,0.0,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,48.211685603247915,41.08235294117647,33.88235294117647],[20,85.0,112.77379500248563,402.0774235549671,29.03457999778528,9.74211499362714,9.74211499362714,0.0,0.0,0.0,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.58034625186422,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":4.467041207712814,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.1861082777015577},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2079226507921703e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.44428831660258,30.9993234837467,8.441197859622505,8.441197859622505,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.587871837557,252.88015963483258,30.742607057098773,8.455992373644577,8.455992373644577,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.10284893431152042,0.10284893431152042,0.0,39.59090387816775,41.401448647344345,33.60530991982768],[7,88.33333333333333,106.22813410087211,262.33763087476586,30.492324706933864,8.354099595274405,8.354099595274405,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.31597831275497157,0.31597831275497157,0.0,40.971100575654084,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.73668395362094,271.67677537134,30.251142634062653,8.138397347014589,8.138397347014589,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.6388725934019885,0.6388725934019885,0.0,42.25251296521571,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.10451634664234,280.800673543453,30.031036942599876,7.849698599800661,7.849698599800661,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.0253960923771457,1.0253960923771457,0.0,43.42838725998176,40.95180686849347,33.60530991982768],[10,85.0,107.32611133601733,289.612525907337,29.83349079332096,7.490074509301394,7.490074509301394,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.4728184714448225,1.4728184714448225,0.0,44.49458350201299,40.95180686849347,33.60530991982768],[11,85.0,107.82470375887053,298.7024482126131,29.76793255015349,7.726433959484666,7.726433959484666,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.265596018224855,1.265596018224855,0.0,44.86852781915289,40.95180686849347,33.60530991982768],[12,85.0,108.32569641155469,308.06341557407876,29.70028146142273,7.956822257245804,7.956822257245804,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.0652748710107267,1.0652748710107267,5.551115123125783e-17,45.24427230866601,40.95180686849347,33.60530991982768],[13,85.0,108.8282614621758,317.6921377671869,29.63153810049147,8.18441386414193,8.18441386414193,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.8682358689729455,0.8682358689729455,0.0,45.62119609663185,40.95180686849347,33.60530991982768],[14,85.0,109.3318363110253,327.58527979632635,29.56183360343575,8.4091707247685,8.4091707247685,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6744587848155668,0.6744587848155668,0.0,45.99887723326897,40.95180686849347,33.60530991982768],[15,85.0,109.83590408430861,337.7394827515924,29.491292106916823,8.631072511976143,8.631072511976143,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.48390877383858033,0.48390877383858033,0.0,46.37692806323145,40.95180686849347,33.60530991982768],[16,85.0,110.33999183907542,348.1513779045106,29.4200297602262,8.850110879980463,8.850110879980463,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.29654255991897704,0.29654255991897704,0.0,46.75499387930656,40.95180686849347,33.60530991982768],[17,85.0,110.84366833077023,358.8175989459873,29.34815488862118,9.066287885255221,9.066287885255221,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.1123099420242224,0.1123099420242224,0.0,47.13275124807767,40.95180686849347,33.60530991982768],[18,85.0,111.34654167468102,369.694033619372,29.267106949423948,9.244969472377036,9.244969472377036,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.50990625601076,41.08235294117647,33.88235294117647],[19,85.0,111.84640737664657,380.8179856580877,29.194737964065407,9.45535923290835,9.45535923290835,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.88480553248492,41.08235294117647,33.88235294117647],[20,85.0,112.34488140878126,392.1928451525711,29.123437290382356,9.668630570310881,9.668630570310881,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.258661056585936,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.44428831660258,30.9993234837467,8.441197859622505,8.441197859622505,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.587871837557,252.88015963483258,30.742607057098773,8.455992373644577,8.455992373644577,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.10284893431152042,0.10284893431152042,0.0,39.59090387816775,41.401448647344345,33.60530991982768],[7,88.33333333333333,106.22813410087211,262.33763087476586,30.492324706933864,8.354099595274405,8.354099595274405,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.31597831275497157,0.31597831275497157,0.0,40.971100575654084,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.73668395362094,271.67677537134,30.251142634062653,8.138397347014589,8.138397347014589,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.6388725934019885,0.6388725934019885,0.0,42.25251296521571,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.10451634664234,280.800673543453,30.031036942599876,7.849698599800661,7.849698599800661,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.0253960923771457,1.0253960923771457,0.0,43.42838725998176,40.95180686849347,33.60530991982768],[10,85.0,107.32611133601733,289.612525907337,29.83349079332096,7.490074509301394,7.490074509301394,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.4728184714448225,1.4728184714448225,0.0,44.49458350201299,40.95180686849347,33.60530991982768],[11,85.0,107.82470375887053,298.7024482126131,29.76793255015349,7.726433959484666,7.726433959484666,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.265596018224855,1.265596018224855,0.0,44.86852781915289,40.95180686849347,33.60530991982768],[12,85.0,108.32569641155469,308.06341557407876,29.70028146142273,7.956822257245804,7.956822257245804,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.0652748710107267,1.0652748710107267,5.551115123125783e-17,45.24427230866601,40.95180686849347,33.60530991982768],[13,85.0,108.8282614621758,317.6921377671869,29.63153810049147,8.18441386414193,8.18441386414193,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.8682358689729455,0.8682358689729455,0.0,45.62119609663185,40.95180686849347,33.60530991982768],[14,85.0,109.3318363110253,327.58527979632635,29.56183360343575,8.4091707247685,8.4091707247685,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6744587848155668,0.6744587848155668,0.0,45.99887723326897,40.95180686849347,33.60530991982768],[15,85.0,109.83590408430861,337.7394827515924,29.491292106916823,8.631072511976143,8.631072511976143,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.48390877383858033,0.48390877383858033,0.0,46.37692806323145,40.95180686849347,33.60530991982768],[16,85.0,110.33999183907542,348.1513779045106,29.4200297602262,8.850110879980463,8.850110879980463,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.29654255991897704,0.29654255991897704,0.0,46.75499387930656,40.95180686849347,33.60530991982768],[17,85.0,110.84366833077023,358.8175989459873,29.34815488862118,9.066287885255221,9.066287885255221,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.1123099420242224,0.1123099420242224,0.0,47.13275124807767,40.95180686849347,33.60530991982768],[18,85.0,111.34654167468102,369.694033619372,29.267106949423948,9.244969472377036,9.244969472377036,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.50990625601076,41.08235294117647,33.88235294117647],[19,85.0,111.84640737664657,380.8179856580877,29.194737964065407,9.45535923290835,9.45535923290835,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.88480553248492,41.08235294117647,33.88235294117647],[20,85.0,112.34488140878126,392.1928451525711,29.123437290382356,9.668630570310881,9.668630570310881,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.258661056585936,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":8.325788481808626,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-2.27684384068938},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.44428831660258,30.9993234837467,8.441197859622505,8.441197859622505,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.587871837557,252.88015963483258,30.742607057098773,8.455992373644577,8.455992373644577,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.10284893431152042,0.10284893431152042,0.0,39.59090387816775,41.401448647344345,33.60530991982768],[7,88.33333333333333,106.22813410087211,262.33763087476586,30.492324706933864,8.354099595274405,8.354099595274405,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.31597831275497157,0.31597831275497157,0.0,40.971100575654084,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.73668395362094,271.67677537134,30.251142634062653,8.138397347014589,8.138397347014589,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.6388725934019885,0.6388725934019885,0.0,42.25251296521571,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.10451634664234,280.800673543453,30.031036942599876,7.849698599800661,7.849698599800661,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.0253960923771457,1.0253960923771457,0.0,43.42838725998176,40.95180686849347,33.60530991982768],[10,85.0,107.32611133601733,289.612525907337,29.83349079332096,7.490074509301394,7.490074509301394,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.4728184714448225,1.4728184714448225,0.0,44.49458350201299,40.95180686849347,33.60530991982768],[11,85.0,107.82470375887053,298.7024482126131,29.76793255015349,7.726433959484666,7.726433959484666,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.265596018224855,1.265596018224855,0.0,44.86852781915289,40.95180686849347,33.60530991982768],[12,85.0,108.32569641155469,308.06341557407876,29.70028146142273,7.956822257245804,7.956822257245804,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.0652748710107267,1.0652748710107267,5.551115123125783e-17,45.24427230866601,40.95180686849347,33.60530991982768],[13,85.0,108.8282614621758,317.6921377671869,29.63153810049147,8.18441386414193,8.18441386414193,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.8682358689729455,0.8682358689729455,0.0,45.62119609663185,40.95180686849347,33.60530991982768],[14,85.0,109.3318363110253,327.58527979632635,29.56183360343575,8.4091707247685,8.4091707247685,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6744587848155668,0.6744587848155668,0.0,45.99887723326897,40.95180686849347,33.60530991982768],[15,85.0,109.83590408430861,337.7394827515924,29.491292106916823,8.631072511976143,8.631072511976143,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.48390877383858033,0.48390877383858033,0.0,46.37692806323145,40.95180686849347,33.60530991982768],[16,85.0,110.33999183907542,348.1513779045106,29.4200297602262,8.850110879980463,8.850110879980463,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.29654255991897704,0.29654255991897704,0.0,46.75499387930656,40.95180686849347,33.60530991982768],[17,85.0,110.84366833077023,358.8175989459873,29.34815488862118,9.066287885255221,9.066287885255221,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.1123099420242224,0.1123099420242224,0.0,47.13275124807767,40.95180686849347,33.60530991982768],[18,85.0,111.34654167468102,369.694033619372,29.267106949423948,9.244969472377036,9.244969472377036,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.50990625601076,41.08235294117647,33.88235294117647],[19,85.0,111.84640737664657,380.8179856580877,29.194737964065407,9.45535923290835,9.45535923290835,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.88480553248492,41.08235294117647,33.88235294117647],[20,85.0,112.34488140878126,392.1928451525711,29.123437290382356,9.668630570310881,9.668630570310881,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.258661056585936,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.44428831660258,30.9993234837467,8.441197859622505,8.441197859622505,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.587871837557,252.88015963483258,30.742607057098773,8.455992373644577,8.455992373644577,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.10284893431152042,0.10284893431152042,0.0,39.59090387816775,41.401448647344345,33.60530991982768],[7,88.33333333333333,106.22813410087211,262.33763087476586,30.492324706933864,8.354099595274405,8.354099595274405,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.31597831275497157,0.31597831275497157,0.0,40.971100575654084,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.73668395362094,271.67677537134,30.251142634062653,8.138397347014589,8.138397347014589,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.6388725934019885,0.6388725934019885,0.0,42.25251296521571,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.10451634664234,280.800673543453,30.031036942599876,7.849698599800661,7.849698599800661,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.0253960923771457,1.0253960923771457,0.0,43.42838725998176,40.95180686849347,33.60530991982768],[10,85.0,107.32611133601733,289.612525907337,29.83349079332096,7.490074509301394,7.490074509301394,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.4728184714448225,1.4728184714448225,0.0,44.49458350201299,40.95180686849347,33.60530991982768],[11,85.0,107.82470375887053,298.7024482126131,29.76793255015349,7.726433959484666,7.726433959484666,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.265596018224855,1.265596018224855,0.0,44.86852781915289,40.95180686849347,33.60530991982768],[12,85.0,108.32569641155469,308.06341557407876,29.70028146142273,7.956822257245804,7.956822257245804,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.0652748710107267,1.0652748710107267,5.551115123125783e-17,45.24427230866601,40.95180686849347,33.60530991982768],[13,85.0,108.8282614621758,317.6921377671869,29.63153810049147,8.18441386414193,8.18441386414193,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.8682358689729455,0.8682358689729455,0.0,45.62119609663185,40.95180686849347,33.60530991982768],[14,85.0,109.3318363110253,327.58527979632635,29.56183360343575,8.4091707247685,8.4091707247685,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6744587848155668,0.6744587848155668,0.0,45.99887723326897,40.95180686849347,33.60530991982768],[15,85.0,109.83590408430861,337.7394827515924,29.491292106916823,8.631072511976143,8.631072511976143,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.48390877383858033,0.48390877383858033,0.0,46.37692806323145,40.95180686849347,33.60530991982768],[16,85.0,110.33999183907542,348.1513779045106,29.4200297602262,8.850110879980463,8.850110879980463,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.29654255991897704,0.29654255991897704,0.0,46.75499387930656,40.95180686849347,33.60530991982768],[17,85.0,110.84366833077023,358.8175989459873,29.34815488862118,9.066287885255221,9.066287885255221,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.1123099420242224,0.1123099420242224,0.0,47.13275124807767,40.95180686849347,33.60530991982768],[18,85.0,111.34654167468102,369.694033619372,29.267106949423948,9.244969472377036,9.244969472377036,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.50990625601076,41.08235294117647,33.88235294117647],[19,85.0,111.84640737664657,380.8179856580877,29.194737964065407,9.45535923290835,9.45535923290835,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.88480553248492,41.08235294117647,33.88235294117647],[20,85.0,112.34488140878126,392.1928451525711,29.123437290382356,9.668630570310881,9.668630570310881,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.258661056585936,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":8.325788481808626,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-2.27684384068938},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.44428831660258,30.9993234837467,8.441197859622505,8.441197859622505,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.587871837557,252.88015963483258,30.742607057098773,8.455992373644577,8.455992373644577,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.10284893431152042,0.10284893431152042,0.0,39.59090387816775,41.401448647344345,33.60530991982768],[7,88.33333333333333,106.22813410087211,262.33763087476586,30.492324706933864,8.354099595274405,8.354099595274405,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.31597831275497157,0.31597831275497157,0.0,40.971100575654084,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.73668395362094,271.67677537134,30.251142634062653,8.138397347014589,8.138397347014589,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.6388725934019885,0.6388725934019885,0.0,42.25251296521571,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.10451634664234,280.800673543453,30.031036942599876,7.849698599800661,7.849698599800661,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.0253960923771457,1.0253960923771457,0.0,43.42838725998176,40.95180686849347,33.60530991982768],[10,85.0,107.32611133601733,289.612525907337,29.83349079332096,7.490074509301394,7.490074509301394,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.4728184714448225,1.4728184714448225,0.0,44.49458350201299,40.95180686849347,33.60530991982768],[11,85.0,107.82470375887053,298.7024482126131,29.76793255015349,7.726433959484666,7.726433959484666,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.265596018224855,1.265596018224855,0.0,44.86852781915289,40.95180686849347,33.60530991982768],[12,85.0,108.32569641155469,308.06341557407876,29.70028146142273,7.956822257245804,7.956822257245804,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.0652748710107267,1.0652748710107267,5.551115123125783e-17,45.24427230866601,40.95180686849347,33.60530991982768],[13,85.0,108.8282614621758,317.6921377671869,29.63153810049147,8.18441386414193,8.18441386414193,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.8682358689729455,0.8682358689729455,0.0,45.62119609663185,40.95180686849347,33.60530991982768],[14,85.0,109.3318363110253,327.58527979632635,29.56183360343575,8.4091707247685,8.4091707247685,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6744587848155668,0.6744587848155668,0.0,45.99887723326897,40.95180686849347,33.60530991982768],[15,85.0,109.83590408430861,337.7394827515924,29.491292106916823,8.631072511976143,8.631072511976143,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.48390877383858033,0.48390877383858033,0.0,46.37692806323145,40.95180686849347,33.60530991982768],[16,85.0,110.33999183907542,348.1513779045106,29.4200297602262,8.850110879980463,8.850110879980463,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.29654255991897704,0.29654255991897704,0.0,46.75499387930656,40.95180686849347,33.60530991982768],[17,85.0,110.84366833077023,358.8175989459873,29.34815488862118,9.066287885255221,9.066287885255221,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.1123099420242224,0.1123099420242224,0.0,47.13275124807767,40.95180686849347,33.60530991982768],[18,85.0,111.34654167468102,369.694033619372,29.267106949423948,9.244969472377036,9.244969472377036,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.50990625601076,41.08235294117647,33.88235294117647],[19,85.0,111.84640737664657,380.8179856580877,29.194737964065407,9.45535923290835,9.45535923290835,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.88480553248492,41.08235294117647,33.88235294117647],[20,85.0,112.34488140878126,392.1928451525711,29.123437290382356,9.668630570310881,9.668630570310881,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.258661056585936,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.44428831660258,30.9993234837467,8.441197859622505,8.441197859622505,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.587871837557,252.88015963483258,30.742607057098773,8.455992373644577,8.455992373644577,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.10284893431152042,0.10284893431152042,0.0,39.59090387816775,41.401448647344345,33.60530991982768],[7,88.33333333333333,106.22813410087211,262.33763087476586,30.492324706933864,8.354099595274405,8.354099595274405,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.31597831275497157,0.31597831275497157,0.0,40.971100575654084,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.73668395362094,271.67677537134,30.251142634062653,8.138397347014589,8.138397347014589,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.6388725934019885,0.6388725934019885,0.0,42.25251296521571,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.10451634664234,280.800673543453,30.031036942599876,7.849698599800661,7.849698599800661,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.0253960923771457,1.0253960923771457,0.0,43.42838725998176,40.95180686849347,33.60530991982768],[10,85.0,107.32611133601733,289.612525907337,29.83349079332096,7.490074509301394,7.490074509301394,0.0,0.0,0.0,-5.684341886080802e-14,0.0,1.4728184714448225,1.4728184714448225,0.0,44.49458350201299,40.95180686849347,33.60530991982768],[11,85.0,107.82470375887053,298.7024482126131,29.76793255015349,7.726433959484666,7.726433959484666,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.265596018224855,1.265596018224855,0.0,44.86852781915289,40.95180686849347,33.60530991982768],[12,85.0,108.32569641155469,308.06341557407876,29.70028146142273,7.956822257245804,7.956822257245804,0.0,0.0,0.0,-4.973799150320701e-14,0.0,1.0652748710107267,1.0652748710107267,5.551115123125783e-17,45.24427230866601,40.95180686849347,33.60530991982768],[13,85.0,108.8282614621758,317.6921377671869,29.63153810049147,8.18441386414193,8.18441386414193,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.8682358689729455,0.8682358689729455,0.0,45.62119609663185,40.95180686849347,33.60530991982768],[14,85.0,109.3318363110253,327.58527979632635,29.56183360343575,8.4091707247685,8.4091707247685,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6744587848155668,0.6744587848155668,0.0,45.99887723326897,40.95180686849347,33.60530991982768],[15,85.0,109.83590408430861,337.7394827515924,29.491292106916823,8.631072511976143,8.631072511976143,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.48390877383858033,0.48390877383858033,0.0,46.37692806323145,40.95180686849347,33.60530991982768],[16,85.0,110.33999183907542,348.1513779045106,29.4200297602262,8.850110879980463,8.850110879980463,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.29654255991897704,0.29654255991897704,0.0,46.75499387930656,40.95180686849347,33.60530991982768],[17,85.0,110.84366833077023,358.8175989459873,29.34815488862118,9.066287885255221,9.066287885255221,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.1123099420242224,0.1123099420242224,0.0,47.13275124807767,40.95180686849347,33.60530991982768],[18,85.0,111.34654167468102,369.694033619372,29.267106949423948,9.244969472377036,9.244969472377036,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.50990625601076,41.08235294117647,33.88235294117647],[19,85.0,111.84640737664657,380.8179856580877,29.194737964065407,9.45535923290835,9.45535923290835,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.88480553248492,41.08235294117647,33.88235294117647],[20,85.0,112.34488140878126,392.1928451525711,29.123437290382356,9.668630570310881,9.668630570310881,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.258661056585936,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":8.325788481808626,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-2.27684384068938},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4462373598511,30.99976689108574,8.442971488978657,8.442971488978657,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.58799863944044,252.93951257576768,30.75543603755196,8.507435097340633,8.507435097340633,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.10283499343157221,0.10283499343157221,0.0,39.590998979580334,41.4015653995187,33.60530991982768],[7,88.33333333333333,106.23187361330262,262.57659347383554,30.531053628330973,8.512754793293269,8.512754793293269,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.31524808675915317,0.31524808675915317,0.0,40.97390520997697,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.75126223200505,272.28526633184293,30.328002457493184,8.460414919120709,8.460414919120709,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.6360639744851802,0.6360639744851802,0.0,42.26344667400379,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.14046541419489,282.01243222196916,30.151804240922363,8.368716860643104,8.368716860643104,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.018582822630636,1.018582822630636,0.0,43.45534906064617,40.95180686849347,33.60530991982768],[10,85.0,107.39545703379993,291.70488462588236,30.003281877381532,8.238584543326212,8.238584543326212,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.4599029001344643,1.4599029001344643,0.0,44.54659277534994,40.95180686849347,33.60530991982768],[11,85.0,107.94119645977179,301.56307646352536,29.902066650556158,8.37946306199656,8.37946306199656,0.0,0.0,0.0,-3.552713678800501e-14,0.0,1.2441414599515275,1.2441414599515275,0.0,44.955897344828834,40.95180686849347,33.60530991982768],[12,85.0,108.48067958355398,311.5823499785145,29.80142572604666,8.516382487740785,8.516382487740785,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.036713676536547,1.036713676536547,0.0,45.36050968766548,40.95180686849347,33.60530991982768],[13,85.0,109.0138304105817,321.7596333245055,29.701715108377606,8.650690844092338,8.650690844092338,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.8342304924145778,0.8342304924145778,0.0,45.76037280793627,40.95180686849347,33.60530991982768],[14,85.0,109.54067333470815,332.09195461917216,29.602949941439576,8.782473100466646,8.782473100466646,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6364855825104128,0.6364855825104128,0.0,46.1555050010311,40.95180686849347,33.60530991982768],[15,85.0,110.061246108263,342.57643982444193,29.50514157905402,8.911812424479294,8.911812424479294,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.4432804658675149,0.4432804658675149,2.7755575615628914e-17,46.54593458119725,40.95180686849347,33.60530991982768],[16,85.0,110.57559785445538,353.21030968092117,29.408297880887936,9.038789378007351,9.038789378007351,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.25442601859545766,0.25442601859545766,0.0,46.93169839084153,40.95180686849347,33.60530991982768],[17,85.0,111.08378728302199,363.99087656418635,29.312423641938295,9.163481850775383,9.163481850775383,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.06974219381702351,0.06974219381702351,0.0,47.312840462266486,40.95180686849347,33.60530991982768],[18,85.0,111.58588112677992,374.9400425688528,29.22272749429657,9.30679110396646,9.30679110396646,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.689410845084936,41.08235294117647,33.88235294117647],[19,85.0,112.08305145080125,386.13684517708566,29.151057691549102,9.517282216997927,9.517282216997927,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.06228858810093,41.08235294117647,33.88235294117647],[20,85.0,112.57886322236317,397.58467596032324,29.080448235847136,9.730656165751938,9.730656165751938,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.434147416772376,41.08235294117647,33.88235294117648]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4462373598511,30.99976689108574,8.442971488978657,8.442971488978657,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.58799863944044,252.93951257576768,30.75543603755196,8.507435097340633,8.507435097340633,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.10283499343157221,0.10283499343157221,0.0,39.590998979580334,41.4015653995187,33.60530991982768],[7,88.33333333333333,106.23187361330262,262.57659347383554,30.531053628330973,8.512754793293269,8.512754793293269,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.31524808675915317,0.31524808675915317,0.0,40.97390520997697,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.75126223200505,272.28526633184293,30.328002457493184,8.460414919120709,8.460414919120709,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.6360639744851802,0.6360639744851802,0.0,42.26344667400379,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.14046541419489,282.01243222196916,30.151804240922363,8.368716860643104,8.368716860643104,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.018582822630636,1.018582822630636,0.0,43.45534906064617,40.95180686849347,33.60530991982768],[10,85.0,107.39545703379993,291.70488462588236,30.003281877381532,8.238584543326212,8.238584543326212,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.4599029001344643,1.4599029001344643,0.0,44.54659277534994,40.95180686849347,33.60530991982768],[11,85.0,107.94119645977179,301.56307646352536,29.902066650556158,8.37946306199656,8.37946306199656,0.0,0.0,0.0,-3.552713678800501e-14,0.0,1.2441414599515275,1.2441414599515275,0.0,44.955897344828834,40.95180686849347,33.60530991982768],[12,85.0,108.48067958355398,311.5823499785145,29.80142572604666,8.516382487740785,8.516382487740785,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.036713676536547,1.036713676536547,0.0,45.36050968766548,40.95180686849347,33.60530991982768],[13,85.0,109.0138304105817,321.7596333245055,29.701715108377606,8.650690844092338,8.650690844092338,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.8342304924145778,0.8342304924145778,0.0,45.76037280793627,40.95180686849347,33.60530991982768],[14,85.0,109.54067333470815,332.09195461917216,29.602949941439576,8.782473100466646,8.782473100466646,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6364855825104128,0.6364855825104128,0.0,46.1555050010311,40.95180686849347,33.60530991982768],[15,85.0,110.061246108263,342.57643982444193,29.50514157905402,8.911812424479294,8.911812424479294,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.4432804658675149,0.4432804658675149,2.7755575615628914e-17,46.54593458119725,40.95180686849347,33.60530991982768],[16,85.0,110.57559785445538,353.21030968092117,29.408297880887936,9.038789378007351,9.038789378007351,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.25442601859545766,0.25442601859545766,0.0,46.93169839084153,40.95180686849347,33.60530991982768],[17,85.0,111.08378728302199,363.99087656418635,29.312423641938295,9.163481850775383,9.163481850775383,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.06974219381702351,0.06974219381702351,0.0,47.312840462266486,40.95180686849347,33.60530991982768],[18,85.0,111.58588112677992,374.9400425688528,29.22272749429657,9.30679110396646,9.30679110396646,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.689410845084936,41.08235294117647,33.88235294117647],[19,85.0,112.08305145080125,386.13684517708566,29.151057691549102,9.517282216997927,9.517282216997927,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.06228858810093,41.08235294117647,33.88235294117647],[20,85.0,112.57886322236317,397.58467596032324,29.080448235847136,9.730656165751938,9.730656165751938,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.434147416772376,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":8.055199925846372,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.9333549664709673},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4462373598511,30.99976689108574,8.442971488978657,8.442971488978657,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.58799863944044,252.93951257576768,30.75543603755196,8.507435097340633,8.507435097340633,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.10283499343157221,0.10283499343157221,0.0,39.590998979580334,41.4015653995187,33.60530991982768],[7,88.33333333333333,106.23187361330262,262.57659347383554,30.531053628330973,8.512754793293269,8.512754793293269,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.31524808675915317,0.31524808675915317,0.0,40.97390520997697,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.75126223200505,272.28526633184293,30.328002457493184,8.460414919120709,8.460414919120709,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.6360639744851802,0.6360639744851802,0.0,42.26344667400379,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.14046541419489,282.01243222196916,30.151804240922363,8.368716860643104,8.368716860643104,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.018582822630636,1.018582822630636,0.0,43.45534906064617,40.95180686849347,33.60530991982768],[10,85.0,107.39545703379993,291.70488462588236,30.003281877381532,8.238584543326212,8.238584543326212,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.4599029001344643,1.4599029001344643,0.0,44.54659277534994,40.95180686849347,33.60530991982768],[11,85.0,107.94119645977179,301.56307646352536,29.902066650556158,8.37946306199656,8.37946306199656,0.0,0.0,0.0,-3.552713678800501e-14,0.0,1.2441414599515275,1.2441414599515275,0.0,44.955897344828834,40.95180686849347,33.60530991982768],[12,85.0,108.48067958355398,311.5823499785145,29.80142572604666,8.516382487740785,8.516382487740785,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.036713676536547,1.036713676536547,0.0,45.36050968766548,40.95180686849347,33.60530991982768],[13,85.0,109.0138304105817,321.7596333245055,29.701715108377606,8.650690844092338,8.650690844092338,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.8342304924145778,0.8342304924145778,0.0,45.76037280793627,40.95180686849347,33.60530991982768],[14,85.0,109.54067333470815,332.09195461917216,29.602949941439576,8.782473100466646,8.782473100466646,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6364855825104128,0.6364855825104128,0.0,46.1555050010311,40.95180686849347,33.60530991982768],[15,85.0,110.061246108263,342.57643982444193,29.50514157905402,8.911812424479294,8.911812424479294,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.4432804658675149,0.4432804658675149,2.7755575615628914e-17,46.54593458119725,40.95180686849347,33.60530991982768],[16,85.0,110.57559785445538,353.21030968092117,29.408297880887936,9.038789378007351,9.038789378007351,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.25442601859545766,0.25442601859545766,0.0,46.93169839084153,40.95180686849347,33.60530991982768],[17,85.0,111.08378728302199,363.99087656418635,29.312423641938295,9.163481850775383,9.163481850775383,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.06974219381702351,0.06974219381702351,0.0,47.312840462266486,40.95180686849347,33.60530991982768],[18,85.0,111.58588112677992,374.9400425688528,29.22272749429657,9.30679110396646,9.30679110396646,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.689410845084936,41.08235294117647,33.88235294117647],[19,85.0,112.08305145080125,386.13684517708566,29.151057691549102,9.517282216997927,9.517282216997927,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.06228858810093,41.08235294117647,33.88235294117647],[20,85.0,112.57886322236317,397.58467596032324,29.080448235847136,9.730656165751938,9.730656165751938,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.434147416772376,41.08235294117647,33.88235294117648]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4462373598511,30.99976689108574,8.442971488978657,8.442971488978657,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.58799863944044,252.93951257576768,30.75543603755196,8.507435097340633,8.507435097340633,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.10283499343157221,0.10283499343157221,0.0,39.590998979580334,41.4015653995187,33.60530991982768],[7,88.33333333333333,106.23187361330262,262.57659347383554,30.531053628330973,8.512754793293269,8.512754793293269,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.31524808675915317,0.31524808675915317,0.0,40.97390520997697,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.75126223200505,272.28526633184293,30.328002457493184,8.460414919120709,8.460414919120709,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.6360639744851802,0.6360639744851802,0.0,42.26344667400379,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.14046541419489,282.01243222196916,30.151804240922363,8.368716860643104,8.368716860643104,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.018582822630636,1.018582822630636,0.0,43.45534906064617,40.95180686849347,33.60530991982768],[10,85.0,107.39545703379993,291.70488462588236,30.003281877381532,8.238584543326212,8.238584543326212,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.4599029001344643,1.4599029001344643,0.0,44.54659277534994,40.95180686849347,33.60530991982768],[11,85.0,107.94119645977179,301.56307646352536,29.902066650556158,8.37946306199656,8.37946306199656,0.0,0.0,0.0,-3.552713678800501e-14,0.0,1.2441414599515275,1.2441414599515275,0.0,44.955897344828834,40.95180686849347,33.60530991982768],[12,85.0,108.48067958355398,311.5823499785145,29.80142572604666,8.516382487740785,8.516382487740785,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.036713676536547,1.036713676536547,0.0,45.36050968766548,40.95180686849347,33.60530991982768],[13,85.0,109.0138304105817,321.7596333245055,29.701715108377606,8.650690844092338,8.650690844092338,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.8342304924145778,0.8342304924145778,0.0,45.76037280793627,40.95180686849347,33.60530991982768],[14,85.0,109.54067333470815,332.09195461917216,29.602949941439576,8.782473100466646,8.782473100466646,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6364855825104128,0.6364855825104128,0.0,46.1555050010311,40.95180686849347,33.60530991982768],[15,85.0,110.061246108263,342.57643982444193,29.50514157905402,8.911812424479294,8.911812424479294,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.4432804658675149,0.4432804658675149,2.7755575615628914e-17,46.54593458119725,40.95180686849347,33.60530991982768],[16,85.0,110.57559785445538,353.21030968092117,29.408297880887936,9.038789378007351,9.038789378007351,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.25442601859545766,0.25442601859545766,0.0,46.93169839084153,40.95180686849347,33.60530991982768],[17,85.0,111.08378728302199,363.99087656418635,29.312423641938295,9.163481850775383,9.163481850775383,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.06974219381702351,0.06974219381702351,0.0,47.312840462266486,40.95180686849347,33.60530991982768],[18,85.0,111.58588112677992,374.9400425688528,29.22272749429657,9.30679110396646,9.30679110396646,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.689410845084936,41.08235294117647,33.88235294117647],[19,85.0,112.08305145080125,386.13684517708566,29.151057691549102,9.517282216997927,9.517282216997927,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.06228858810093,41.08235294117647,33.88235294117647],[20,85.0,112.57886322236317,397.58467596032324,29.080448235847136,9.730656165751938,9.730656165751938,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.434147416772376,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":8.055199925846372,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.9333549664709673},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4462373598511,30.99976689108574,8.442971488978657,8.442971488978657,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.58799863944044,252.93951257576768,30.75543603755196,8.507435097340633,8.507435097340633,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.10283499343157221,0.10283499343157221,0.0,39.590998979580334,41.4015653995187,33.60530991982768],[7,88.33333333333333,106.23187361330262,262.57659347383554,30.531053628330973,8.512754793293269,8.512754793293269,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.31524808675915317,0.31524808675915317,0.0,40.97390520997697,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.75126223200505,272.28526633184293,30.328002457493184,8.460414919120709,8.460414919120709,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.6360639744851802,0.6360639744851802,0.0,42.26344667400379,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.14046541419489,282.01243222196916,30.151804240922363,8.368716860643104,8.368716860643104,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.018582822630636,1.018582822630636,0.0,43.45534906064617,40.95180686849347,33.60530991982768],[10,85.0,107.39545703379993,291.70488462588236,30.003281877381532,8.238584543326212,8.238584543326212,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.4599029001344643,1.4599029001344643,0.0,44.54659277534994,40.95180686849347,33.60530991982768],[11,85.0,107.94119645977179,301.56307646352536,29.902066650556158,8.37946306199656,8.37946306199656,0.0,0.0,0.0,-3.552713678800501e-14,0.0,1.2441414599515275,1.2441414599515275,0.0,44.955897344828834,40.95180686849347,33.60530991982768],[12,85.0,108.48067958355398,311.5823499785145,29.80142572604666,8.516382487740785,8.516382487740785,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.036713676536547,1.036713676536547,0.0,45.36050968766548,40.95180686849347,33.60530991982768],[13,85.0,109.0138304105817,321.7596333245055,29.701715108377606,8.650690844092338,8.650690844092338,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.8342304924145778,0.8342304924145778,0.0,45.76037280793627,40.95180686849347,33.60530991982768],[14,85.0,109.54067333470815,332.09195461917216,29.602949941439576,8.782473100466646,8.782473100466646,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6364855825104128,0.6364855825104128,0.0,46.1555050010311,40.95180686849347,33.60530991982768],[15,85.0,110.061246108263,342.57643982444193,29.50514157905402,8.911812424479294,8.911812424479294,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.4432804658675149,0.4432804658675149,2.7755575615628914e-17,46.54593458119725,40.95180686849347,33.60530991982768],[16,85.0,110.57559785445538,353.21030968092117,29.408297880887936,9.038789378007351,9.038789378007351,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.25442601859545766,0.25442601859545766,0.0,46.93169839084153,40.95180686849347,33.60530991982768],[17,85.0,111.08378728302199,363.99087656418635,29.312423641938295,9.163481850775383,9.163481850775383,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.06974219381702351,0.06974219381702351,0.0,47.312840462266486,40.95180686849347,33.60530991982768],[18,85.0,111.58588112677992,374.9400425688528,29.22272749429657,9.30679110396646,9.30679110396646,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.689410845084936,41.08235294117647,33.88235294117647],[19,85.0,112.08305145080125,386.13684517708566,29.151057691549102,9.517282216997927,9.517282216997927,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.06228858810093,41.08235294117647,33.88235294117647],[20,85.0,112.57886322236317,397.58467596032324,29.080448235847136,9.730656165751938,9.730656165751938,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.434147416772376,41.08235294117647,33.88235294117648]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4462373598511,30.99976689108574,8.442971488978657,8.442971488978657,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.58799863944044,252.93951257576768,30.75543603755196,8.507435097340633,8.507435097340633,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.10283499343157221,0.10283499343157221,0.0,39.590998979580334,41.4015653995187,33.60530991982768],[7,88.33333333333333,106.23187361330262,262.57659347383554,30.531053628330973,8.512754793293269,8.512754793293269,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.31524808675915317,0.31524808675915317,0.0,40.97390520997697,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.75126223200505,272.28526633184293,30.328002457493184,8.460414919120709,8.460414919120709,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.6360639744851802,0.6360639744851802,0.0,42.26344667400379,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.14046541419489,282.01243222196916,30.151804240922363,8.368716860643104,8.368716860643104,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.018582822630636,1.018582822630636,0.0,43.45534906064617,40.95180686849347,33.60530991982768],[10,85.0,107.39545703379993,291.70488462588236,30.003281877381532,8.238584543326212,8.238584543326212,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.4599029001344643,1.4599029001344643,0.0,44.54659277534994,40.95180686849347,33.60530991982768],[11,85.0,107.94119645977179,301.56307646352536,29.902066650556158,8.37946306199656,8.37946306199656,0.0,0.0,0.0,-3.552713678800501e-14,0.0,1.2441414599515275,1.2441414599515275,0.0,44.955897344828834,40.95180686849347,33.60530991982768],[12,85.0,108.48067958355398,311.5823499785145,29.80142572604666,8.516382487740785,8.516382487740785,0.0,0.0,0.0,-4.263256414560601e-14,0.0,1.036713676536547,1.036713676536547,0.0,45.36050968766548,40.95180686849347,33.60530991982768],[13,85.0,109.0138304105817,321.7596333245055,29.701715108377606,8.650690844092338,8.650690844092338,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.8342304924145778,0.8342304924145778,0.0,45.76037280793627,40.95180686849347,33.60530991982768],[14,85.0,109.54067333470815,332.09195461917216,29.602949941439576,8.782473100466646,8.782473100466646,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.6364855825104128,0.6364855825104128,0.0,46.1555050010311,40.95180686849347,33.60530991982768],[15,85.0,110.061246108263,342.57643982444193,29.50514157905402,8.911812424479294,8.911812424479294,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.4432804658675149,0.4432804658675149,2.7755575615628914e-17,46.54593458119725,40.95180686849347,33.60530991982768],[16,85.0,110.57559785445538,353.21030968092117,29.408297880887936,9.038789378007351,9.038789378007351,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.25442601859545766,0.25442601859545766,0.0,46.93169839084153,40.95180686849347,33.60530991982768],[17,85.0,111.08378728302199,363.99087656418635,29.312423641938295,9.163481850775383,9.163481850775383,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.06974219381702351,0.06974219381702351,0.0,47.312840462266486,40.95180686849347,33.60530991982768],[18,85.0,111.58588112677992,374.9400425688528,29.22272749429657,9.30679110396646,9.30679110396646,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.689410845084936,41.08235294117647,33.88235294117647],[19,85.0,112.08305145080125,386.13684517708566,29.151057691549102,9.517282216997927,9.517282216997927,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.06228858810093,41.08235294117647,33.88235294117647],[20,85.0,112.57886322236317,397.58467596032324,29.080448235847136,9.730656165751938,9.730656165751938,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,48.434147416772376,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":8.055199925846372,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":-0.9333549664709673},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4481864030996,31.000210298424776,8.444745118334808,8.444745118334808,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.58812544046098,252.99884996026827,30.768261532981175,8.558863880078079,8.558863880078079,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.10282105262759966,0.10282105262759966,1.3877787807814457e-17,39.59109408034574,41.40168215138487,33.60530991982768],[7,88.33333333333333,106.23561140010892,262.81471368087006,30.569600388272313,8.670679619864899,8.670679619864899,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.31451813187345046,0.31451813187345046,2.7755575615628914e-17,40.97670855008169,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.76577790570774,272.88968596375923,30.404174485202464,8.779618703660546,8.779618703660546,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.6332662737548485,0.6332662737548485,0.0,42.2743334292808,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.17610641204085,283.21217057466527,30.270938837007908,8.880896242831227,8.880896242831227,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.0118215335128133,1.0118215335128133,0.0,43.482079809030644,40.95180686849347,33.60530991982768],[10,85.0,107.46386577268306,293.769935851964,30.170058678255202,8.974100485703943,8.974100485703943,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.447139084356495,1.447139084356495,0.0,44.597899329512295,40.95180686849347,33.60530991982768],[11,85.0,108.0554744737795,304.3709368475084,30.03134409310828,9.010850846212747,9.010850846212747,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.2230339883478698,1.2230339883478698,0.0,45.041605855334616,40.95180686849347,33.60530991982768],[12,85.0,108.63159334694917,315.0145125293938,29.89636149566332,9.047039329602597,9.047039329602597,0.0,0.0,0.0,-3.552713678800501e-14,0.0,1.0087999490768609,1.0087999490768609,0.0,45.47369501021188,40.95180686849347,33.60530991982768],[13,85.0,109.19311530819205,325.6997301566255,29.764829918738677,9.082434983146939,9.082434983146939,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8012345232773339,0.8012345232773339,5.551115123125783e-17,45.89483648114403,40.95180686849347,33.60530991982768],[14,85.0,109.7408405280066,336.42570105908,29.636558684769874,9.117075267086307,9.117075267086307,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.5999121428564713,0.5999121428564713,0.0,46.30563039600494,40.95180686849347,33.60530991982768],[15,85.0,110.27550298001232,347.19157747410355,29.511372993189383,9.150994952770048,9.150994952770048,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.4044465476881718,0.4044465476881718,0.0,46.706627235009236,40.95180686849347,33.60530991982768],[16,85.0,110.79777766221291,357.9965496538904,29.389112172651423,9.184226352818825,9.184226352818825,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.21448586597535613,0.21448586597535613,0.0,47.09833324665968,40.95180686849347,33.60530991982768],[17,85.0,111.30828684924668,368.8398432483034,29.269628176501044,9.216799555251058,9.216799555251058,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.029708703264033076,0.029708703264033076,0.0,47.481215136935006,40.95180686849347,33.60530991982768],[18,85.0,111.80760553013734,379.8566394730942,29.18166781523367,9.364276791072214,9.364276791072214,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.855704147603,41.08235294117647,33.88235294117648],[19,85.0,112.30229477363197,391.12113773523663,29.11063218729721,9.574823522821063,9.574823522821063,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.22672108022397,41.08235294117647,33.882352941176485],[20,85.0,112.79565370971658,402.63678602338,29.040661833801252,9.788301044921852,9.788301044921852,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,48.59674028228742,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4481864030996,31.000210298424776,8.444745118334808,8.444745118334808,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.58812544046098,252.99884996026827,30.768261532981175,8.558863880078079,8.558863880078079,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.10282105262759966,0.10282105262759966,1.3877787807814457e-17,39.59109408034574,41.40168215138487,33.60530991982768],[7,88.33333333333333,106.23561140010892,262.81471368087006,30.569600388272313,8.670679619864899,8.670679619864899,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.31451813187345046,0.31451813187345046,2.7755575615628914e-17,40.97670855008169,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.76577790570774,272.88968596375923,30.404174485202464,8.779618703660546,8.779618703660546,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.6332662737548485,0.6332662737548485,0.0,42.2743334292808,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.17610641204085,283.21217057466527,30.270938837007908,8.880896242831227,8.880896242831227,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.0118215335128133,1.0118215335128133,0.0,43.482079809030644,40.95180686849347,33.60530991982768],[10,85.0,107.46386577268306,293.769935851964,30.170058678255202,8.974100485703943,8.974100485703943,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.447139084356495,1.447139084356495,0.0,44.597899329512295,40.95180686849347,33.60530991982768],[11,85.0,108.0554744737795,304.3709368475084,30.03134409310828,9.010850846212747,9.010850846212747,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.2230339883478698,1.2230339883478698,0.0,45.041605855334616,40.95180686849347,33.60530991982768],[12,85.0,108.63159334694917,315.0145125293938,29.89636149566332,9.047039329602597,9.047039329602597,0.0,0.0,0.0,-3.552713678800501e-14,0.0,1.0087999490768609,1.0087999490768609,0.0,45.47369501021188,40.95180686849347,33.60530991982768],[13,85.0,109.19311530819205,325.6997301566255,29.764829918738677,9.082434983146939,9.082434983146939,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8012345232773339,0.8012345232773339,5.551115123125783e-17,45.89483648114403,40.95180686849347,33.60530991982768],[14,85.0,109.7408405280066,336.42570105908,29.636558684769874,9.117075267086307,9.117075267086307,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.5999121428564713,0.5999121428564713,0.0,46.30563039600494,40.95180686849347,33.60530991982768],[15,85.0,110.27550298001232,347.19157747410355,29.511372993189383,9.150994952770048,9.150994952770048,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.4044465476881718,0.4044465476881718,0.0,46.706627235009236,40.95180686849347,33.60530991982768],[16,85.0,110.79777766221291,357.9965496538904,29.389112172651423,9.184226352818825,9.184226352818825,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.21448586597535613,0.21448586597535613,0.0,47.09833324665968,40.95180686849347,33.60530991982768],[17,85.0,111.30828684924668,368.8398432483034,29.269628176501044,9.216799555251058,9.216799555251058,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.029708703264033076,0.029708703264033076,0.0,47.481215136935006,40.95180686849347,33.60530991982768],[18,85.0,111.80760553013734,379.8566394730942,29.18166781523367,9.364276791072214,9.364276791072214,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.855704147603,41.08235294117647,33.88235294117648],[19,85.0,112.30229477363197,391.12113773523663,29.11063218729721,9.574823522821063,9.574823522821063,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.22672108022397,41.08235294117647,33.882352941176485],[20,85.0,112.79565370971658,402.63678602338,29.040661833801252,9.788301044921852,9.788301044921852,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,48.59674028228742,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":7.794735055323608,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.32548528706313196},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4481864030996,31.000210298424776,8.444745118334808,8.444745118334808,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.58812544046098,252.99884996026827,30.768261532981175,8.558863880078079,8.558863880078079,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.10282105262759966,0.10282105262759966,1.3877787807814457e-17,39.59109408034574,41.40168215138487,33.60530991982768],[7,88.33333333333333,106.23561140010892,262.81471368087006,30.569600388272313,8.670679619864899,8.670679619864899,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.31451813187345046,0.31451813187345046,2.7755575615628914e-17,40.97670855008169,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.76577790570774,272.88968596375923,30.404174485202464,8.779618703660546,8.779618703660546,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.6332662737548485,0.6332662737548485,0.0,42.2743334292808,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.17610641204085,283.21217057466527,30.270938837007908,8.880896242831227,8.880896242831227,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.0118215335128133,1.0118215335128133,0.0,43.482079809030644,40.95180686849347,33.60530991982768],[10,85.0,107.46386577268306,293.769935851964,30.170058678255202,8.974100485703943,8.974100485703943,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.447139084356495,1.447139084356495,0.0,44.597899329512295,40.95180686849347,33.60530991982768],[11,85.0,108.0554744737795,304.3709368475084,30.03134409310828,9.010850846212747,9.010850846212747,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.2230339883478698,1.2230339883478698,0.0,45.041605855334616,40.95180686849347,33.60530991982768],[12,85.0,108.63159334694917,315.0145125293938,29.89636149566332,9.047039329602597,9.047039329602597,0.0,0.0,0.0,-3.552713678800501e-14,0.0,1.0087999490768609,1.0087999490768609,0.0,45.47369501021188,40.95180686849347,33.60530991982768],[13,85.0,109.19311530819205,325.6997301566255,29.764829918738677,9.082434983146939,9.082434983146939,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8012345232773339,0.8012345232773339,5.551115123125783e-17,45.89483648114403,40.95180686849347,33.60530991982768],[14,85.0,109.7408405280066,336.42570105908,29.636558684769874,9.117075267086307,9.117075267086307,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.5999121428564713,0.5999121428564713,0.0,46.30563039600494,40.95180686849347,33.60530991982768],[15,85.0,110.27550298001232,347.19157747410355,29.511372993189383,9.150994952770048,9.150994952770048,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.4044465476881718,0.4044465476881718,0.0,46.706627235009236,40.95180686849347,33.60530991982768],[16,85.0,110.79777766221291,357.9965496538904,29.389112172651423,9.184226352818825,9.184226352818825,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.21448586597535613,0.21448586597535613,0.0,47.09833324665968,40.95180686849347,33.60530991982768],[17,85.0,111.30828684924668,368.8398432483034,29.269628176501044,9.216799555251058,9.216799555251058,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.029708703264033076,0.029708703264033076,0.0,47.481215136935006,40.95180686849347,33.60530991982768],[18,85.0,111.80760553013734,379.8566394730942,29.18166781523367,9.364276791072214,9.364276791072214,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.855704147603,41.08235294117647,33.88235294117648],[19,85.0,112.30229477363197,391.12113773523663,29.11063218729721,9.574823522821063,9.574823522821063,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.22672108022397,41.08235294117647,33.882352941176485],[20,85.0,112.79565370971658,402.63678602338,29.040661833801252,9.788301044921852,9.788301044921852,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,48.59674028228742,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4481864030996,31.000210298424776,8.444745118334808,8.444745118334808,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.58812544046098,252.99884996026827,30.768261532981175,8.558863880078079,8.558863880078079,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.10282105262759966,0.10282105262759966,1.3877787807814457e-17,39.59109408034574,41.40168215138487,33.60530991982768],[7,88.33333333333333,106.23561140010892,262.81471368087006,30.569600388272313,8.670679619864899,8.670679619864899,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.31451813187345046,0.31451813187345046,2.7755575615628914e-17,40.97670855008169,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.76577790570774,272.88968596375923,30.404174485202464,8.779618703660546,8.779618703660546,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.6332662737548485,0.6332662737548485,0.0,42.2743334292808,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.17610641204085,283.21217057466527,30.270938837007908,8.880896242831227,8.880896242831227,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.0118215335128133,1.0118215335128133,0.0,43.482079809030644,40.95180686849347,33.60530991982768],[10,85.0,107.46386577268306,293.769935851964,30.170058678255202,8.974100485703943,8.974100485703943,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.447139084356495,1.447139084356495,0.0,44.597899329512295,40.95180686849347,33.60530991982768],[11,85.0,108.0554744737795,304.3709368475084,30.03134409310828,9.010850846212747,9.010850846212747,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.2230339883478698,1.2230339883478698,0.0,45.041605855334616,40.95180686849347,33.60530991982768],[12,85.0,108.63159334694917,315.0145125293938,29.89636149566332,9.047039329602597,9.047039329602597,0.0,0.0,0.0,-3.552713678800501e-14,0.0,1.0087999490768609,1.0087999490768609,0.0,45.47369501021188,40.95180686849347,33.60530991982768],[13,85.0,109.19311530819205,325.6997301566255,29.764829918738677,9.082434983146939,9.082434983146939,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8012345232773339,0.8012345232773339,5.551115123125783e-17,45.89483648114403,40.95180686849347,33.60530991982768],[14,85.0,109.7408405280066,336.42570105908,29.636558684769874,9.117075267086307,9.117075267086307,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.5999121428564713,0.5999121428564713,0.0,46.30563039600494,40.95180686849347,33.60530991982768],[15,85.0,110.27550298001232,347.19157747410355,29.511372993189383,9.150994952770048,9.150994952770048,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.4044465476881718,0.4044465476881718,0.0,46.706627235009236,40.95180686849347,33.60530991982768],[16,85.0,110.79777766221291,357.9965496538904,29.389112172651423,9.184226352818825,9.184226352818825,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.21448586597535613,0.21448586597535613,0.0,47.09833324665968,40.95180686849347,33.60530991982768],[17,85.0,111.30828684924668,368.8398432483034,29.269628176501044,9.216799555251058,9.216799555251058,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.029708703264033076,0.029708703264033076,0.0,47.481215136935006,40.95180686849347,33.60530991982768],[18,85.0,111.80760553013734,379.8566394730942,29.18166781523367,9.364276791072214,9.364276791072214,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.855704147603,41.08235294117647,33.88235294117648],[19,85.0,112.30229477363197,391.12113773523663,29.11063218729721,9.574823522821063,9.574823522821063,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.22672108022397,41.08235294117647,33.882352941176485],[20,85.0,112.79565370971658,402.63678602338,29.040661833801252,9.788301044921852,9.788301044921852,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,48.59674028228742,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":7.794735055323608,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.32548528706313196},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"residual","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4481864030996,31.000210298424776,8.444745118334808,8.444745118334808,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.58812544046098,252.99884996026827,30.768261532981175,8.558863880078079,8.558863880078079,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.10282105262759966,0.10282105262759966,1.3877787807814457e-17,39.59109408034574,41.40168215138487,33.60530991982768],[7,88.33333333333333,106.23561140010892,262.81471368087006,30.569600388272313,8.670679619864899,8.670679619864899,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.31451813187345046,0.31451813187345046,2.7755575615628914e-17,40.97670855008169,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.76577790570774,272.88968596375923,30.404174485202464,8.779618703660546,8.779618703660546,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.6332662737548485,0.6332662737548485,0.0,42.2743334292808,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.17610641204085,283.21217057466527,30.270938837007908,8.880896242831227,8.880896242831227,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.0118215335128133,1.0118215335128133,0.0,43.482079809030644,40.95180686849347,33.60530991982768],[10,85.0,107.46386577268306,293.769935851964,30.170058678255202,8.974100485703943,8.974100485703943,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.447139084356495,1.447139084356495,0.0,44.597899329512295,40.95180686849347,33.60530991982768],[11,85.0,108.0554744737795,304.3709368475084,30.03134409310828,9.010850846212747,9.010850846212747,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.2230339883478698,1.2230339883478698,0.0,45.041605855334616,40.95180686849347,33.60530991982768],[12,85.0,108.63159334694917,315.0145125293938,29.89636149566332,9.047039329602597,9.047039329602597,0.0,0.0,0.0,-3.552713678800501e-14,0.0,1.0087999490768609,1.0087999490768609,0.0,45.47369501021188,40.95180686849347,33.60530991982768],[13,85.0,109.19311530819205,325.6997301566255,29.764829918738677,9.082434983146939,9.082434983146939,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8012345232773339,0.8012345232773339,5.551115123125783e-17,45.89483648114403,40.95180686849347,33.60530991982768],[14,85.0,109.7408405280066,336.42570105908,29.636558684769874,9.117075267086307,9.117075267086307,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.5999121428564713,0.5999121428564713,0.0,46.30563039600494,40.95180686849347,33.60530991982768],[15,85.0,110.27550298001232,347.19157747410355,29.511372993189383,9.150994952770048,9.150994952770048,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.4044465476881718,0.4044465476881718,0.0,46.706627235009236,40.95180686849347,33.60530991982768],[16,85.0,110.79777766221291,357.9965496538904,29.389112172651423,9.184226352818825,9.184226352818825,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.21448586597535613,0.21448586597535613,0.0,47.09833324665968,40.95180686849347,33.60530991982768],[17,85.0,111.30828684924668,368.8398432483034,29.269628176501044,9.216799555251058,9.216799555251058,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.029708703264033076,0.029708703264033076,0.0,47.481215136935006,40.95180686849347,33.60530991982768],[18,85.0,111.80760553013734,379.8566394730942,29.18166781523367,9.364276791072214,9.364276791072214,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.855704147603,41.08235294117647,33.88235294117648],[19,85.0,112.30229477363197,391.12113773523663,29.11063218729721,9.574823522821063,9.574823522821063,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.22672108022397,41.08235294117647,33.882352941176485],[20,85.0,112.79565370971658,402.63678602338,29.040661833801252,9.788301044921852,9.788301044921852,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,48.59674028228742,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.8824176640782,216.45990095269423,31.885524207400564,8.050878130044183,8.050878130044183,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.21181324805866,42.88743917718734,34.826874432408545],[3,94.1304347826087,102.96932779416102,225.16643462135795,31.560129507183323,8.19549799680739,8.19549799680739,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.926995845620766,43.04479905082394,34.68583563942587],[4,92.5,103.9517618441906,234.1682467126218,31.2649785850571,8.326676184419057,8.326676184419057,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.56382138314295,42.87098661231647,34.272924617467986],[5,91.0,104.8259039246356,243.4481864030996,31.000210298424776,8.444745118334808,8.444745118334808,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0035472587123046573,0.0035472587123046573,0.0,38.119427943476694,42.325814367294754,33.60530991982768],[6,89.61538461538461,105.58812544046098,252.99884996026827,30.768261532981175,8.558863880078079,8.558863880078079,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.10282105262759966,0.10282105262759966,1.3877787807814457e-17,39.59109408034574,41.40168215138487,33.60530991982768],[7,88.33333333333333,106.23561140010892,262.81471368087006,30.569600388272313,8.670679619864899,8.670679619864899,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.31451813187345046,0.31451813187345046,2.7755575615628914e-17,40.97670855008169,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.76577790570774,272.88968596375923,30.404174485202464,8.779618703660546,8.779618703660546,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.6332662737548485,0.6332662737548485,0.0,42.2743334292808,40.95180686849347,33.60530991982769],[9,86.03448275862068,107.17610641204085,283.21217057466527,30.270938837007908,8.880896242831227,8.880896242831227,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.0118215335128133,1.0118215335128133,0.0,43.482079809030644,40.95180686849347,33.60530991982768],[10,85.0,107.46386577268306,293.769935851964,30.170058678255202,8.974100485703943,8.974100485703943,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,1.447139084356495,1.447139084356495,0.0,44.597899329512295,40.95180686849347,33.60530991982768],[11,85.0,108.0554744737795,304.3709368475084,30.03134409310828,9.010850846212747,9.010850846212747,0.0,0.0,0.0,-2.842170943040401e-14,0.0,1.2230339883478698,1.2230339883478698,0.0,45.041605855334616,40.95180686849347,33.60530991982768],[12,85.0,108.63159334694917,315.0145125293938,29.89636149566332,9.047039329602597,9.047039329602597,0.0,0.0,0.0,-3.552713678800501e-14,0.0,1.0087999490768609,1.0087999490768609,0.0,45.47369501021188,40.95180686849347,33.60530991982768],[13,85.0,109.19311530819205,325.6997301566255,29.764829918738677,9.082434983146939,9.082434983146939,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.8012345232773339,0.8012345232773339,5.551115123125783e-17,45.89483648114403,40.95180686849347,33.60530991982768],[14,85.0,109.7408405280066,336.42570105908,29.636558684769874,9.117075267086307,9.117075267086307,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.5999121428564713,0.5999121428564713,0.0,46.30563039600494,40.95180686849347,33.60530991982768],[15,85.0,110.27550298001232,347.19157747410355,29.511372993189383,9.150994952770048,9.150994952770048,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.4044465476881718,0.4044465476881718,0.0,46.706627235009236,40.95180686849347,33.60530991982768],[16,85.0,110.79777766221291,357.9965496538904,29.389112172651423,9.184226352818825,9.184226352818825,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.21448586597535613,0.21448586597535613,0.0,47.09833324665968,40.95180686849347,33.60530991982768],[17,85.0,111.30828684924668,368.8398432483034,29.269628176501044,9.216799555251058,9.216799555251058,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.029708703264033076,0.029708703264033076,0.0,47.481215136935006,40.95180686849347,33.60530991982768],[18,85.0,111.80760553013734,379.8566394730942,29.18166781523367,9.364276791072214,9.364276791072214,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.855704147603,41.08235294117647,33.88235294117648],[19,85.0,112.30229477363197,391.12113773523663,29.11063218729721,9.574823522821063,9.574823522821063,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.22672108022397,41.08235294117647,33.882352941176485],[20,85.0,112.79565370971658,402.63678602338,29.040661833801252,9.788301044921852,9.788301044921852,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,48.59674028228742,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":7.794735055323608,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.32548528706313196},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.836845212765812,8.436684937612966,5.246631870994143,3.190053066618823,19.612832910522755,23.224213740657273,-4.973799150320701e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.657024037618974,8.277776001528665,5.262626849695483,3.0151491518331817,23.224213740657273,26.6842209640724,-6.394884621840902e-14,0.0,0.3191022039739959,0.3191022039739959,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.460034370372398,7.917773048568449,5.272830054215994,2.644942994352455,26.6842209640724,29.7585034023979,-8.526512829121202e-14,0.0,0.7666561201549125,0.7666561201549125,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.279801595488728,7.492127621427073,5.277146061973593,2.2149815594534807,29.7585034023979,32.36436406057847,-8.526512829121202e-14,0.0,1.272405002800121,1.272405002800121,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.229715673394782,7.679124313068002,5.296513080974429,2.3826112320935726,32.36436406057847,35.167436098335614,-7.105427357601002e-14,0.0,1.107668720978714,1.107668720978714,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.179230003769202,7.858037235062824,5.315555860999287,2.542481374063537,35.167436098335614,38.15859065605742,-7.105427357601002e-14,0.0,0.9511938743730495,0.9511938743730495,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.12907442368729,8.032021126483357,5.334286171586695,2.6977349548966627,38.15859065605742,41.33239648534761,-7.815970093361102e-14,0.0,0.79950135187782,0.79950135187782,0.0,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.079251190769373,8.201307444121369,5.352715134052177,2.8485923100691917,41.33239648534761,44.68368155601725,-8.526512829121202e-14,0.0,0.6523586933144281,0.6523586933144281,2.7755575615628914e-17,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.029764111832595,8.36612182513305,5.370853268890116,2.9952685562429338,44.68368155601725,48.20752691630305,-9.237055564881302e-14,0.0,0.5095385696079799,0.5095385696079799,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,29.980617365240654,8.526680238685458,5.3887105388861265,3.1379696997993314,48.20752691630305,51.8992559748905,-7.815970093361102e-14,0.0,0.37082315454087933,0.37082315454087933,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.931815228339197,8.683188681354125,5.406296388399852,3.2768922929542725,51.8992559748905,55.75442337836611,-7.105427357601002e-14,0.0,0.2360045504950823,0.2360045504950823,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.88007783341324,8.822706918079874,5.423619779221332,3.3990871388585413,55.75442337836611,59.753349424082046,-7.105427357601002e-14,0.0,0.11948071151421047,0.11948071151421047,0.0,45.35429668831997,37.01116918610037,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.81875797691763,8.91881637477671,5.440689223355295,3.4781271514214156,59.753349424082046,63.845263719871944,-7.105427357601002e-14,0.0,0.050624524370981305,0.050624524370981305,0.0,45.610338350329414,37.631310977055094,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.75444234129509,8.998025626091035,5.457512813045519,3.540512813045516,63.845263719871944,68.0105729116902,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.86269219568278,38.230806688984856,30.420537285044244]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.836845212765812,8.436684937612966,5.246631870994143,3.190053066618823,19.612832910522755,23.224213740657273,-4.973799150320701e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.657024037618974,8.277776001528665,5.262626849695483,3.0151491518331817,23.224213740657273,26.6842209640724,-6.394884621840902e-14,0.0,0.3191022039739959,0.3191022039739959,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.460034370372398,7.917773048568449,5.272830054215994,2.644942994352455,26.6842209640724,29.7585034023979,-8.526512829121202e-14,0.0,0.7666561201549125,0.7666561201549125,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.279801595488728,7.492127621427073,5.277146061973593,2.2149815594534807,29.7585034023979,32.36436406057847,-8.526512829121202e-14,0.0,1.272405002800121,1.272405002800121,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.229715673394782,7.679124313068002,5.296513080974429,2.3826112320935726,32.36436406057847,35.167436098335614,-7.105427357601002e-14,0.0,1.107668720978714,1.107668720978714,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.179230003769202,7.858037235062824,5.315555860999287,2.542481374063537,35.167436098335614,38.15859065605742,-7.105427357601002e-14,0.0,0.9511938743730495,0.9511938743730495,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.12907442368729,8.032021126483357,5.334286171586695,2.6977349548966627,38.15859065605742,41.33239648534761,-7.815970093361102e-14,0.0,0.79950135187782,0.79950135187782,0.0,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.079251190769373,8.201307444121369,5.352715134052177,2.8485923100691917,41.33239648534761,44.68368155601725,-8.526512829121202e-14,0.0,0.6523586933144281,0.6523586933144281,2.7755575615628914e-17,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.029764111832595,8.36612182513305,5.370853268890116,2.9952685562429338,44.68368155601725,48.20752691630305,-9.237055564881302e-14,0.0,0.5095385696079799,0.5095385696079799,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,29.980617365240654,8.526680238685458,5.3887105388861265,3.1379696997993314,48.20752691630305,51.8992559748905,-7.815970093361102e-14,0.0,0.37082315454087933,0.37082315454087933,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.931815228339197,8.683188681354125,5.406296388399852,3.2768922929542725,51.8992559748905,55.75442337836611,-7.105427357601002e-14,0.0,0.2360045504950823,0.2360045504950823,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.88007783341324,8.822706918079874,5.423619779221332,3.3990871388585413,55.75442337836611,59.753349424082046,-7.105427357601002e-14,0.0,0.11948071151421047,0.11948071151421047,0.0,45.35429668831997,37.01116918610037,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.81875797691763,8.91881637477671,5.440689223355295,3.4781271514214156,59.753349424082046,63.845263719871944,-7.105427357601002e-14,0.0,0.050624524370981305,0.050624524370981305,0.0,45.610338350329414,37.631310977055094,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.75444234129509,8.998025626091035,5.457512813045519,3.540512813045516,63.845263719871944,68.0105729116902,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.86269219568278,38.230806688984856,30.420537285044244]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":7.2356302236043994,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.237055564881302e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.836845212765812,8.436684937612966,5.246631870994143,3.190053066618823,19.612832910522755,23.224213740657273,-4.973799150320701e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.657024037618974,8.277776001528665,5.262626849695483,3.0151491518331817,23.224213740657273,26.6842209640724,-6.394884621840902e-14,0.0,0.3191022039739959,0.3191022039739959,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.460034370372398,7.917773048568449,5.272830054215994,2.644942994352455,26.6842209640724,29.7585034023979,-8.526512829121202e-14,0.0,0.7666561201549125,0.7666561201549125,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.279801595488728,7.492127621427073,5.277146061973593,2.2149815594534807,29.7585034023979,32.36436406057847,-8.526512829121202e-14,0.0,1.272405002800121,1.272405002800121,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.229715673394782,7.679124313068002,5.296513080974429,2.3826112320935726,32.36436406057847,35.167436098335614,-7.105427357601002e-14,0.0,1.107668720978714,1.107668720978714,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.179230003769202,7.858037235062824,5.315555860999287,2.542481374063537,35.167436098335614,38.15859065605742,-7.105427357601002e-14,0.0,0.9511938743730495,0.9511938743730495,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.12907442368729,8.032021126483357,5.334286171586695,2.6977349548966627,38.15859065605742,41.33239648534761,-7.815970093361102e-14,0.0,0.79950135187782,0.79950135187782,0.0,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.079251190769373,8.201307444121369,5.352715134052177,2.8485923100691917,41.33239648534761,44.68368155601725,-8.526512829121202e-14,0.0,0.6523586933144281,0.6523586933144281,2.7755575615628914e-17,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.029764111832595,8.36612182513305,5.370853268890116,2.9952685562429338,44.68368155601725,48.20752691630305,-9.237055564881302e-14,0.0,0.5095385696079799,0.5095385696079799,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,29.980617365240654,8.526680238685458,5.3887105388861265,3.1379696997993314,48.20752691630305,51.8992559748905,-7.815970093361102e-14,0.0,0.37082315454087933,0.37082315454087933,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.931815228339197,8.683188681354125,5.406296388399852,3.2768922929542725,51.8992559748905,55.75442337836611,-7.105427357601002e-14,0.0,0.2360045504950823,0.2360045504950823,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.88007783341324,8.822706918079874,5.423619779221332,3.3990871388585413,55.75442337836611,59.753349424082046,-7.105427357601002e-14,0.0,0.11948071151421047,0.11948071151421047,0.0,45.35429668831997,37.01116918610037,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.81875797691763,8.91881637477671,5.440689223355295,3.4781271514214156,59.753349424082046,63.845263719871944,-7.105427357601002e-14,0.0,0.050624524370981305,0.050624524370981305,0.0,45.610338350329414,37.631310977055094,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.75444234129509,8.998025626091035,5.457512813045519,3.540512813045516,63.845263719871944,68.0105729116902,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.86269219568278,38.230806688984856,30.420537285044244]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.836845212765812,8.436684937612966,5.246631870994143,3.190053066618823,19.612832910522755,23.224213740657273,-4.973799150320701e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.657024037618974,8.277776001528665,5.262626849695483,3.0151491518331817,23.224213740657273,26.6842209640724,-6.394884621840902e-14,0.0,0.3191022039739959,0.3191022039739959,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.460034370372398,7.917773048568449,5.272830054215994,2.644942994352455,26.6842209640724,29.7585034023979,-8.526512829121202e-14,0.0,0.7666561201549125,0.7666561201549125,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.279801595488728,7.492127621427073,5.277146061973593,2.2149815594534807,29.7585034023979,32.36436406057847,-8.526512829121202e-14,0.0,1.272405002800121,1.272405002800121,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.229715673394782,7.679124313068002,5.296513080974429,2.3826112320935726,32.36436406057847,35.167436098335614,-7.105427357601002e-14,0.0,1.107668720978714,1.107668720978714,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.179230003769202,7.858037235062824,5.315555860999287,2.542481374063537,35.167436098335614,38.15859065605742,-7.105427357601002e-14,0.0,0.9511938743730495,0.9511938743730495,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.12907442368729,8.032021126483357,5.334286171586695,2.6977349548966627,38.15859065605742,41.33239648534761,-7.815970093361102e-14,0.0,0.79950135187782,0.79950135187782,0.0,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.079251190769373,8.201307444121369,5.352715134052177,2.8485923100691917,41.33239648534761,44.68368155601725,-8.526512829121202e-14,0.0,0.6523586933144281,0.6523586933144281,2.7755575615628914e-17,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.029764111832595,8.36612182513305,5.370853268890116,2.9952685562429338,44.68368155601725,48.20752691630305,-9.237055564881302e-14,0.0,0.5095385696079799,0.5095385696079799,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,29.980617365240654,8.526680238685458,5.3887105388861265,3.1379696997993314,48.20752691630305,51.8992559748905,-7.815970093361102e-14,0.0,0.37082315454087933,0.37082315454087933,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.931815228339197,8.683188681354125,5.406296388399852,3.2768922929542725,51.8992559748905,55.75442337836611,-7.105427357601002e-14,0.0,0.2360045504950823,0.2360045504950823,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.88007783341324,8.822706918079874,5.423619779221332,3.3990871388585413,55.75442337836611,59.753349424082046,-7.105427357601002e-14,0.0,0.11948071151421047,0.11948071151421047,0.0,45.35429668831997,37.01116918610037,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.81875797691763,8.91881637477671,5.440689223355295,3.4781271514214156,59.753349424082046,63.845263719871944,-7.105427357601002e-14,0.0,0.050624524370981305,0.050624524370981305,0.0,45.610338350329414,37.631310977055094,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.75444234129509,8.998025626091035,5.457512813045519,3.540512813045516,63.845263719871944,68.0105729116902,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.86269219568278,38.230806688984856,30.420537285044244]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":7.2356302236043994,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.237055564881302e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.836845212765812,8.436684937612966,5.246631870994143,3.190053066618823,19.612832910522755,23.224213740657273,-4.973799150320701e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.657024037618974,8.277776001528665,5.262626849695483,3.0151491518331817,23.224213740657273,26.6842209640724,-6.394884621840902e-14,0.0,0.3191022039739959,0.3191022039739959,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.460034370372398,7.917773048568449,5.272830054215994,2.644942994352455,26.6842209640724,29.7585034023979,-8.526512829121202e-14,0.0,0.7666561201549125,0.7666561201549125,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.279801595488728,7.492127621427073,5.277146061973593,2.2149815594534807,29.7585034023979,32.36436406057847,-8.526512829121202e-14,0.0,1.272405002800121,1.272405002800121,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.229715673394782,7.679124313068002,5.296513080974429,2.3826112320935726,32.36436406057847,35.167436098335614,-7.105427357601002e-14,0.0,1.107668720978714,1.107668720978714,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.179230003769202,7.858037235062824,5.315555860999287,2.542481374063537,35.167436098335614,38.15859065605742,-7.105427357601002e-14,0.0,0.9511938743730495,0.9511938743730495,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.12907442368729,8.032021126483357,5.334286171586695,2.6977349548966627,38.15859065605742,41.33239648534761,-7.815970093361102e-14,0.0,0.79950135187782,0.79950135187782,0.0,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.079251190769373,8.201307444121369,5.352715134052177,2.8485923100691917,41.33239648534761,44.68368155601725,-8.526512829121202e-14,0.0,0.6523586933144281,0.6523586933144281,2.7755575615628914e-17,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.029764111832595,8.36612182513305,5.370853268890116,2.9952685562429338,44.68368155601725,48.20752691630305,-9.237055564881302e-14,0.0,0.5095385696079799,0.5095385696079799,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,29.980617365240654,8.526680238685458,5.3887105388861265,3.1379696997993314,48.20752691630305,51.8992559748905,-7.815970093361102e-14,0.0,0.37082315454087933,0.37082315454087933,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.931815228339197,8.683188681354125,5.406296388399852,3.2768922929542725,51.8992559748905,55.75442337836611,-7.105427357601002e-14,0.0,0.2360045504950823,0.2360045504950823,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.88007783341324,8.822706918079874,5.423619779221332,3.3990871388585413,55.75442337836611,59.753349424082046,-7.105427357601002e-14,0.0,0.11948071151421047,0.11948071151421047,0.0,45.35429668831997,37.01116918610037,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.81875797691763,8.91881637477671,5.440689223355295,3.4781271514214156,59.753349424082046,63.845263719871944,-7.105427357601002e-14,0.0,0.050624524370981305,0.050624524370981305,0.0,45.610338350329414,37.631310977055094,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.75444234129509,8.998025626091035,5.457512813045519,3.540512813045516,63.845263719871944,68.0105729116902,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.86269219568278,38.230806688984856,30.420537285044244]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.836845212765812,8.436684937612966,5.246631870994143,3.190053066618823,19.612832910522755,23.224213740657273,-4.973799150320701e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.657024037618974,8.277776001528665,5.262626849695483,3.0151491518331817,23.224213740657273,26.6842209640724,-6.394884621840902e-14,0.0,0.3191022039739959,0.3191022039739959,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.460034370372398,7.917773048568449,5.272830054215994,2.644942994352455,26.6842209640724,29.7585034023979,-8.526512829121202e-14,0.0,0.7666561201549125,0.7666561201549125,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.279801595488728,7.492127621427073,5.277146061973593,2.2149815594534807,29.7585034023979,32.36436406057847,-8.526512829121202e-14,0.0,1.272405002800121,1.272405002800121,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.229715673394782,7.679124313068002,5.296513080974429,2.3826112320935726,32.36436406057847,35.167436098335614,-7.105427357601002e-14,0.0,1.107668720978714,1.107668720978714,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.179230003769202,7.858037235062824,5.315555860999287,2.542481374063537,35.167436098335614,38.15859065605742,-7.105427357601002e-14,0.0,0.9511938743730495,0.9511938743730495,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.12907442368729,8.032021126483357,5.334286171586695,2.6977349548966627,38.15859065605742,41.33239648534761,-7.815970093361102e-14,0.0,0.79950135187782,0.79950135187782,0.0,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.079251190769373,8.201307444121369,5.352715134052177,2.8485923100691917,41.33239648534761,44.68368155601725,-8.526512829121202e-14,0.0,0.6523586933144281,0.6523586933144281,2.7755575615628914e-17,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.029764111832595,8.36612182513305,5.370853268890116,2.9952685562429338,44.68368155601725,48.20752691630305,-9.237055564881302e-14,0.0,0.5095385696079799,0.5095385696079799,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,29.980617365240654,8.526680238685458,5.3887105388861265,3.1379696997993314,48.20752691630305,51.8992559748905,-7.815970093361102e-14,0.0,0.37082315454087933,0.37082315454087933,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.931815228339197,8.683188681354125,5.406296388399852,3.2768922929542725,51.8992559748905,55.75442337836611,-7.105427357601002e-14,0.0,0.2360045504950823,0.2360045504950823,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.88007783341324,8.822706918079874,5.423619779221332,3.3990871388585413,55.75442337836611,59.753349424082046,-7.105427357601002e-14,0.0,0.11948071151421047,0.11948071151421047,0.0,45.35429668831997,37.01116918610037,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.81875797691763,8.91881637477671,5.440689223355295,3.4781271514214156,59.753349424082046,63.845263719871944,-7.105427357601002e-14,0.0,0.050624524370981305,0.050624524370981305,0.0,45.610338350329414,37.631310977055094,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.75444234129509,8.998025626091035,5.457512813045519,3.540512813045516,63.845263719871944,68.0105729116902,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.86269219568278,38.230806688984856,30.420537285044244]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":7.2356302236043994,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.237055564881302e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.84687930596609,8.476821310414081,5.246631870994143,3.230189439419938,19.612832910522755,23.269651143828344,-4.973799150320701e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.696890349963446,8.437241250906496,5.262626849695483,3.174614401211013,23.269651143828344,26.912651276365573,-4.973799150320701e-14,0.0,0.31931683549689005,0.31931683549689005,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.55575751086598,8.300665610542694,5.272830054215994,3.0278355563267,26.912651276365573,30.431979177506825,-6.394884621840902e-14,0.0,0.7677448654128938,0.7677448654128938,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.438528785020473,8.127036379553928,5.277146061973593,2.8498903175803356,30.431979177506825,33.784791315836635,-4.973799150320701e-14,0.0,1.2756393609830936,1.2756393609830936,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.367499338605047,8.230258973908946,5.296513080974429,2.9337458929345166,33.784791315836635,37.23625707223018,-4.263256414560601e-14,0.0,1.1144179700997654,1.1144179700997654,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.297180782478815,8.329840349901161,5.315555860999287,3.0142844889018745,37.23625707223018,40.78247411799709,-4.263256414560601e-14,0.0,0.9606784302435059,0.9606784302435059,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.227827610281036,8.427033872858203,5.334286171586695,3.0927477012715086,40.78247411799709,44.42100082537534,-4.263256414560601e-14,0.0,0.8113461757879752,0.8113461757879752,0.0,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.159414745812157,8.521961664292348,5.352715134052177,3.169246530240171,44.42100082537534,48.14952615506966,-4.263256414560601e-14,0.0,0.6661715095300154,0.6661715095300154,0.0,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.0919180909353,8.614737741543692,5.370853268890116,3.2438844726535763,48.14952615506966,51.965860828779746,-4.263256414560601e-14,0.0,0.5249219905913485,0.5249219905913485,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,30.025314348620064,8.705468172203027,5.3887105388861265,3.3167576333169,51.965860828779746,55.86792863268198,-5.684341886080802e-14,0.0,0.3873822639230742,0.3873822639230742,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.959580988884262,8.794251723534373,5.406296388399852,3.387955335134521,55.86792863268198,59.85375843872259,-7.105427357601002e-14,0.0,0.2533526331633542,0.2533526331633542,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.894099888862876,8.878795139878378,5.423619779221332,3.4551753606570452,59.85375843872259,63.91867062773088,-5.684341886080802e-14,0.0,0.12861104641070886,0.12861104641070886,0.0,45.35429668831997,36.91976692219977,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.824164529008257,8.940442583139145,5.440689223355295,3.49975335978385,63.91867062773088,68.03602752159424,-5.684341886080802e-14,0.0,0.059839658928593664,0.059839658928593664,0.0,45.610338350329414,37.541169838548754,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.75444234129511,8.998025626091021,5.457512813045519,3.5405128130455017,68.03602752159424,72.20133671341247,-4.973799150320701e-14,0.0,0.0,0.0,0.0,45.86269219568278,38.14124521883329,30.32157990873002]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.84687930596609,8.476821310414081,5.246631870994143,3.230189439419938,19.612832910522755,23.269651143828344,-4.973799150320701e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.696890349963446,8.437241250906496,5.262626849695483,3.174614401211013,23.269651143828344,26.912651276365573,-4.973799150320701e-14,0.0,0.31931683549689005,0.31931683549689005,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.55575751086598,8.300665610542694,5.272830054215994,3.0278355563267,26.912651276365573,30.431979177506825,-6.394884621840902e-14,0.0,0.7677448654128938,0.7677448654128938,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.438528785020473,8.127036379553928,5.277146061973593,2.8498903175803356,30.431979177506825,33.784791315836635,-4.973799150320701e-14,0.0,1.2756393609830936,1.2756393609830936,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.367499338605047,8.230258973908946,5.296513080974429,2.9337458929345166,33.784791315836635,37.23625707223018,-4.263256414560601e-14,0.0,1.1144179700997654,1.1144179700997654,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.297180782478815,8.329840349901161,5.315555860999287,3.0142844889018745,37.23625707223018,40.78247411799709,-4.263256414560601e-14,0.0,0.9606784302435059,0.9606784302435059,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.227827610281036,8.427033872858203,5.334286171586695,3.0927477012715086,40.78247411799709,44.42100082537534,-4.263256414560601e-14,0.0,0.8113461757879752,0.8113461757879752,0.0,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.159414745812157,8.521961664292348,5.352715134052177,3.169246530240171,44.42100082537534,48.14952615506966,-4.263256414560601e-14,0.0,0.6661715095300154,0.6661715095300154,0.0,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.0919180909353,8.614737741543692,5.370853268890116,3.2438844726535763,48.14952615506966,51.965860828779746,-4.263256414560601e-14,0.0,0.5249219905913485,0.5249219905913485,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,30.025314348620064,8.705468172203027,5.3887105388861265,3.3167576333169,51.965860828779746,55.86792863268198,-5.684341886080802e-14,0.0,0.3873822639230742,0.3873822639230742,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.959580988884262,8.794251723534373,5.406296388399852,3.387955335134521,55.86792863268198,59.85375843872259,-7.105427357601002e-14,0.0,0.2533526331633542,0.2533526331633542,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.894099888862876,8.878795139878378,5.423619779221332,3.4551753606570452,59.85375843872259,63.91867062773088,-5.684341886080802e-14,0.0,0.12861104641070886,0.12861104641070886,0.0,45.35429668831997,36.91976692219977,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.824164529008257,8.940442583139145,5.440689223355295,3.49975335978385,63.91867062773088,68.03602752159424,-5.684341886080802e-14,0.0,0.059839658928593664,0.059839658928593664,0.0,45.610338350329414,37.541169838548754,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.75444234129511,8.998025626091021,5.457512813045519,3.5405128130455017,68.03602752159424,72.20133671341247,-4.973799150320701e-14,0.0,0.0,0.0,0.0,45.86269219568278,38.14124521883329,30.32157990873002]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":7.349695486173443,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.84687930596609,8.476821310414081,5.246631870994143,3.230189439419938,19.612832910522755,23.269651143828344,-4.973799150320701e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.696890349963446,8.437241250906496,5.262626849695483,3.174614401211013,23.269651143828344,26.912651276365573,-4.973799150320701e-14,0.0,0.31931683549689005,0.31931683549689005,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.55575751086598,8.300665610542694,5.272830054215994,3.0278355563267,26.912651276365573,30.431979177506825,-6.394884621840902e-14,0.0,0.7677448654128938,0.7677448654128938,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.438528785020473,8.127036379553928,5.277146061973593,2.8498903175803356,30.431979177506825,33.784791315836635,-4.973799150320701e-14,0.0,1.2756393609830936,1.2756393609830936,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.367499338605047,8.230258973908946,5.296513080974429,2.9337458929345166,33.784791315836635,37.23625707223018,-4.263256414560601e-14,0.0,1.1144179700997654,1.1144179700997654,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.297180782478815,8.329840349901161,5.315555860999287,3.0142844889018745,37.23625707223018,40.78247411799709,-4.263256414560601e-14,0.0,0.9606784302435059,0.9606784302435059,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.227827610281036,8.427033872858203,5.334286171586695,3.0927477012715086,40.78247411799709,44.42100082537534,-4.263256414560601e-14,0.0,0.8113461757879752,0.8113461757879752,0.0,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.159414745812157,8.521961664292348,5.352715134052177,3.169246530240171,44.42100082537534,48.14952615506966,-4.263256414560601e-14,0.0,0.6661715095300154,0.6661715095300154,0.0,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.0919180909353,8.614737741543692,5.370853268890116,3.2438844726535763,48.14952615506966,51.965860828779746,-4.263256414560601e-14,0.0,0.5249219905913485,0.5249219905913485,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,30.025314348620064,8.705468172203027,5.3887105388861265,3.3167576333169,51.965860828779746,55.86792863268198,-5.684341886080802e-14,0.0,0.3873822639230742,0.3873822639230742,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.959580988884262,8.794251723534373,5.406296388399852,3.387955335134521,55.86792863268198,59.85375843872259,-7.105427357601002e-14,0.0,0.2533526331633542,0.2533526331633542,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.894099888862876,8.878795139878378,5.423619779221332,3.4551753606570452,59.85375843872259,63.91867062773088,-5.684341886080802e-14,0.0,0.12861104641070886,0.12861104641070886,0.0,45.35429668831997,36.91976692219977,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.824164529008257,8.940442583139145,5.440689223355295,3.49975335978385,63.91867062773088,68.03602752159424,-5.684341886080802e-14,0.0,0.059839658928593664,0.059839658928593664,0.0,45.610338350329414,37.541169838548754,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.75444234129511,8.998025626091021,5.457512813045519,3.5405128130455017,68.03602752159424,72.20133671341247,-4.973799150320701e-14,0.0,0.0,0.0,0.0,45.86269219568278,38.14124521883329,30.32157990873002]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.84687930596609,8.476821310414081,5.246631870994143,3.230189439419938,19.612832910522755,23.269651143828344,-4.973799150320701e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.696890349963446,8.437241250906496,5.262626849695483,3.174614401211013,23.269651143828344,26.912651276365573,-4.973799150320701e-14,0.0,0.31931683549689005,0.31931683549689005,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.55575751086598,8.300665610542694,5.272830054215994,3.0278355563267,26.912651276365573,30.431979177506825,-6.394884621840902e-14,0.0,0.7677448654128938,0.7677448654128938,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.438528785020473,8.127036379553928,5.277146061973593,2.8498903175803356,30.431979177506825,33.784791315836635,-4.973799150320701e-14,0.0,1.2756393609830936,1.2756393609830936,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.367499338605047,8.230258973908946,5.296513080974429,2.9337458929345166,33.784791315836635,37.23625707223018,-4.263256414560601e-14,0.0,1.1144179700997654,1.1144179700997654,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.297180782478815,8.329840349901161,5.315555860999287,3.0142844889018745,37.23625707223018,40.78247411799709,-4.263256414560601e-14,0.0,0.9606784302435059,0.9606784302435059,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.227827610281036,8.427033872858203,5.334286171586695,3.0927477012715086,40.78247411799709,44.42100082537534,-4.263256414560601e-14,0.0,0.8113461757879752,0.8113461757879752,0.0,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.159414745812157,8.521961664292348,5.352715134052177,3.169246530240171,44.42100082537534,48.14952615506966,-4.263256414560601e-14,0.0,0.6661715095300154,0.6661715095300154,0.0,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.0919180909353,8.614737741543692,5.370853268890116,3.2438844726535763,48.14952615506966,51.965860828779746,-4.263256414560601e-14,0.0,0.5249219905913485,0.5249219905913485,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,30.025314348620064,8.705468172203027,5.3887105388861265,3.3167576333169,51.965860828779746,55.86792863268198,-5.684341886080802e-14,0.0,0.3873822639230742,0.3873822639230742,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.959580988884262,8.794251723534373,5.406296388399852,3.387955335134521,55.86792863268198,59.85375843872259,-7.105427357601002e-14,0.0,0.2533526331633542,0.2533526331633542,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.894099888862876,8.878795139878378,5.423619779221332,3.4551753606570452,59.85375843872259,63.91867062773088,-5.684341886080802e-14,0.0,0.12861104641070886,0.12861104641070886,0.0,45.35429668831997,36.91976692219977,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.824164529008257,8.940442583139145,5.440689223355295,3.49975335978385,63.91867062773088,68.03602752159424,-5.684341886080802e-14,0.0,0.059839658928593664,0.059839658928593664,0.0,45.610338350329414,37.541169838548754,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.75444234129511,8.998025626091021,5.457512813045519,3.5405128130455017,68.03602752159424,72.20133671341247,-4.973799150320701e-14,0.0,0.0,0.0,0.0,45.86269219568278,38.14124521883329,30.32157990873002]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":7.349695486173443,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.84687930596609,8.476821310414081,5.246631870994143,3.230189439419938,19.612832910522755,23.269651143828344,-4.973799150320701e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.696890349963446,8.437241250906496,5.262626849695483,3.174614401211013,23.269651143828344,26.912651276365573,-4.973799150320701e-14,0.0,0.31931683549689005,0.31931683549689005,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.55575751086598,8.300665610542694,5.272830054215994,3.0278355563267,26.912651276365573,30.431979177506825,-6.394884621840902e-14,0.0,0.7677448654128938,0.7677448654128938,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.438528785020473,8.127036379553928,5.277146061973593,2.8498903175803356,30.431979177506825,33.784791315836635,-4.973799150320701e-14,0.0,1.2756393609830936,1.2756393609830936,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.367499338605047,8.230258973908946,5.296513080974429,2.9337458929345166,33.784791315836635,37.23625707223018,-4.263256414560601e-14,0.0,1.1144179700997654,1.1144179700997654,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.297180782478815,8.329840349901161,5.315555860999287,3.0142844889018745,37.23625707223018,40.78247411799709,-4.263256414560601e-14,0.0,0.9606784302435059,0.9606784302435059,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.227827610281036,8.427033872858203,5.334286171586695,3.0927477012715086,40.78247411799709,44.42100082537534,-4.263256414560601e-14,0.0,0.8113461757879752,0.8113461757879752,0.0,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.159414745812157,8.521961664292348,5.352715134052177,3.169246530240171,44.42100082537534,48.14952615506966,-4.263256414560601e-14,0.0,0.6661715095300154,0.6661715095300154,0.0,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.0919180909353,8.614737741543692,5.370853268890116,3.2438844726535763,48.14952615506966,51.965860828779746,-4.263256414560601e-14,0.0,0.5249219905913485,0.5249219905913485,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,30.025314348620064,8.705468172203027,5.3887105388861265,3.3167576333169,51.965860828779746,55.86792863268198,-5.684341886080802e-14,0.0,0.3873822639230742,0.3873822639230742,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.959580988884262,8.794251723534373,5.406296388399852,3.387955335134521,55.86792863268198,59.85375843872259,-7.105427357601002e-14,0.0,0.2533526331633542,0.2533526331633542,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.894099888862876,8.878795139878378,5.423619779221332,3.4551753606570452,59.85375843872259,63.91867062773088,-5.684341886080802e-14,0.0,0.12861104641070886,0.12861104641070886,0.0,45.35429668831997,36.91976692219977,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.824164529008257,8.940442583139145,5.440689223355295,3.49975335978385,63.91867062773088,68.03602752159424,-5.684341886080802e-14,0.0,0.059839658928593664,0.059839658928593664,0.0,45.610338350329414,37.541169838548754,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.75444234129511,8.998025626091021,5.457512813045519,3.5405128130455017,68.03602752159424,72.20133671341247,-4.973799150320701e-14,0.0,0.0,0.0,0.0,45.86269219568278,38.14124521883329,30.32157990873002]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.84687930596609,8.476821310414081,5.246631870994143,3.230189439419938,19.612832910522755,23.269651143828344,-4.973799150320701e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.696890349963446,8.437241250906496,5.262626849695483,3.174614401211013,23.269651143828344,26.912651276365573,-4.973799150320701e-14,0.0,0.31931683549689005,0.31931683549689005,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.55575751086598,8.300665610542694,5.272830054215994,3.0278355563267,26.912651276365573,30.431979177506825,-6.394884621840902e-14,0.0,0.7677448654128938,0.7677448654128938,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.438528785020473,8.127036379553928,5.277146061973593,2.8498903175803356,30.431979177506825,33.784791315836635,-4.973799150320701e-14,0.0,1.2756393609830936,1.2756393609830936,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.367499338605047,8.230258973908946,5.296513080974429,2.9337458929345166,33.784791315836635,37.23625707223018,-4.263256414560601e-14,0.0,1.1144179700997654,1.1144179700997654,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.297180782478815,8.329840349901161,5.315555860999287,3.0142844889018745,37.23625707223018,40.78247411799709,-4.263256414560601e-14,0.0,0.9606784302435059,0.9606784302435059,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.227827610281036,8.427033872858203,5.334286171586695,3.0927477012715086,40.78247411799709,44.42100082537534,-4.263256414560601e-14,0.0,0.8113461757879752,0.8113461757879752,0.0,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.159414745812157,8.521961664292348,5.352715134052177,3.169246530240171,44.42100082537534,48.14952615506966,-4.263256414560601e-14,0.0,0.6661715095300154,0.6661715095300154,0.0,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.0919180909353,8.614737741543692,5.370853268890116,3.2438844726535763,48.14952615506966,51.965860828779746,-4.263256414560601e-14,0.0,0.5249219905913485,0.5249219905913485,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,30.025314348620064,8.705468172203027,5.3887105388861265,3.3167576333169,51.965860828779746,55.86792863268198,-5.684341886080802e-14,0.0,0.3873822639230742,0.3873822639230742,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.959580988884262,8.794251723534373,5.406296388399852,3.387955335134521,55.86792863268198,59.85375843872259,-7.105427357601002e-14,0.0,0.2533526331633542,0.2533526331633542,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.894099888862876,8.878795139878378,5.423619779221332,3.4551753606570452,59.85375843872259,63.91867062773088,-5.684341886080802e-14,0.0,0.12861104641070886,0.12861104641070886,0.0,45.35429668831997,36.91976692219977,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.824164529008257,8.940442583139145,5.440689223355295,3.49975335978385,63.91867062773088,68.03602752159424,-5.684341886080802e-14,0.0,0.059839658928593664,0.059839658928593664,0.0,45.610338350329414,37.541169838548754,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.75444234129511,8.998025626091021,5.457512813045519,3.5405128130455017,68.03602752159424,72.20133671341247,-4.973799150320701e-14,0.0,0.0,0.0,0.0,45.86269219568278,38.14124521883329,30.32157990873002]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":7.349695486173443,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.856913399166373,8.516957683215182,5.246631870994143,3.2703258122210386,19.612832910522755,23.3150885469994,-4.263256414560601e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.736810317871257,8.596921122537765,5.262626849695483,3.334294272842282,23.3150885469994,27.141327876490543,-5.684341886080802e-14,0.0,0.3195313743250603,0.3195313743250603,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.65175281346989,8.684646820958449,5.272830054215994,3.4118167667424544,27.141327876490543,31.106966603365542,-9.237055564881302e-14,0.0,0.7688326425057395,0.7688326425057395,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.598064302571636,8.76517844975875,5.277146061973593,3.4880323877851573,31.106966603365542,35.210534118406905,-9.237055564881302e-14,0.0,1.2788632581156234,1.2788632581156234,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.506969114864624,8.788138078947455,5.296513080974429,3.491624997973026,35.210534118406905,39.31832823366929,-9.947598300641403e-14,0.0,1.121119169985945,1.121119169985945,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.417500798762106,8.811120415034566,5.315555860999287,3.495564554035279,39.31832823366929,43.43075712076962,-9.947598300641403e-14,0.0,0.9700869303598614,0.9700869303598614,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.329539626116365,8.83388193619976,5.334286171586695,3.4995957646130647,43.43075712076962,47.5479286085497,-9.947598300641403e-14,0.0,0.8230959302637717,0.8230959302637717,5.551115123125783e-17,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.24302904592497,8.856418864743858,5.352715134052177,3.503703730691681,47.5479286085497,51.669932997598735,-1.1368683772161603e-13,0.0,0.6798859663951191,0.6798859663951191,5.551115123125783e-17,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.15791586602202,8.878728841890819,5.370853268890116,3.507875573000703,51.669932997598735,55.79684543642309,-1.1368683772161603e-13,0.0,0.540223041105889,0.540223041105889,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,30.074149966657306,8.900810644352148,5.3887105388861265,3.512100105466022,55.79684543642309,59.92872791344194,-9.947598300641403e-14,0.0,0.4038956657990034,0.4038956657990034,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.991684052138666,8.92266397655213,5.406296388399852,3.516367588152278,59.92872791344194,64.06563095832698,-1.1368683772161603e-13,0.0,0.2707119975242618,0.2707119975242618,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.910473428976346,8.944289300332457,5.423619779221332,3.5206695211111247,64.06563095832698,68.20759510081065,-1.2079226507921703e-13,0.0,0.14049741889787182,0.14049741889787182,0.0,45.35429668831997,36.85662618164413,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.83187657473305,8.97129076603855,5.440689223355295,3.5306015426832547,68.20759510081065,72.36124397455566,-1.2079226507921703e-13,0.0,0.06912319327968941,0.06912319327968941,0.0,45.610338350329414,37.44989253987184,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.754495938679362,8.998240015628326,5.457512813045519,3.540727202582807,72.36124397455566,76.52680538935897,-1.3500311979441904e-13,0.0,0.0021438953728245558,0.0021438953728245558,0.0,45.86269219568278,38.05076834167241,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.856913399166373,8.516957683215182,5.246631870994143,3.2703258122210386,19.612832910522755,23.3150885469994,-4.263256414560601e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.736810317871257,8.596921122537765,5.262626849695483,3.334294272842282,23.3150885469994,27.141327876490543,-5.684341886080802e-14,0.0,0.3195313743250603,0.3195313743250603,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.65175281346989,8.684646820958449,5.272830054215994,3.4118167667424544,27.141327876490543,31.106966603365542,-9.237055564881302e-14,0.0,0.7688326425057395,0.7688326425057395,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.598064302571636,8.76517844975875,5.277146061973593,3.4880323877851573,31.106966603365542,35.210534118406905,-9.237055564881302e-14,0.0,1.2788632581156234,1.2788632581156234,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.506969114864624,8.788138078947455,5.296513080974429,3.491624997973026,35.210534118406905,39.31832823366929,-9.947598300641403e-14,0.0,1.121119169985945,1.121119169985945,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.417500798762106,8.811120415034566,5.315555860999287,3.495564554035279,39.31832823366929,43.43075712076962,-9.947598300641403e-14,0.0,0.9700869303598614,0.9700869303598614,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.329539626116365,8.83388193619976,5.334286171586695,3.4995957646130647,43.43075712076962,47.5479286085497,-9.947598300641403e-14,0.0,0.8230959302637717,0.8230959302637717,5.551115123125783e-17,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.24302904592497,8.856418864743858,5.352715134052177,3.503703730691681,47.5479286085497,51.669932997598735,-1.1368683772161603e-13,0.0,0.6798859663951191,0.6798859663951191,5.551115123125783e-17,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.15791586602202,8.878728841890819,5.370853268890116,3.507875573000703,51.669932997598735,55.79684543642309,-1.1368683772161603e-13,0.0,0.540223041105889,0.540223041105889,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,30.074149966657306,8.900810644352148,5.3887105388861265,3.512100105466022,55.79684543642309,59.92872791344194,-9.947598300641403e-14,0.0,0.4038956657990034,0.4038956657990034,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.991684052138666,8.92266397655213,5.406296388399852,3.516367588152278,59.92872791344194,64.06563095832698,-1.1368683772161603e-13,0.0,0.2707119975242618,0.2707119975242618,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.910473428976346,8.944289300332457,5.423619779221332,3.5206695211111247,64.06563095832698,68.20759510081065,-1.2079226507921703e-13,0.0,0.14049741889787182,0.14049741889787182,0.0,45.35429668831997,36.85662618164413,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.83187657473305,8.97129076603855,5.440689223355295,3.5306015426832547,68.20759510081065,72.36124397455566,-1.2079226507921703e-13,0.0,0.06912319327968941,0.06912319327968941,0.0,45.610338350329414,37.44989253987184,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.754495938679362,8.998240015628326,5.457512813045519,3.540727202582807,72.36124397455566,76.52680538935897,-1.3500311979441904e-13,0.0,0.0021438953728245558,0.0021438953728245558,0.0,45.86269219568278,38.05076834167241,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":7.468283229532886,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.856913399166373,8.516957683215182,5.246631870994143,3.2703258122210386,19.612832910522755,23.3150885469994,-4.263256414560601e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.736810317871257,8.596921122537765,5.262626849695483,3.334294272842282,23.3150885469994,27.141327876490543,-5.684341886080802e-14,0.0,0.3195313743250603,0.3195313743250603,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.65175281346989,8.684646820958449,5.272830054215994,3.4118167667424544,27.141327876490543,31.106966603365542,-9.237055564881302e-14,0.0,0.7688326425057395,0.7688326425057395,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.598064302571636,8.76517844975875,5.277146061973593,3.4880323877851573,31.106966603365542,35.210534118406905,-9.237055564881302e-14,0.0,1.2788632581156234,1.2788632581156234,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.506969114864624,8.788138078947455,5.296513080974429,3.491624997973026,35.210534118406905,39.31832823366929,-9.947598300641403e-14,0.0,1.121119169985945,1.121119169985945,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.417500798762106,8.811120415034566,5.315555860999287,3.495564554035279,39.31832823366929,43.43075712076962,-9.947598300641403e-14,0.0,0.9700869303598614,0.9700869303598614,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.329539626116365,8.83388193619976,5.334286171586695,3.4995957646130647,43.43075712076962,47.5479286085497,-9.947598300641403e-14,0.0,0.8230959302637717,0.8230959302637717,5.551115123125783e-17,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.24302904592497,8.856418864743858,5.352715134052177,3.503703730691681,47.5479286085497,51.669932997598735,-1.1368683772161603e-13,0.0,0.6798859663951191,0.6798859663951191,5.551115123125783e-17,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.15791586602202,8.878728841890819,5.370853268890116,3.507875573000703,51.669932997598735,55.79684543642309,-1.1368683772161603e-13,0.0,0.540223041105889,0.540223041105889,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,30.074149966657306,8.900810644352148,5.3887105388861265,3.512100105466022,55.79684543642309,59.92872791344194,-9.947598300641403e-14,0.0,0.4038956657990034,0.4038956657990034,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.991684052138666,8.92266397655213,5.406296388399852,3.516367588152278,59.92872791344194,64.06563095832698,-1.1368683772161603e-13,0.0,0.2707119975242618,0.2707119975242618,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.910473428976346,8.944289300332457,5.423619779221332,3.5206695211111247,64.06563095832698,68.20759510081065,-1.2079226507921703e-13,0.0,0.14049741889787182,0.14049741889787182,0.0,45.35429668831997,36.85662618164413,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.83187657473305,8.97129076603855,5.440689223355295,3.5306015426832547,68.20759510081065,72.36124397455566,-1.2079226507921703e-13,0.0,0.06912319327968941,0.06912319327968941,0.0,45.610338350329414,37.44989253987184,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.754495938679362,8.998240015628326,5.457512813045519,3.540727202582807,72.36124397455566,76.52680538935897,-1.3500311979441904e-13,0.0,0.0021438953728245558,0.0021438953728245558,0.0,45.86269219568278,38.05076834167241,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.856913399166373,8.516957683215182,5.246631870994143,3.2703258122210386,19.612832910522755,23.3150885469994,-4.263256414560601e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.736810317871257,8.596921122537765,5.262626849695483,3.334294272842282,23.3150885469994,27.141327876490543,-5.684341886080802e-14,0.0,0.3195313743250603,0.3195313743250603,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.65175281346989,8.684646820958449,5.272830054215994,3.4118167667424544,27.141327876490543,31.106966603365542,-9.237055564881302e-14,0.0,0.7688326425057395,0.7688326425057395,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.598064302571636,8.76517844975875,5.277146061973593,3.4880323877851573,31.106966603365542,35.210534118406905,-9.237055564881302e-14,0.0,1.2788632581156234,1.2788632581156234,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.506969114864624,8.788138078947455,5.296513080974429,3.491624997973026,35.210534118406905,39.31832823366929,-9.947598300641403e-14,0.0,1.121119169985945,1.121119169985945,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.417500798762106,8.811120415034566,5.315555860999287,3.495564554035279,39.31832823366929,43.43075712076962,-9.947598300641403e-14,0.0,0.9700869303598614,0.9700869303598614,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.329539626116365,8.83388193619976,5.334286171586695,3.4995957646130647,43.43075712076962,47.5479286085497,-9.947598300641403e-14,0.0,0.8230959302637717,0.8230959302637717,5.551115123125783e-17,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.24302904592497,8.856418864743858,5.352715134052177,3.503703730691681,47.5479286085497,51.669932997598735,-1.1368683772161603e-13,0.0,0.6798859663951191,0.6798859663951191,5.551115123125783e-17,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.15791586602202,8.878728841890819,5.370853268890116,3.507875573000703,51.669932997598735,55.79684543642309,-1.1368683772161603e-13,0.0,0.540223041105889,0.540223041105889,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,30.074149966657306,8.900810644352148,5.3887105388861265,3.512100105466022,55.79684543642309,59.92872791344194,-9.947598300641403e-14,0.0,0.4038956657990034,0.4038956657990034,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.991684052138666,8.92266397655213,5.406296388399852,3.516367588152278,59.92872791344194,64.06563095832698,-1.1368683772161603e-13,0.0,0.2707119975242618,0.2707119975242618,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.910473428976346,8.944289300332457,5.423619779221332,3.5206695211111247,64.06563095832698,68.20759510081065,-1.2079226507921703e-13,0.0,0.14049741889787182,0.14049741889787182,0.0,45.35429668831997,36.85662618164413,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.83187657473305,8.97129076603855,5.440689223355295,3.5306015426832547,68.20759510081065,72.36124397455566,-1.2079226507921703e-13,0.0,0.06912319327968941,0.06912319327968941,0.0,45.610338350329414,37.44989253987184,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.754495938679362,8.998240015628326,5.457512813045519,3.540727202582807,72.36124397455566,76.52680538935897,-1.3500311979441904e-13,0.0,0.0021438953728245558,0.0021438953728245558,0.0,45.86269219568278,38.05076834167241,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":7.468283229532886,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.856913399166373,8.516957683215182,5.246631870994143,3.2703258122210386,19.612832910522755,23.3150885469994,-4.263256414560601e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.736810317871257,8.596921122537765,5.262626849695483,3.334294272842282,23.3150885469994,27.141327876490543,-5.684341886080802e-14,0.0,0.3195313743250603,0.3195313743250603,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.65175281346989,8.684646820958449,5.272830054215994,3.4118167667424544,27.141327876490543,31.106966603365542,-9.237055564881302e-14,0.0,0.7688326425057395,0.7688326425057395,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.598064302571636,8.76517844975875,5.277146061973593,3.4880323877851573,31.106966603365542,35.210534118406905,-9.237055564881302e-14,0.0,1.2788632581156234,1.2788632581156234,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.506969114864624,8.788138078947455,5.296513080974429,3.491624997973026,35.210534118406905,39.31832823366929,-9.947598300641403e-14,0.0,1.121119169985945,1.121119169985945,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.417500798762106,8.811120415034566,5.315555860999287,3.495564554035279,39.31832823366929,43.43075712076962,-9.947598300641403e-14,0.0,0.9700869303598614,0.9700869303598614,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.329539626116365,8.83388193619976,5.334286171586695,3.4995957646130647,43.43075712076962,47.5479286085497,-9.947598300641403e-14,0.0,0.8230959302637717,0.8230959302637717,5.551115123125783e-17,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.24302904592497,8.856418864743858,5.352715134052177,3.503703730691681,47.5479286085497,51.669932997598735,-1.1368683772161603e-13,0.0,0.6798859663951191,0.6798859663951191,5.551115123125783e-17,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.15791586602202,8.878728841890819,5.370853268890116,3.507875573000703,51.669932997598735,55.79684543642309,-1.1368683772161603e-13,0.0,0.540223041105889,0.540223041105889,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,30.074149966657306,8.900810644352148,5.3887105388861265,3.512100105466022,55.79684543642309,59.92872791344194,-9.947598300641403e-14,0.0,0.4038956657990034,0.4038956657990034,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.991684052138666,8.92266397655213,5.406296388399852,3.516367588152278,59.92872791344194,64.06563095832698,-1.1368683772161603e-13,0.0,0.2707119975242618,0.2707119975242618,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.910473428976346,8.944289300332457,5.423619779221332,3.5206695211111247,64.06563095832698,68.20759510081065,-1.2079226507921703e-13,0.0,0.14049741889787182,0.14049741889787182,0.0,45.35429668831997,36.85662618164413,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.83187657473305,8.97129076603855,5.440689223355295,3.5306015426832547,68.20759510081065,72.36124397455566,-1.2079226507921703e-13,0.0,0.06912319327968941,0.06912319327968941,0.0,45.610338350329414,37.44989253987184,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.754495938679362,8.998240015628326,5.457512813045519,3.540727202582807,72.36124397455566,76.52680538935897,-1.3500311979441904e-13,0.0,0.0021438953728245558,0.0021438953728245558,0.0,45.86269219568278,38.05076834167241,30.244778927844912]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01077245224299,8.439656687891997,5.224943728561381,3.2147129593306163,16.02559956534696,19.612832910522755,-2.842170943040401e-14,0.0,0.0,0.0,0.0,38.774155928420704,39.987357639622196,31.077809226230308],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.856913399166373,8.516957683215182,5.246631870994143,3.2703258122210386,19.612832910522755,23.3150885469994,-4.263256414560601e-14,0.0,0.08027274560222519,0.08027274560222519,0.0,39.99947806491214,38.37071508359114,30.244778927844916],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.736810317871257,8.596921122537765,5.262626849695483,3.334294272842282,23.3150885469994,27.141327876490543,-5.684341886080802e-14,0.0,0.3195313743250603,0.3195313743250603,0.0,41.13940274543224,36.856626181644124,30.244778927844912],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.65175281346989,8.684646820958449,5.272830054215994,3.4118167667424544,27.141327876490543,31.106966603365542,-9.237055564881302e-14,0.0,0.7688326425057395,0.7688326425057395,0.0,42.192450813239915,36.856626181644124,30.244778927844916],[10,85.0,105.54292123947184,257.33319752850235,30.598064302571636,8.76517844975875,5.277146061973593,3.4880323877851573,31.106966603365542,35.210534118406905,-9.237055564881302e-14,0.0,1.2788632581156234,1.2788632581156234,0.0,43.15719092960387,36.85662618164413,30.244778927844912],[11,85.0,105.93026161948858,263.56438938847225,30.506969114864624,8.788138078947455,5.296513080974429,3.491624997973026,35.210534118406905,39.31832823366929,-9.947598300641403e-14,0.0,1.121119169985945,1.121119169985945,0.0,43.44769621461643,36.85662618164413,30.244778927844912],[12,85.0,106.31111721998573,269.8179845190596,30.417500798762106,8.811120415034566,5.315555860999287,3.495564554035279,39.31832823366929,43.43075712076962,-9.947598300641403e-14,0.0,0.9700869303598614,0.9700869303598614,0.0,43.73333791498929,36.85662618164413,30.244778927844912],[13,85.0,106.68572343173389,276.09361530916163,30.329539626116365,8.83388193619976,5.334286171586695,3.4995957646130647,43.43075712076962,47.5479286085497,-9.947598300641403e-14,0.0,0.8230959302637717,0.8230959302637717,5.551115123125783e-17,44.01429257380041,36.85662618164413,30.244778927844912],[14,85.0,107.05430268104354,282.390927231576,30.24302904592497,8.856418864743858,5.352715134052177,3.503703730691681,47.5479286085497,51.669932997598735,-1.1368683772161603e-13,0.0,0.6798859663951191,0.6798859663951191,5.551115123125783e-17,44.290727010782646,36.85662618164413,30.244778927844912],[15,85.0,107.4170653778023,288.7095781361526,30.15791586602202,8.878728841890819,5.370853268890116,3.507875573000703,51.669932997598735,55.79684543642309,-1.1368683772161603e-13,0.0,0.540223041105889,0.540223041105889,0.0,44.56279903335172,36.85662618164413,30.244778927844912],[16,85.0,107.77421077772253,295.0492375936657,30.074149966657306,8.900810644352148,5.3887105388861265,3.512100105466022,55.79684543642309,59.92872791344194,-9.947598300641403e-14,0.0,0.4038956657990034,0.4038956657990034,0.0,44.830658083291894,36.85662618164413,30.244778927844912],[17,85.0,108.12592776799704,301.4095862859008,29.991684052138666,8.92266397655213,5.406296388399852,3.516367588152278,59.92872791344194,64.06563095832698,-1.1368683772161603e-13,0.0,0.2707119975242618,0.2707119975242618,0.0,45.094445825997774,36.85662618164413,30.244778927844912],[18,85.0,108.47239558442664,307.79031543792587,29.910473428976346,8.944289300332457,5.423619779221332,3.5206695211111247,64.06563095832698,68.20759510081065,-1.2079226507921703e-13,0.0,0.14049741889787182,0.14049741889787182,0.0,45.35429668831997,36.85662618164413,30.244778927844912],[19,85.0,108.81378446710589,314.1911262889321,29.83187657473305,8.97129076603855,5.440689223355295,3.5306015426832547,68.20759510081065,72.36124397455566,-1.2079226507921703e-13,0.0,0.06912319327968941,0.06912319327968941,0.0,45.610338350329414,37.44989253987184,30.244778927844912],[20,85.0,109.15025626091038,320.6117295983974,29.754495938679362,8.998240015628326,5.457512813045519,3.540727202582807,72.36124397455566,76.52680538935897,-1.3500311979441904e-13,0.0,0.0021438953728245558,0.0021438953728245558,0.0,45.86269219568278,38.05076834167241,30.244778927844912]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":7.468283229532886,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.99179112521969,8.36373137979885,5.224943728561381,3.138787651237469,16.02559956534696,19.52810939076216,-4.263256414560601e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.78778580388451,8.240447302087745,5.246631870994143,2.9938154310936014,19.52810939076216,22.91733440709454,-4.263256414560601e-14,0.0,0.29831456285245306,0.29831456285245306,0.0,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.57556235306103,7.951929263296876,5.262626849695483,2.6893024136013928,22.91733440709454,26.00341914401417,-5.684341886080802e-14,0.0,0.6811541353426542,0.6811541353426542,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.37988534583035,7.597176950400211,5.272830054215994,2.324346896184217,26.00341914401417,28.705064834969775,-7.105427357601002e-14,0.0,1.1228740070085084,1.1228740070085084,5.551115123125783e-17,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.202217373847947,7.181790734863924,5.277146061973593,1.9046446728903312,28.705064834969775,30.94582327366428,-7.105427357601002e-14,0.0,1.6172237656480646,1.6172237656480646,1.1102230246251565e-16,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.153683479362016,7.374995536936993,5.296513080974429,2.078482455962564,30.94582327366428,33.3910967512673,-8.526512829121202e-14,0.0,1.445589583346527,1.445589583346527,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.104664091859927,7.559773587425838,5.315555860999287,2.244217726426551,33.3910967512673,36.031352900004414,-9.947598300641403e-14,0.0,1.282597927303052,1.282597927303052,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.055922310389104,7.739412673290744,5.334286171586695,2.405126501704049,36.031352900004414,38.86091349024447,-1.1368683772161603e-13,0.0,1.1246218554251652,1.1246218554251652,5.551115123125783e-17,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.007459202550976,7.914139491247909,5.352715134052177,2.5614243571957314,38.86091349024447,41.874353910474746,-1.1368683772161603e-13,0.0,0.9714341965071585,0.9714341965071585,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,29.959278164653746,8.084178036417825,5.370853268890116,2.713324767527709,41.874353910474746,45.066500695801466,-1.3500311979441904e-13,0.0,0.8228094459582396,0.8228094459582396,0.0,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,29.911383555243837,8.249744998698446,5.3887105388861265,2.86103445981232,45.066500695801466,48.43242358969831,-1.4210854715202004e-13,0.0,0.6785289767486806,0.6785289767486806,5.551115123125783e-17,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.86378030520031,8.411048988798882,5.406296388399852,3.00475260039903,48.43242358969831,51.967426648991285,-1.4921397450962104e-13,0.0,0.5383819866675812,0.5383819866675812,0.0,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.816473611618832,8.56829003090263,5.423619779221332,3.1446702516812985,51.967426648991285,55.66703870979281,-1.7763568394002505e-13,0.0,0.40216614171115417,0.40216614171115417,0.0,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.76946870195883,8.721659274941814,5.440689223355295,3.280970051586519,55.66703870979281,59.52700347636519,-1.6342482922482304e-13,0.0,0.26968796863195577,0.26968796863195577,0.0,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.722770655873664,8.87133888440566,5.457512813045519,3.4138260713601403,59.52700347636519,63.54326944267123,-1.6342482922482304e-13,0.0,0.1407630463170939,0.1407630463170939,0.0,45.86269219568278,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.99179112521969,8.36373137979885,5.224943728561381,3.138787651237469,16.02559956534696,19.52810939076216,-4.263256414560601e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.78778580388451,8.240447302087745,5.246631870994143,2.9938154310936014,19.52810939076216,22.91733440709454,-4.263256414560601e-14,0.0,0.29831456285245306,0.29831456285245306,0.0,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.57556235306103,7.951929263296876,5.262626849695483,2.6893024136013928,22.91733440709454,26.00341914401417,-5.684341886080802e-14,0.0,0.6811541353426542,0.6811541353426542,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.37988534583035,7.597176950400211,5.272830054215994,2.324346896184217,26.00341914401417,28.705064834969775,-7.105427357601002e-14,0.0,1.1228740070085084,1.1228740070085084,5.551115123125783e-17,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.202217373847947,7.181790734863924,5.277146061973593,1.9046446728903312,28.705064834969775,30.94582327366428,-7.105427357601002e-14,0.0,1.6172237656480646,1.6172237656480646,1.1102230246251565e-16,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.153683479362016,7.374995536936993,5.296513080974429,2.078482455962564,30.94582327366428,33.3910967512673,-8.526512829121202e-14,0.0,1.445589583346527,1.445589583346527,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.104664091859927,7.559773587425838,5.315555860999287,2.244217726426551,33.3910967512673,36.031352900004414,-9.947598300641403e-14,0.0,1.282597927303052,1.282597927303052,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.055922310389104,7.739412673290744,5.334286171586695,2.405126501704049,36.031352900004414,38.86091349024447,-1.1368683772161603e-13,0.0,1.1246218554251652,1.1246218554251652,5.551115123125783e-17,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.007459202550976,7.914139491247909,5.352715134052177,2.5614243571957314,38.86091349024447,41.874353910474746,-1.1368683772161603e-13,0.0,0.9714341965071585,0.9714341965071585,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,29.959278164653746,8.084178036417825,5.370853268890116,2.713324767527709,41.874353910474746,45.066500695801466,-1.3500311979441904e-13,0.0,0.8228094459582396,0.8228094459582396,0.0,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,29.911383555243837,8.249744998698446,5.3887105388861265,2.86103445981232,45.066500695801466,48.43242358969831,-1.4210854715202004e-13,0.0,0.6785289767486806,0.6785289767486806,5.551115123125783e-17,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.86378030520031,8.411048988798882,5.406296388399852,3.00475260039903,48.43242358969831,51.967426648991285,-1.4921397450962104e-13,0.0,0.5383819866675812,0.5383819866675812,0.0,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.816473611618832,8.56829003090263,5.423619779221332,3.1446702516812985,51.967426648991285,55.66703870979281,-1.7763568394002505e-13,0.0,0.40216614171115417,0.40216614171115417,0.0,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.76946870195883,8.721659274941814,5.440689223355295,3.280970051586519,55.66703870979281,59.52700347636519,-1.6342482922482304e-13,0.0,0.26968796863195577,0.26968796863195577,0.0,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.722770655873664,8.87133888440566,5.457512813045519,3.4138260713601403,59.52700347636519,63.54326944267123,-1.6342482922482304e-13,0.0,0.1407630463170939,0.1407630463170939,0.0,45.86269219568278,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":11.480509052905123,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.7763568394002505e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.99179112521969,8.36373137979885,5.224943728561381,3.138787651237469,16.02559956534696,19.52810939076216,-4.263256414560601e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.78778580388451,8.240447302087745,5.246631870994143,2.9938154310936014,19.52810939076216,22.91733440709454,-4.263256414560601e-14,0.0,0.29831456285245306,0.29831456285245306,0.0,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.57556235306103,7.951929263296876,5.262626849695483,2.6893024136013928,22.91733440709454,26.00341914401417,-5.684341886080802e-14,0.0,0.6811541353426542,0.6811541353426542,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.37988534583035,7.597176950400211,5.272830054215994,2.324346896184217,26.00341914401417,28.705064834969775,-7.105427357601002e-14,0.0,1.1228740070085084,1.1228740070085084,5.551115123125783e-17,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.202217373847947,7.181790734863924,5.277146061973593,1.9046446728903312,28.705064834969775,30.94582327366428,-7.105427357601002e-14,0.0,1.6172237656480646,1.6172237656480646,1.1102230246251565e-16,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.153683479362016,7.374995536936993,5.296513080974429,2.078482455962564,30.94582327366428,33.3910967512673,-8.526512829121202e-14,0.0,1.445589583346527,1.445589583346527,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.104664091859927,7.559773587425838,5.315555860999287,2.244217726426551,33.3910967512673,36.031352900004414,-9.947598300641403e-14,0.0,1.282597927303052,1.282597927303052,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.055922310389104,7.739412673290744,5.334286171586695,2.405126501704049,36.031352900004414,38.86091349024447,-1.1368683772161603e-13,0.0,1.1246218554251652,1.1246218554251652,5.551115123125783e-17,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.007459202550976,7.914139491247909,5.352715134052177,2.5614243571957314,38.86091349024447,41.874353910474746,-1.1368683772161603e-13,0.0,0.9714341965071585,0.9714341965071585,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,29.959278164653746,8.084178036417825,5.370853268890116,2.713324767527709,41.874353910474746,45.066500695801466,-1.3500311979441904e-13,0.0,0.8228094459582396,0.8228094459582396,0.0,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,29.911383555243837,8.249744998698446,5.3887105388861265,2.86103445981232,45.066500695801466,48.43242358969831,-1.4210854715202004e-13,0.0,0.6785289767486806,0.6785289767486806,5.551115123125783e-17,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.86378030520031,8.411048988798882,5.406296388399852,3.00475260039903,48.43242358969831,51.967426648991285,-1.4921397450962104e-13,0.0,0.5383819866675812,0.5383819866675812,0.0,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.816473611618832,8.56829003090263,5.423619779221332,3.1446702516812985,51.967426648991285,55.66703870979281,-1.7763568394002505e-13,0.0,0.40216614171115417,0.40216614171115417,0.0,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.76946870195883,8.721659274941814,5.440689223355295,3.280970051586519,55.66703870979281,59.52700347636519,-1.6342482922482304e-13,0.0,0.26968796863195577,0.26968796863195577,0.0,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.722770655873664,8.87133888440566,5.457512813045519,3.4138260713601403,59.52700347636519,63.54326944267123,-1.6342482922482304e-13,0.0,0.1407630463170939,0.1407630463170939,0.0,45.86269219568278,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.99179112521969,8.36373137979885,5.224943728561381,3.138787651237469,16.02559956534696,19.52810939076216,-4.263256414560601e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.78778580388451,8.240447302087745,5.246631870994143,2.9938154310936014,19.52810939076216,22.91733440709454,-4.263256414560601e-14,0.0,0.29831456285245306,0.29831456285245306,0.0,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.57556235306103,7.951929263296876,5.262626849695483,2.6893024136013928,22.91733440709454,26.00341914401417,-5.684341886080802e-14,0.0,0.6811541353426542,0.6811541353426542,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.37988534583035,7.597176950400211,5.272830054215994,2.324346896184217,26.00341914401417,28.705064834969775,-7.105427357601002e-14,0.0,1.1228740070085084,1.1228740070085084,5.551115123125783e-17,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.202217373847947,7.181790734863924,5.277146061973593,1.9046446728903312,28.705064834969775,30.94582327366428,-7.105427357601002e-14,0.0,1.6172237656480646,1.6172237656480646,1.1102230246251565e-16,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.153683479362016,7.374995536936993,5.296513080974429,2.078482455962564,30.94582327366428,33.3910967512673,-8.526512829121202e-14,0.0,1.445589583346527,1.445589583346527,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.104664091859927,7.559773587425838,5.315555860999287,2.244217726426551,33.3910967512673,36.031352900004414,-9.947598300641403e-14,0.0,1.282597927303052,1.282597927303052,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.055922310389104,7.739412673290744,5.334286171586695,2.405126501704049,36.031352900004414,38.86091349024447,-1.1368683772161603e-13,0.0,1.1246218554251652,1.1246218554251652,5.551115123125783e-17,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.007459202550976,7.914139491247909,5.352715134052177,2.5614243571957314,38.86091349024447,41.874353910474746,-1.1368683772161603e-13,0.0,0.9714341965071585,0.9714341965071585,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,29.959278164653746,8.084178036417825,5.370853268890116,2.713324767527709,41.874353910474746,45.066500695801466,-1.3500311979441904e-13,0.0,0.8228094459582396,0.8228094459582396,0.0,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,29.911383555243837,8.249744998698446,5.3887105388861265,2.86103445981232,45.066500695801466,48.43242358969831,-1.4210854715202004e-13,0.0,0.6785289767486806,0.6785289767486806,5.551115123125783e-17,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.86378030520031,8.411048988798882,5.406296388399852,3.00475260039903,48.43242358969831,51.967426648991285,-1.4921397450962104e-13,0.0,0.5383819866675812,0.5383819866675812,0.0,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.816473611618832,8.56829003090263,5.423619779221332,3.1446702516812985,51.967426648991285,55.66703870979281,-1.7763568394002505e-13,0.0,0.40216614171115417,0.40216614171115417,0.0,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.76946870195883,8.721659274941814,5.440689223355295,3.280970051586519,55.66703870979281,59.52700347636519,-1.6342482922482304e-13,0.0,0.26968796863195577,0.26968796863195577,0.0,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.722770655873664,8.87133888440566,5.457512813045519,3.4138260713601403,59.52700347636519,63.54326944267123,-1.6342482922482304e-13,0.0,0.1407630463170939,0.1407630463170939,0.0,45.86269219568278,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":11.480509052905123,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.7763568394002505e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.99179112521969,8.36373137979885,5.224943728561381,3.138787651237469,16.02559956534696,19.52810939076216,-4.263256414560601e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.78778580388451,8.240447302087745,5.246631870994143,2.9938154310936014,19.52810939076216,22.91733440709454,-4.263256414560601e-14,0.0,0.29831456285245306,0.29831456285245306,0.0,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.57556235306103,7.951929263296876,5.262626849695483,2.6893024136013928,22.91733440709454,26.00341914401417,-5.684341886080802e-14,0.0,0.6811541353426542,0.6811541353426542,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.37988534583035,7.597176950400211,5.272830054215994,2.324346896184217,26.00341914401417,28.705064834969775,-7.105427357601002e-14,0.0,1.1228740070085084,1.1228740070085084,5.551115123125783e-17,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.202217373847947,7.181790734863924,5.277146061973593,1.9046446728903312,28.705064834969775,30.94582327366428,-7.105427357601002e-14,0.0,1.6172237656480646,1.6172237656480646,1.1102230246251565e-16,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.153683479362016,7.374995536936993,5.296513080974429,2.078482455962564,30.94582327366428,33.3910967512673,-8.526512829121202e-14,0.0,1.445589583346527,1.445589583346527,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.104664091859927,7.559773587425838,5.315555860999287,2.244217726426551,33.3910967512673,36.031352900004414,-9.947598300641403e-14,0.0,1.282597927303052,1.282597927303052,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.055922310389104,7.739412673290744,5.334286171586695,2.405126501704049,36.031352900004414,38.86091349024447,-1.1368683772161603e-13,0.0,1.1246218554251652,1.1246218554251652,5.551115123125783e-17,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.007459202550976,7.914139491247909,5.352715134052177,2.5614243571957314,38.86091349024447,41.874353910474746,-1.1368683772161603e-13,0.0,0.9714341965071585,0.9714341965071585,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,29.959278164653746,8.084178036417825,5.370853268890116,2.713324767527709,41.874353910474746,45.066500695801466,-1.3500311979441904e-13,0.0,0.8228094459582396,0.8228094459582396,0.0,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,29.911383555243837,8.249744998698446,5.3887105388861265,2.86103445981232,45.066500695801466,48.43242358969831,-1.4210854715202004e-13,0.0,0.6785289767486806,0.6785289767486806,5.551115123125783e-17,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.86378030520031,8.411048988798882,5.406296388399852,3.00475260039903,48.43242358969831,51.967426648991285,-1.4921397450962104e-13,0.0,0.5383819866675812,0.5383819866675812,0.0,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.816473611618832,8.56829003090263,5.423619779221332,3.1446702516812985,51.967426648991285,55.66703870979281,-1.7763568394002505e-13,0.0,0.40216614171115417,0.40216614171115417,0.0,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.76946870195883,8.721659274941814,5.440689223355295,3.280970051586519,55.66703870979281,59.52700347636519,-1.6342482922482304e-13,0.0,0.26968796863195577,0.26968796863195577,0.0,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.722770655873664,8.87133888440566,5.457512813045519,3.4138260713601403,59.52700347636519,63.54326944267123,-1.6342482922482304e-13,0.0,0.1407630463170939,0.1407630463170939,0.0,45.86269219568278,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.99179112521969,8.36373137979885,5.224943728561381,3.138787651237469,16.02559956534696,19.52810939076216,-4.263256414560601e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.78778580388451,8.240447302087745,5.246631870994143,2.9938154310936014,19.52810939076216,22.91733440709454,-4.263256414560601e-14,0.0,0.29831456285245306,0.29831456285245306,0.0,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.57556235306103,7.951929263296876,5.262626849695483,2.6893024136013928,22.91733440709454,26.00341914401417,-5.684341886080802e-14,0.0,0.6811541353426542,0.6811541353426542,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.37988534583035,7.597176950400211,5.272830054215994,2.324346896184217,26.00341914401417,28.705064834969775,-7.105427357601002e-14,0.0,1.1228740070085084,1.1228740070085084,5.551115123125783e-17,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.202217373847947,7.181790734863924,5.277146061973593,1.9046446728903312,28.705064834969775,30.94582327366428,-7.105427357601002e-14,0.0,1.6172237656480646,1.6172237656480646,1.1102230246251565e-16,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.153683479362016,7.374995536936993,5.296513080974429,2.078482455962564,30.94582327366428,33.3910967512673,-8.526512829121202e-14,0.0,1.445589583346527,1.445589583346527,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.104664091859927,7.559773587425838,5.315555860999287,2.244217726426551,33.3910967512673,36.031352900004414,-9.947598300641403e-14,0.0,1.282597927303052,1.282597927303052,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.055922310389104,7.739412673290744,5.334286171586695,2.405126501704049,36.031352900004414,38.86091349024447,-1.1368683772161603e-13,0.0,1.1246218554251652,1.1246218554251652,5.551115123125783e-17,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.007459202550976,7.914139491247909,5.352715134052177,2.5614243571957314,38.86091349024447,41.874353910474746,-1.1368683772161603e-13,0.0,0.9714341965071585,0.9714341965071585,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,29.959278164653746,8.084178036417825,5.370853268890116,2.713324767527709,41.874353910474746,45.066500695801466,-1.3500311979441904e-13,0.0,0.8228094459582396,0.8228094459582396,0.0,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,29.911383555243837,8.249744998698446,5.3887105388861265,2.86103445981232,45.066500695801466,48.43242358969831,-1.4210854715202004e-13,0.0,0.6785289767486806,0.6785289767486806,5.551115123125783e-17,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.86378030520031,8.411048988798882,5.406296388399852,3.00475260039903,48.43242358969831,51.967426648991285,-1.4921397450962104e-13,0.0,0.5383819866675812,0.5383819866675812,0.0,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.816473611618832,8.56829003090263,5.423619779221332,3.1446702516812985,51.967426648991285,55.66703870979281,-1.7763568394002505e-13,0.0,0.40216614171115417,0.40216614171115417,0.0,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.76946870195883,8.721659274941814,5.440689223355295,3.280970051586519,55.66703870979281,59.52700347636519,-1.6342482922482304e-13,0.0,0.26968796863195577,0.26968796863195577,0.0,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.722770655873664,8.87133888440566,5.457512813045519,3.4138260713601403,59.52700347636519,63.54326944267123,-1.6342482922482304e-13,0.0,0.1407630463170939,0.1407630463170939,0.0,45.86269219568278,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":11.480509052905123,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.7763568394002505e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.002336306899302,8.405912106517263,5.224943728561381,3.1809683779558826,16.02559956534696,19.575178012851378,-3.552713678800501e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.825054321713132,8.38952137340226,5.246631870994143,3.142889502408117,19.575178012851378,23.133166128785096,-5.684341886080802e-14,0.0,0.2985225881317688,0.2985225881317688,6.938893903907228e-18,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.660609203759694,8.292116666091545,5.262626849695483,3.0294898163960617,23.133166128785096,26.60962985251828,-6.394884621840902e-14,0.0,0.6821282975342688,0.6821282975342688,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.519964892368108,8.157495136551304,5.272830054215994,2.88466508233531,26.60962985251828,29.96254718268758,-8.526512829121202e-14,0.0,1.1256710503914173,1.1256710503914173,5.551115123125783e-17,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.403780723001905,7.988044131479782,5.277146061973593,2.7108980695061895,29.96254718268758,33.15183902916545,-8.526512829121202e-14,0.0,1.6231199811684887,1.6231199811684887,1.1102230246251565e-16,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.333342897535292,8.093633209630156,5.296513080974429,2.7971201286557266,33.15183902916545,36.44256859228984,-9.947598300641403e-14,0.0,1.4559823807967849,1.4559823807967849,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.263576924993863,8.195424919961596,5.315555860999287,2.879869058962309,36.44256859228984,39.83064983812785,-9.947598300641403e-14,0.0,1.2967170050924421,1.2967170050924421,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.194753010961243,8.294735475579287,5.334286171586695,2.9604493039925925,39.83064983812785,43.31353137223678,-1.0658141036401503e-13,0.0,1.142092168985267,1.142092168985267,5.551115123125783e-17,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.126847064622837,8.391690939535309,5.352715134052177,3.0389758054831315,43.31353137223678,46.88879702574635,-1.0658141036401503e-13,0.0,0.9918483214226117,0.9918483214226117,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,30.05983598324323,8.486409310775727,5.370853268890116,3.115556041885611,46.88879702574635,50.55415707502354,-1.2789769243681803e-13,0.0,0.8457430675112794,0.8457430675112794,0.0,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,29.993697454294832,8.579000594902396,5.3887105388861265,3.19029005601627,50.55415707502354,54.30743949386621,-1.3500311979441904e-13,0.0,0.7035512071746437,0.7035512071746437,0.0,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.928409912367755,8.66956741746857,5.406296388399852,3.2632710290687186,54.30743949386621,58.14658188100588,-1.2789769243681803e-13,0.0,0.5650633983278088,0.5650633983278088,2.7755575615628914e-17,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.863952501875914,8.758205591930732,5.423619779221332,3.3345858127094,58.14658188100588,62.06962401360517,-1.2079226507921703e-13,0.0,0.43008491627981993,0.43008491627981993,0.0,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.800305044312378,8.845004644355825,5.440689223355295,3.40431542100053,62.06962401360517,66.07470097948814,-1.1368683772161603e-13,0.0,0.29843450588690157,0.29843450588690157,0.0,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.737448009048762,8.930048297105898,5.457512813045519,3.472535484060379,66.07470097948814,70.16003684308859,-1.2079226507921703e-13,0.0,0.16994332246284927,0.16994332246284927,1.3877787807814457e-17,45.86269219568278,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.002336306899302,8.405912106517263,5.224943728561381,3.1809683779558826,16.02559956534696,19.575178012851378,-3.552713678800501e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.825054321713132,8.38952137340226,5.246631870994143,3.142889502408117,19.575178012851378,23.133166128785096,-5.684341886080802e-14,0.0,0.2985225881317688,0.2985225881317688,6.938893903907228e-18,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.660609203759694,8.292116666091545,5.262626849695483,3.0294898163960617,23.133166128785096,26.60962985251828,-6.394884621840902e-14,0.0,0.6821282975342688,0.6821282975342688,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.519964892368108,8.157495136551304,5.272830054215994,2.88466508233531,26.60962985251828,29.96254718268758,-8.526512829121202e-14,0.0,1.1256710503914173,1.1256710503914173,5.551115123125783e-17,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.403780723001905,7.988044131479782,5.277146061973593,2.7108980695061895,29.96254718268758,33.15183902916545,-8.526512829121202e-14,0.0,1.6231199811684887,1.6231199811684887,1.1102230246251565e-16,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.333342897535292,8.093633209630156,5.296513080974429,2.7971201286557266,33.15183902916545,36.44256859228984,-9.947598300641403e-14,0.0,1.4559823807967849,1.4559823807967849,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.263576924993863,8.195424919961596,5.315555860999287,2.879869058962309,36.44256859228984,39.83064983812785,-9.947598300641403e-14,0.0,1.2967170050924421,1.2967170050924421,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.194753010961243,8.294735475579287,5.334286171586695,2.9604493039925925,39.83064983812785,43.31353137223678,-1.0658141036401503e-13,0.0,1.142092168985267,1.142092168985267,5.551115123125783e-17,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.126847064622837,8.391690939535309,5.352715134052177,3.0389758054831315,43.31353137223678,46.88879702574635,-1.0658141036401503e-13,0.0,0.9918483214226117,0.9918483214226117,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,30.05983598324323,8.486409310775727,5.370853268890116,3.115556041885611,46.88879702574635,50.55415707502354,-1.2789769243681803e-13,0.0,0.8457430675112794,0.8457430675112794,0.0,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,29.993697454294832,8.579000594902396,5.3887105388861265,3.19029005601627,50.55415707502354,54.30743949386621,-1.3500311979441904e-13,0.0,0.7035512071746437,0.7035512071746437,0.0,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.928409912367755,8.66956741746857,5.406296388399852,3.2632710290687186,54.30743949386621,58.14658188100588,-1.2789769243681803e-13,0.0,0.5650633983278088,0.5650633983278088,2.7755575615628914e-17,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.863952501875914,8.758205591930732,5.423619779221332,3.3345858127094,58.14658188100588,62.06962401360517,-1.2079226507921703e-13,0.0,0.43008491627981993,0.43008491627981993,0.0,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.800305044312378,8.845004644355825,5.440689223355295,3.40431542100053,62.06962401360517,66.07470097948814,-1.1368683772161603e-13,0.0,0.29843450588690157,0.29843450588690157,0.0,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.737448009048762,8.930048297105898,5.457512813045519,3.472535484060379,66.07470097948814,70.16003684308859,-1.2079226507921703e-13,0.0,0.16994332246284927,0.16994332246284927,1.3877787807814457e-17,45.86269219568278,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":11.713263664603188,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.002336306899302,8.405912106517263,5.224943728561381,3.1809683779558826,16.02559956534696,19.575178012851378,-3.552713678800501e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.825054321713132,8.38952137340226,5.246631870994143,3.142889502408117,19.575178012851378,23.133166128785096,-5.684341886080802e-14,0.0,0.2985225881317688,0.2985225881317688,6.938893903907228e-18,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.660609203759694,8.292116666091545,5.262626849695483,3.0294898163960617,23.133166128785096,26.60962985251828,-6.394884621840902e-14,0.0,0.6821282975342688,0.6821282975342688,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.519964892368108,8.157495136551304,5.272830054215994,2.88466508233531,26.60962985251828,29.96254718268758,-8.526512829121202e-14,0.0,1.1256710503914173,1.1256710503914173,5.551115123125783e-17,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.403780723001905,7.988044131479782,5.277146061973593,2.7108980695061895,29.96254718268758,33.15183902916545,-8.526512829121202e-14,0.0,1.6231199811684887,1.6231199811684887,1.1102230246251565e-16,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.333342897535292,8.093633209630156,5.296513080974429,2.7971201286557266,33.15183902916545,36.44256859228984,-9.947598300641403e-14,0.0,1.4559823807967849,1.4559823807967849,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.263576924993863,8.195424919961596,5.315555860999287,2.879869058962309,36.44256859228984,39.83064983812785,-9.947598300641403e-14,0.0,1.2967170050924421,1.2967170050924421,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.194753010961243,8.294735475579287,5.334286171586695,2.9604493039925925,39.83064983812785,43.31353137223678,-1.0658141036401503e-13,0.0,1.142092168985267,1.142092168985267,5.551115123125783e-17,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.126847064622837,8.391690939535309,5.352715134052177,3.0389758054831315,43.31353137223678,46.88879702574635,-1.0658141036401503e-13,0.0,0.9918483214226117,0.9918483214226117,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,30.05983598324323,8.486409310775727,5.370853268890116,3.115556041885611,46.88879702574635,50.55415707502354,-1.2789769243681803e-13,0.0,0.8457430675112794,0.8457430675112794,0.0,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,29.993697454294832,8.579000594902396,5.3887105388861265,3.19029005601627,50.55415707502354,54.30743949386621,-1.3500311979441904e-13,0.0,0.7035512071746437,0.7035512071746437,0.0,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.928409912367755,8.66956741746857,5.406296388399852,3.2632710290687186,54.30743949386621,58.14658188100588,-1.2789769243681803e-13,0.0,0.5650633983278088,0.5650633983278088,2.7755575615628914e-17,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.863952501875914,8.758205591930732,5.423619779221332,3.3345858127094,58.14658188100588,62.06962401360517,-1.2079226507921703e-13,0.0,0.43008491627981993,0.43008491627981993,0.0,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.800305044312378,8.845004644355825,5.440689223355295,3.40431542100053,62.06962401360517,66.07470097948814,-1.1368683772161603e-13,0.0,0.29843450588690157,0.29843450588690157,0.0,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.737448009048762,8.930048297105898,5.457512813045519,3.472535484060379,66.07470097948814,70.16003684308859,-1.2079226507921703e-13,0.0,0.16994332246284927,0.16994332246284927,1.3877787807814457e-17,45.86269219568278,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.002336306899302,8.405912106517263,5.224943728561381,3.1809683779558826,16.02559956534696,19.575178012851378,-3.552713678800501e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.825054321713132,8.38952137340226,5.246631870994143,3.142889502408117,19.575178012851378,23.133166128785096,-5.684341886080802e-14,0.0,0.2985225881317688,0.2985225881317688,6.938893903907228e-18,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.660609203759694,8.292116666091545,5.262626849695483,3.0294898163960617,23.133166128785096,26.60962985251828,-6.394884621840902e-14,0.0,0.6821282975342688,0.6821282975342688,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.519964892368108,8.157495136551304,5.272830054215994,2.88466508233531,26.60962985251828,29.96254718268758,-8.526512829121202e-14,0.0,1.1256710503914173,1.1256710503914173,5.551115123125783e-17,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.403780723001905,7.988044131479782,5.277146061973593,2.7108980695061895,29.96254718268758,33.15183902916545,-8.526512829121202e-14,0.0,1.6231199811684887,1.6231199811684887,1.1102230246251565e-16,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.333342897535292,8.093633209630156,5.296513080974429,2.7971201286557266,33.15183902916545,36.44256859228984,-9.947598300641403e-14,0.0,1.4559823807967849,1.4559823807967849,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.263576924993863,8.195424919961596,5.315555860999287,2.879869058962309,36.44256859228984,39.83064983812785,-9.947598300641403e-14,0.0,1.2967170050924421,1.2967170050924421,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.194753010961243,8.294735475579287,5.334286171586695,2.9604493039925925,39.83064983812785,43.31353137223678,-1.0658141036401503e-13,0.0,1.142092168985267,1.142092168985267,5.551115123125783e-17,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.126847064622837,8.391690939535309,5.352715134052177,3.0389758054831315,43.31353137223678,46.88879702574635,-1.0658141036401503e-13,0.0,0.9918483214226117,0.9918483214226117,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,30.05983598324323,8.486409310775727,5.370853268890116,3.115556041885611,46.88879702574635,50.55415707502354,-1.2789769243681803e-13,0.0,0.8457430675112794,0.8457430675112794,0.0,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,29.993697454294832,8.579000594902396,5.3887105388861265,3.19029005601627,50.55415707502354,54.30743949386621,-1.3500311979441904e-13,0.0,0.7035512071746437,0.7035512071746437,0.0,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.928409912367755,8.66956741746857,5.406296388399852,3.2632710290687186,54.30743949386621,58.14658188100588,-1.2789769243681803e-13,0.0,0.5650633983278088,0.5650633983278088,2.7755575615628914e-17,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.863952501875914,8.758205591930732,5.423619779221332,3.3345858127094,58.14658188100588,62.06962401360517,-1.2079226507921703e-13,0.0,0.43008491627981993,0.43008491627981993,0.0,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.800305044312378,8.845004644355825,5.440689223355295,3.40431542100053,62.06962401360517,66.07470097948814,-1.1368683772161603e-13,0.0,0.29843450588690157,0.29843450588690157,0.0,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.737448009048762,8.930048297105898,5.457512813045519,3.472535484060379,66.07470097948814,70.16003684308859,-1.2079226507921703e-13,0.0,0.16994332246284927,0.16994332246284927,1.3877787807814457e-17,45.86269219568278,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":11.713263664603188,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.002336306899302,8.405912106517263,5.224943728561381,3.1809683779558826,16.02559956534696,19.575178012851378,-3.552713678800501e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.825054321713132,8.38952137340226,5.246631870994143,3.142889502408117,19.575178012851378,23.133166128785096,-5.684341886080802e-14,0.0,0.2985225881317688,0.2985225881317688,6.938893903907228e-18,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.660609203759694,8.292116666091545,5.262626849695483,3.0294898163960617,23.133166128785096,26.60962985251828,-6.394884621840902e-14,0.0,0.6821282975342688,0.6821282975342688,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.519964892368108,8.157495136551304,5.272830054215994,2.88466508233531,26.60962985251828,29.96254718268758,-8.526512829121202e-14,0.0,1.1256710503914173,1.1256710503914173,5.551115123125783e-17,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.403780723001905,7.988044131479782,5.277146061973593,2.7108980695061895,29.96254718268758,33.15183902916545,-8.526512829121202e-14,0.0,1.6231199811684887,1.6231199811684887,1.1102230246251565e-16,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.333342897535292,8.093633209630156,5.296513080974429,2.7971201286557266,33.15183902916545,36.44256859228984,-9.947598300641403e-14,0.0,1.4559823807967849,1.4559823807967849,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.263576924993863,8.195424919961596,5.315555860999287,2.879869058962309,36.44256859228984,39.83064983812785,-9.947598300641403e-14,0.0,1.2967170050924421,1.2967170050924421,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.194753010961243,8.294735475579287,5.334286171586695,2.9604493039925925,39.83064983812785,43.31353137223678,-1.0658141036401503e-13,0.0,1.142092168985267,1.142092168985267,5.551115123125783e-17,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.126847064622837,8.391690939535309,5.352715134052177,3.0389758054831315,43.31353137223678,46.88879702574635,-1.0658141036401503e-13,0.0,0.9918483214226117,0.9918483214226117,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,30.05983598324323,8.486409310775727,5.370853268890116,3.115556041885611,46.88879702574635,50.55415707502354,-1.2789769243681803e-13,0.0,0.8457430675112794,0.8457430675112794,0.0,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,29.993697454294832,8.579000594902396,5.3887105388861265,3.19029005601627,50.55415707502354,54.30743949386621,-1.3500311979441904e-13,0.0,0.7035512071746437,0.7035512071746437,0.0,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.928409912367755,8.66956741746857,5.406296388399852,3.2632710290687186,54.30743949386621,58.14658188100588,-1.2789769243681803e-13,0.0,0.5650633983278088,0.5650633983278088,2.7755575615628914e-17,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.863952501875914,8.758205591930732,5.423619779221332,3.3345858127094,58.14658188100588,62.06962401360517,-1.2079226507921703e-13,0.0,0.43008491627981993,0.43008491627981993,0.0,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.800305044312378,8.845004644355825,5.440689223355295,3.40431542100053,62.06962401360517,66.07470097948814,-1.1368683772161603e-13,0.0,0.29843450588690157,0.29843450588690157,0.0,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.737448009048762,8.930048297105898,5.457512813045519,3.472535484060379,66.07470097948814,70.16003684308859,-1.2079226507921703e-13,0.0,0.16994332246284927,0.16994332246284927,1.3877787807814457e-17,45.86269219568278,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.002336306899302,8.405912106517263,5.224943728561381,3.1809683779558826,16.02559956534696,19.575178012851378,-3.552713678800501e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.825054321713132,8.38952137340226,5.246631870994143,3.142889502408117,19.575178012851378,23.133166128785096,-5.684341886080802e-14,0.0,0.2985225881317688,0.2985225881317688,6.938893903907228e-18,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.660609203759694,8.292116666091545,5.262626849695483,3.0294898163960617,23.133166128785096,26.60962985251828,-6.394884621840902e-14,0.0,0.6821282975342688,0.6821282975342688,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.519964892368108,8.157495136551304,5.272830054215994,2.88466508233531,26.60962985251828,29.96254718268758,-8.526512829121202e-14,0.0,1.1256710503914173,1.1256710503914173,5.551115123125783e-17,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.403780723001905,7.988044131479782,5.277146061973593,2.7108980695061895,29.96254718268758,33.15183902916545,-8.526512829121202e-14,0.0,1.6231199811684887,1.6231199811684887,1.1102230246251565e-16,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.333342897535292,8.093633209630156,5.296513080974429,2.7971201286557266,33.15183902916545,36.44256859228984,-9.947598300641403e-14,0.0,1.4559823807967849,1.4559823807967849,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.263576924993863,8.195424919961596,5.315555860999287,2.879869058962309,36.44256859228984,39.83064983812785,-9.947598300641403e-14,0.0,1.2967170050924421,1.2967170050924421,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.194753010961243,8.294735475579287,5.334286171586695,2.9604493039925925,39.83064983812785,43.31353137223678,-1.0658141036401503e-13,0.0,1.142092168985267,1.142092168985267,5.551115123125783e-17,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.126847064622837,8.391690939535309,5.352715134052177,3.0389758054831315,43.31353137223678,46.88879702574635,-1.0658141036401503e-13,0.0,0.9918483214226117,0.9918483214226117,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,30.05983598324323,8.486409310775727,5.370853268890116,3.115556041885611,46.88879702574635,50.55415707502354,-1.2789769243681803e-13,0.0,0.8457430675112794,0.8457430675112794,0.0,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,29.993697454294832,8.579000594902396,5.3887105388861265,3.19029005601627,50.55415707502354,54.30743949386621,-1.3500311979441904e-13,0.0,0.7035512071746437,0.7035512071746437,0.0,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.928409912367755,8.66956741746857,5.406296388399852,3.2632710290687186,54.30743949386621,58.14658188100588,-1.2789769243681803e-13,0.0,0.5650633983278088,0.5650633983278088,2.7755575615628914e-17,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.863952501875914,8.758205591930732,5.423619779221332,3.3345858127094,58.14658188100588,62.06962401360517,-1.2079226507921703e-13,0.0,0.43008491627981993,0.43008491627981993,0.0,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.800305044312378,8.845004644355825,5.440689223355295,3.40431542100053,62.06962401360517,66.07470097948814,-1.1368683772161603e-13,0.0,0.29843450588690157,0.29843450588690157,0.0,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.737448009048762,8.930048297105898,5.457512813045519,3.472535484060379,66.07470097948814,70.16003684308859,-1.2079226507921703e-13,0.0,0.16994332246284927,0.16994332246284927,1.3877787807814457e-17,45.86269219568278,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":11.713263664603188,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.012881488578905,8.448092833235677,5.224943728561381,3.223149104674296,16.02559956534696,19.622246634940595,-3.552713678800501e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.86237484344815,8.538803460342308,5.246631870994143,3.2921715893481647,19.622246634940595,23.349233339863044,-4.263256414560601e-14,0.0,0.2987305168734893,0.2987305168734893,0.0,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.74589957498358,8.633278150987024,5.262626849695483,3.3706513012915416,23.349233339863044,27.217193849541864,-4.973799150320701e-14,0.0,0.6831016588178418,0.6831016588178418,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.660743500428847,8.720609568794202,5.272830054215994,3.447779514578208,27.217193849541864,31.22463296468287,-7.105427357601002e-14,0.0,1.1284601208633669,1.1284601208633669,0.0,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.60681720184523,8.800190046853047,5.277146061973593,3.523043984879454,31.22463296468287,35.369390593952815,-7.105427357601002e-14,0.0,1.6289792290587415,1.6289792290587415,0.0,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.5155975681551,8.822651892109306,5.296513080974429,3.526138811134877,35.369390593952815,39.51778919528797,-8.526512829121202e-14,0.0,1.4662573016044256,1.4662573016044256,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.426014753449998,8.84517623378602,5.315555860999287,3.5296203727867335,39.51778919528797,43.670283751507654,-7.105427357601002e-14,0.0,1.31064511787456,1.31064511787456,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.337944893162327,8.867503004383593,5.334286171586695,3.5332168327968985,43.670283751507654,47.82700943715106,-9.947598300641403e-14,0.0,1.1593066121018625,1.1593066121018625,0.0,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.25133091930147,8.889626358249856,5.352715134052177,3.536911224197679,47.82700943715106,51.98808146561892,-1.1368683772161603e-13,0.0,1.011960901454965,1.011960901454965,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,30.166119184900374,8.911542117404295,5.370853268890116,3.540688848514179,51.98808146561892,56.15359775798854,-1.2789769243681803e-13,0.0,0.8683557962406296,0.8683557962406296,5.551115123125783e-17,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,30.082259168036366,8.933247449868489,5.3887105388861265,3.5445369109823623,56.15359775798854,60.323641182673676,-1.2789769243681803e-13,0.0,0.7282637209624485,0.7282637209624485,0.0,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.999703215953538,8.954740631811717,5.406296388399852,3.548444243411865,60.323641182673676,64.49828146904058,-1.2789769243681803e-13,0.0,0.5914785501201703,0.5914785501201703,0.0,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.918406316950396,8.976020852228785,5.423619779221332,3.552401073007453,64.49828146904058,68.67757684904934,-1.4210854715202004e-13,0.0,0.45781293786115773,0.45781293786115773,5.551115123125783e-17,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.838325896204438,8.997088051924209,5.440689223355295,3.5563988285689137,68.67757684904934,72.86157547089513,-1.4210854715202004e-13,0.0,0.3270960521361612,0.3270960521361612,1.3877787807814457e-17,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.759421632350772,9.017942790314095,5.457512813045519,3.5604299772685755,72.86157547089513,77.05031662062287,-1.5631940186722204e-13,0.0,0.1991716422304819,0.1991716422304819,6.938893903907228e-18,45.86269219568278,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.012881488578905,8.448092833235677,5.224943728561381,3.223149104674296,16.02559956534696,19.622246634940595,-3.552713678800501e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.86237484344815,8.538803460342308,5.246631870994143,3.2921715893481647,19.622246634940595,23.349233339863044,-4.263256414560601e-14,0.0,0.2987305168734893,0.2987305168734893,0.0,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.74589957498358,8.633278150987024,5.262626849695483,3.3706513012915416,23.349233339863044,27.217193849541864,-4.973799150320701e-14,0.0,0.6831016588178418,0.6831016588178418,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.660743500428847,8.720609568794202,5.272830054215994,3.447779514578208,27.217193849541864,31.22463296468287,-7.105427357601002e-14,0.0,1.1284601208633669,1.1284601208633669,0.0,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.60681720184523,8.800190046853047,5.277146061973593,3.523043984879454,31.22463296468287,35.369390593952815,-7.105427357601002e-14,0.0,1.6289792290587415,1.6289792290587415,0.0,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.5155975681551,8.822651892109306,5.296513080974429,3.526138811134877,35.369390593952815,39.51778919528797,-8.526512829121202e-14,0.0,1.4662573016044256,1.4662573016044256,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.426014753449998,8.84517623378602,5.315555860999287,3.5296203727867335,39.51778919528797,43.670283751507654,-7.105427357601002e-14,0.0,1.31064511787456,1.31064511787456,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.337944893162327,8.867503004383593,5.334286171586695,3.5332168327968985,43.670283751507654,47.82700943715106,-9.947598300641403e-14,0.0,1.1593066121018625,1.1593066121018625,0.0,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.25133091930147,8.889626358249856,5.352715134052177,3.536911224197679,47.82700943715106,51.98808146561892,-1.1368683772161603e-13,0.0,1.011960901454965,1.011960901454965,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,30.166119184900374,8.911542117404295,5.370853268890116,3.540688848514179,51.98808146561892,56.15359775798854,-1.2789769243681803e-13,0.0,0.8683557962406296,0.8683557962406296,5.551115123125783e-17,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,30.082259168036366,8.933247449868489,5.3887105388861265,3.5445369109823623,56.15359775798854,60.323641182673676,-1.2789769243681803e-13,0.0,0.7282637209624485,0.7282637209624485,0.0,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.999703215953538,8.954740631811717,5.406296388399852,3.548444243411865,60.323641182673676,64.49828146904058,-1.2789769243681803e-13,0.0,0.5914785501201703,0.5914785501201703,0.0,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.918406316950396,8.976020852228785,5.423619779221332,3.552401073007453,64.49828146904058,68.67757684904934,-1.4210854715202004e-13,0.0,0.45781293786115773,0.45781293786115773,5.551115123125783e-17,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.838325896204438,8.997088051924209,5.440689223355295,3.5563988285689137,68.67757684904934,72.86157547089513,-1.4210854715202004e-13,0.0,0.3270960521361612,0.3270960521361612,1.3877787807814457e-17,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.759421632350772,9.017942790314095,5.457512813045519,3.5604299772685755,72.86157547089513,77.05031662062287,-1.5631940186722204e-13,0.0,0.1991716422304819,0.1991716422304819,6.938893903907228e-18,45.86269219568278,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":11.943981611637138,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.5631940186722204e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.012881488578905,8.448092833235677,5.224943728561381,3.223149104674296,16.02559956534696,19.622246634940595,-3.552713678800501e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.86237484344815,8.538803460342308,5.246631870994143,3.2921715893481647,19.622246634940595,23.349233339863044,-4.263256414560601e-14,0.0,0.2987305168734893,0.2987305168734893,0.0,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.74589957498358,8.633278150987024,5.262626849695483,3.3706513012915416,23.349233339863044,27.217193849541864,-4.973799150320701e-14,0.0,0.6831016588178418,0.6831016588178418,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.660743500428847,8.720609568794202,5.272830054215994,3.447779514578208,27.217193849541864,31.22463296468287,-7.105427357601002e-14,0.0,1.1284601208633669,1.1284601208633669,0.0,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.60681720184523,8.800190046853047,5.277146061973593,3.523043984879454,31.22463296468287,35.369390593952815,-7.105427357601002e-14,0.0,1.6289792290587415,1.6289792290587415,0.0,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.5155975681551,8.822651892109306,5.296513080974429,3.526138811134877,35.369390593952815,39.51778919528797,-8.526512829121202e-14,0.0,1.4662573016044256,1.4662573016044256,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.426014753449998,8.84517623378602,5.315555860999287,3.5296203727867335,39.51778919528797,43.670283751507654,-7.105427357601002e-14,0.0,1.31064511787456,1.31064511787456,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.337944893162327,8.867503004383593,5.334286171586695,3.5332168327968985,43.670283751507654,47.82700943715106,-9.947598300641403e-14,0.0,1.1593066121018625,1.1593066121018625,0.0,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.25133091930147,8.889626358249856,5.352715134052177,3.536911224197679,47.82700943715106,51.98808146561892,-1.1368683772161603e-13,0.0,1.011960901454965,1.011960901454965,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,30.166119184900374,8.911542117404295,5.370853268890116,3.540688848514179,51.98808146561892,56.15359775798854,-1.2789769243681803e-13,0.0,0.8683557962406296,0.8683557962406296,5.551115123125783e-17,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,30.082259168036366,8.933247449868489,5.3887105388861265,3.5445369109823623,56.15359775798854,60.323641182673676,-1.2789769243681803e-13,0.0,0.7282637209624485,0.7282637209624485,0.0,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.999703215953538,8.954740631811717,5.406296388399852,3.548444243411865,60.323641182673676,64.49828146904058,-1.2789769243681803e-13,0.0,0.5914785501201703,0.5914785501201703,0.0,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.918406316950396,8.976020852228785,5.423619779221332,3.552401073007453,64.49828146904058,68.67757684904934,-1.4210854715202004e-13,0.0,0.45781293786115773,0.45781293786115773,5.551115123125783e-17,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.838325896204438,8.997088051924209,5.440689223355295,3.5563988285689137,68.67757684904934,72.86157547089513,-1.4210854715202004e-13,0.0,0.3270960521361612,0.3270960521361612,1.3877787807814457e-17,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.759421632350772,9.017942790314095,5.457512813045519,3.5604299772685755,72.86157547089513,77.05031662062287,-1.5631940186722204e-13,0.0,0.1991716422304819,0.1991716422304819,6.938893903907228e-18,45.86269219568278,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.012881488578905,8.448092833235677,5.224943728561381,3.223149104674296,16.02559956534696,19.622246634940595,-3.552713678800501e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.86237484344815,8.538803460342308,5.246631870994143,3.2921715893481647,19.622246634940595,23.349233339863044,-4.263256414560601e-14,0.0,0.2987305168734893,0.2987305168734893,0.0,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.74589957498358,8.633278150987024,5.262626849695483,3.3706513012915416,23.349233339863044,27.217193849541864,-4.973799150320701e-14,0.0,0.6831016588178418,0.6831016588178418,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.660743500428847,8.720609568794202,5.272830054215994,3.447779514578208,27.217193849541864,31.22463296468287,-7.105427357601002e-14,0.0,1.1284601208633669,1.1284601208633669,0.0,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.60681720184523,8.800190046853047,5.277146061973593,3.523043984879454,31.22463296468287,35.369390593952815,-7.105427357601002e-14,0.0,1.6289792290587415,1.6289792290587415,0.0,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.5155975681551,8.822651892109306,5.296513080974429,3.526138811134877,35.369390593952815,39.51778919528797,-8.526512829121202e-14,0.0,1.4662573016044256,1.4662573016044256,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.426014753449998,8.84517623378602,5.315555860999287,3.5296203727867335,39.51778919528797,43.670283751507654,-7.105427357601002e-14,0.0,1.31064511787456,1.31064511787456,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.337944893162327,8.867503004383593,5.334286171586695,3.5332168327968985,43.670283751507654,47.82700943715106,-9.947598300641403e-14,0.0,1.1593066121018625,1.1593066121018625,0.0,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.25133091930147,8.889626358249856,5.352715134052177,3.536911224197679,47.82700943715106,51.98808146561892,-1.1368683772161603e-13,0.0,1.011960901454965,1.011960901454965,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,30.166119184900374,8.911542117404295,5.370853268890116,3.540688848514179,51.98808146561892,56.15359775798854,-1.2789769243681803e-13,0.0,0.8683557962406296,0.8683557962406296,5.551115123125783e-17,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,30.082259168036366,8.933247449868489,5.3887105388861265,3.5445369109823623,56.15359775798854,60.323641182673676,-1.2789769243681803e-13,0.0,0.7282637209624485,0.7282637209624485,0.0,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.999703215953538,8.954740631811717,5.406296388399852,3.548444243411865,60.323641182673676,64.49828146904058,-1.2789769243681803e-13,0.0,0.5914785501201703,0.5914785501201703,0.0,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.918406316950396,8.976020852228785,5.423619779221332,3.552401073007453,64.49828146904058,68.67757684904934,-1.4210854715202004e-13,0.0,0.45781293786115773,0.45781293786115773,5.551115123125783e-17,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.838325896204438,8.997088051924209,5.440689223355295,3.5563988285689137,68.67757684904934,72.86157547089513,-1.4210854715202004e-13,0.0,0.3270960521361612,0.3270960521361612,1.3877787807814457e-17,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.759421632350772,9.017942790314095,5.457512813045519,3.5604299772685755,72.86157547089513,77.05031662062287,-1.5631940186722204e-13,0.0,0.1991716422304819,0.1991716422304819,6.938893903907228e-18,45.86269219568278,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":11.943981611637138,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.5631940186722204e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.012881488578905,8.448092833235677,5.224943728561381,3.223149104674296,16.02559956534696,19.622246634940595,-3.552713678800501e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.86237484344815,8.538803460342308,5.246631870994143,3.2921715893481647,19.622246634940595,23.349233339863044,-4.263256414560601e-14,0.0,0.2987305168734893,0.2987305168734893,0.0,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.74589957498358,8.633278150987024,5.262626849695483,3.3706513012915416,23.349233339863044,27.217193849541864,-4.973799150320701e-14,0.0,0.6831016588178418,0.6831016588178418,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.660743500428847,8.720609568794202,5.272830054215994,3.447779514578208,27.217193849541864,31.22463296468287,-7.105427357601002e-14,0.0,1.1284601208633669,1.1284601208633669,0.0,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.60681720184523,8.800190046853047,5.277146061973593,3.523043984879454,31.22463296468287,35.369390593952815,-7.105427357601002e-14,0.0,1.6289792290587415,1.6289792290587415,0.0,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.5155975681551,8.822651892109306,5.296513080974429,3.526138811134877,35.369390593952815,39.51778919528797,-8.526512829121202e-14,0.0,1.4662573016044256,1.4662573016044256,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.426014753449998,8.84517623378602,5.315555860999287,3.5296203727867335,39.51778919528797,43.670283751507654,-7.105427357601002e-14,0.0,1.31064511787456,1.31064511787456,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.337944893162327,8.867503004383593,5.334286171586695,3.5332168327968985,43.670283751507654,47.82700943715106,-9.947598300641403e-14,0.0,1.1593066121018625,1.1593066121018625,0.0,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.25133091930147,8.889626358249856,5.352715134052177,3.536911224197679,47.82700943715106,51.98808146561892,-1.1368683772161603e-13,0.0,1.011960901454965,1.011960901454965,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,30.166119184900374,8.911542117404295,5.370853268890116,3.540688848514179,51.98808146561892,56.15359775798854,-1.2789769243681803e-13,0.0,0.8683557962406296,0.8683557962406296,5.551115123125783e-17,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,30.082259168036366,8.933247449868489,5.3887105388861265,3.5445369109823623,56.15359775798854,60.323641182673676,-1.2789769243681803e-13,0.0,0.7282637209624485,0.7282637209624485,0.0,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.999703215953538,8.954740631811717,5.406296388399852,3.548444243411865,60.323641182673676,64.49828146904058,-1.2789769243681803e-13,0.0,0.5914785501201703,0.5914785501201703,0.0,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.918406316950396,8.976020852228785,5.423619779221332,3.552401073007453,64.49828146904058,68.67757684904934,-1.4210854715202004e-13,0.0,0.45781293786115773,0.45781293786115773,5.551115123125783e-17,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.838325896204438,8.997088051924209,5.440689223355295,3.5563988285689137,68.67757684904934,72.86157547089513,-1.4210854715202004e-13,0.0,0.3270960521361612,0.3270960521361612,1.3877787807814457e-17,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.759421632350772,9.017942790314095,5.457512813045519,3.5604299772685755,72.86157547089513,77.05031662062287,-1.5631940186722204e-13,0.0,0.1991716422304819,0.1991716422304819,6.938893903907228e-18,45.86269219568278,38.904216525068804,31.925044423836294]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41208830569815,8.261294086356372,5.164897043178184,3.0963970431781878,9.20620482674361,12.553661089638949,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.073455647672766,42.055552669703204,33.43248150075776],[5,91.0,103.95328025788585,227.18697750071414,31.196461941975656,8.357128025788583,5.197664012894293,3.15946401289429,12.553661089638949,16.02559956534696,-2.842170943040401e-14,0.0,0.0,0.0,0.0,37.464960193414385,41.214404915364206,32.41111712939969],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.012881488578905,8.448092833235677,5.224943728561381,3.223149104674296,16.02559956534696,19.622246634940595,-3.552713678800501e-14,0.0,0.08436145343683554,0.08436145343683554,0.0,38.774155928420704,39.987357639622196,31.925044423836297],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.86237484344815,8.538803460342308,5.246631870994143,3.2921715893481647,19.622246634940595,23.349233339863044,-4.263256414560601e-14,0.0,0.2987305168734893,0.2987305168734893,0.0,39.99947806491214,38.9042165250688,31.925044423836294],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.74589957498358,8.633278150987024,5.262626849695483,3.3706513012915416,23.349233339863044,27.217193849541864,-4.973799150320701e-14,0.0,0.6831016588178418,0.6831016588178418,0.0,41.13940274543224,38.9042165250688,31.925044423836297],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.660743500428847,8.720609568794202,5.272830054215994,3.447779514578208,27.217193849541864,31.22463296468287,-7.105427357601002e-14,0.0,1.1284601208633669,1.1284601208633669,0.0,42.192450813239915,38.9042165250688,31.925044423836294],[10,85.0,105.54292123947184,257.33319752850235,30.60681720184523,8.800190046853047,5.277146061973593,3.523043984879454,31.22463296468287,35.369390593952815,-7.105427357601002e-14,0.0,1.6289792290587415,1.6289792290587415,0.0,43.15719092960387,38.904216525068804,31.925044423836294],[11,85.0,105.93026161948858,263.56438938847225,30.5155975681551,8.822651892109306,5.296513080974429,3.526138811134877,35.369390593952815,39.51778919528797,-8.526512829121202e-14,0.0,1.4662573016044256,1.4662573016044256,0.0,43.44769621461643,38.904216525068804,31.925044423836294],[12,85.0,106.31111721998573,269.8179845190596,30.426014753449998,8.84517623378602,5.315555860999287,3.5296203727867335,39.51778919528797,43.670283751507654,-7.105427357601002e-14,0.0,1.31064511787456,1.31064511787456,0.0,43.73333791498929,38.904216525068804,31.925044423836294],[13,85.0,106.68572343173389,276.09361530916163,30.337944893162327,8.867503004383593,5.334286171586695,3.5332168327968985,43.670283751507654,47.82700943715106,-9.947598300641403e-14,0.0,1.1593066121018625,1.1593066121018625,0.0,44.01429257380041,38.904216525068804,31.925044423836294],[14,85.0,107.05430268104354,282.390927231576,30.25133091930147,8.889626358249856,5.352715134052177,3.536911224197679,47.82700943715106,51.98808146561892,-1.1368683772161603e-13,0.0,1.011960901454965,1.011960901454965,0.0,44.290727010782646,38.904216525068804,31.925044423836294],[15,85.0,107.4170653778023,288.7095781361526,30.166119184900374,8.911542117404295,5.370853268890116,3.540688848514179,51.98808146561892,56.15359775798854,-1.2789769243681803e-13,0.0,0.8683557962406296,0.8683557962406296,5.551115123125783e-17,44.56279903335172,38.904216525068804,31.925044423836294],[16,85.0,107.77421077772253,295.0492375936657,30.082259168036366,8.933247449868489,5.3887105388861265,3.5445369109823623,56.15359775798854,60.323641182673676,-1.2789769243681803e-13,0.0,0.7282637209624485,0.7282637209624485,0.0,44.830658083291894,38.904216525068804,31.925044423836294],[17,85.0,108.12592776799704,301.4095862859008,29.999703215953538,8.954740631811717,5.406296388399852,3.548444243411865,60.323641182673676,64.49828146904058,-1.2789769243681803e-13,0.0,0.5914785501201703,0.5914785501201703,0.0,45.094445825997774,38.904216525068804,31.925044423836294],[18,85.0,108.47239558442664,307.79031543792587,29.918406316950396,8.976020852228785,5.423619779221332,3.552401073007453,64.49828146904058,68.67757684904934,-1.4210854715202004e-13,0.0,0.45781293786115773,0.45781293786115773,5.551115123125783e-17,45.35429668831997,38.904216525068804,31.925044423836294],[19,85.0,108.81378446710589,314.1911262889321,29.838325896204438,8.997088051924209,5.440689223355295,3.5563988285689137,68.67757684904934,72.86157547089513,-1.4210854715202004e-13,0.0,0.3270960521361612,0.3270960521361612,1.3877787807814457e-17,45.610338350329414,38.904216525068804,31.925044423836294],[20,85.0,109.15025626091038,320.6117295983974,29.759421632350772,9.017942790314095,5.457512813045519,3.5604299772685755,72.86157547089513,77.05031662062287,-1.5631940186722204e-13,0.0,0.1991716422304819,0.1991716422304819,6.938893903907228e-18,45.86269219568278,38.904216525068804,31.925044423836294]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":11.943981611637138,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.5631940186722204e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.408091648507156,8.245307457592403,5.164897043178184,3.080410414414219,9.20620482674361,12.536378247731955,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.16925654888322,8.24830645341882,5.197664012894293,3.050642440524527,12.536378247731955,15.888732577978688,-2.842170943040401e-14,0.0,0.12091285818861897,0.12091285818861897,0.0,37.464960193414385,41.214346649261834,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.93234056528906,8.125929140076309,5.224943728561381,2.9009854115149283,15.888732577978688,19.12588368095672,-4.263256414560601e-14,0.0,0.34858616423966016,0.34858616423966016,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.705191626801533,7.910070593755819,5.246631870994143,2.6634387227616756,19.12588368095672,22.14109732936616,-4.263256414560601e-14,0.0,0.6653997943323784,0.6653997943323784,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.494726173445173,7.62858454483343,5.262626849695483,2.365957695137947,22.14109732936616,24.856130750016263,-5.684341886080802e-14,0.0,1.0404260447464764,1.0404260447464764,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.30169660368006,7.284421981799113,5.272830054215994,2.011591927583119,24.856130750016263,27.1942536317762,-8.526512829121202e-14,0.0,1.4703795276764091,1.4703795276764091,1.1102230246251565e-16,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.164498072595684,7.030913529854956,5.277146061973593,1.7537674678813637,27.1942536317762,29.25750947634251,-9.947598300641403e-14,0.0,1.9532649383903706,1.7848651045469257,0.16839983384344492,43.15719092960387,40.11764795853655,32.65641176555989],[11,85.0,105.93026161948858,263.56438938847225,30.080850813363625,7.083664872943459,5.296513080974429,1.7871517919690296,29.25750947634251,31.360040996306072,-9.947598300641403e-14,0.0,1.772756522928332,1.7692903211171143,0.003466201811217706,43.44769621461643,40.93471242503146,33.585703402935636],[12,85.0,106.31111721998573,269.8179845190596,30.03136270046671,7.266568021852947,5.315555860999287,1.9510121608536606,31.360040996306072,33.65534942083979,-9.947598300641403e-14,0.0,1.608381889050691,1.608381889050691,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,29.984020621667334,7.451805918403636,5.334286171586695,2.1175197468169413,33.65534942083979,36.14654912297737,-9.947598300641403e-14,0.0,1.4441849164108427,1.4441849164108427,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,29.93692796336449,7.632014534501863,5.352715134052177,2.279299400449686,36.14654912297737,38.82807782938876,-9.237055564881302e-14,0.0,1.2849063706694266,1.2849063706694266,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,29.890064917394987,7.807325047382648,5.370853268890116,2.436471778492532,38.82807782938876,41.694515215850565,-9.947598300641403e-14,0.0,1.130423878219541,1.130423878219541,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,29.843435515287148,7.977952838871545,5.3887105388861265,2.5892422999854183,41.694515215850565,44.74068262759812,-1.0658141036401503e-13,0.0,0.9805202654452287,0.9805202654452287,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,29.79704488888561,8.144107323539941,5.406296388399852,2.7378109351400894,44.74068262759812,47.9616366689394,-1.1368683772161603e-13,0.0,0.8349838369552955,0.8349838369552955,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.750898883485412,8.30599111836871,5.423619779221332,2.882371339147377,47.9616366689394,51.35266177381867,-1.0658141036401503e-13,0.0,0.6936093778599388,0.6936093778599388,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.705003728569594,8.46379938138476,5.440689223355295,3.023110158029465,51.35266177381867,54.90926195973569,-1.2789769243681803e-13,0.0,0.5561989614731573,0.5561989614731573,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.659365779700828,8.617719379714217,5.457512813045519,3.1602065666686974,54.90926195973569,58.62715203816945,-1.2789769243681803e-13,0.0,0.42256249597423956,0.42256249597423956,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.408091648507156,8.245307457592403,5.164897043178184,3.080410414414219,9.20620482674361,12.536378247731955,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.16925654888322,8.24830645341882,5.197664012894293,3.050642440524527,12.536378247731955,15.888732577978688,-2.842170943040401e-14,0.0,0.12091285818861897,0.12091285818861897,0.0,37.464960193414385,41.214346649261834,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.93234056528906,8.125929140076309,5.224943728561381,2.9009854115149283,15.888732577978688,19.12588368095672,-4.263256414560601e-14,0.0,0.34858616423966016,0.34858616423966016,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.705191626801533,7.910070593755819,5.246631870994143,2.6634387227616756,19.12588368095672,22.14109732936616,-4.263256414560601e-14,0.0,0.6653997943323784,0.6653997943323784,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.494726173445173,7.62858454483343,5.262626849695483,2.365957695137947,22.14109732936616,24.856130750016263,-5.684341886080802e-14,0.0,1.0404260447464764,1.0404260447464764,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.30169660368006,7.284421981799113,5.272830054215994,2.011591927583119,24.856130750016263,27.1942536317762,-8.526512829121202e-14,0.0,1.4703795276764091,1.4703795276764091,1.1102230246251565e-16,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.164498072595684,7.030913529854956,5.277146061973593,1.7537674678813637,27.1942536317762,29.25750947634251,-9.947598300641403e-14,0.0,1.9532649383903706,1.7848651045469257,0.16839983384344492,43.15719092960387,40.11764795853655,32.65641176555989],[11,85.0,105.93026161948858,263.56438938847225,30.080850813363625,7.083664872943459,5.296513080974429,1.7871517919690296,29.25750947634251,31.360040996306072,-9.947598300641403e-14,0.0,1.772756522928332,1.7692903211171143,0.003466201811217706,43.44769621461643,40.93471242503146,33.585703402935636],[12,85.0,106.31111721998573,269.8179845190596,30.03136270046671,7.266568021852947,5.315555860999287,1.9510121608536606,31.360040996306072,33.65534942083979,-9.947598300641403e-14,0.0,1.608381889050691,1.608381889050691,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,29.984020621667334,7.451805918403636,5.334286171586695,2.1175197468169413,33.65534942083979,36.14654912297737,-9.947598300641403e-14,0.0,1.4441849164108427,1.4441849164108427,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,29.93692796336449,7.632014534501863,5.352715134052177,2.279299400449686,36.14654912297737,38.82807782938876,-9.237055564881302e-14,0.0,1.2849063706694266,1.2849063706694266,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,29.890064917394987,7.807325047382648,5.370853268890116,2.436471778492532,38.82807782938876,41.694515215850565,-9.947598300641403e-14,0.0,1.130423878219541,1.130423878219541,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,29.843435515287148,7.977952838871545,5.3887105388861265,2.5892422999854183,41.694515215850565,44.74068262759812,-1.0658141036401503e-13,0.0,0.9805202654452287,0.9805202654452287,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,29.79704488888561,8.144107323539941,5.406296388399852,2.7378109351400894,44.74068262759812,47.9616366689394,-1.1368683772161603e-13,0.0,0.8349838369552955,0.8349838369552955,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.750898883485412,8.30599111836871,5.423619779221332,2.882371339147377,47.9616366689394,51.35266177381867,-1.0658141036401503e-13,0.0,0.6936093778599388,0.6936093778599388,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.705003728569594,8.46379938138476,5.440689223355295,3.023110158029465,51.35266177381867,54.90926195973569,-1.2789769243681803e-13,0.0,0.5561989614731573,0.5561989614731573,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.659365779700828,8.617719379714217,5.457512813045519,3.1602065666686974,54.90926195973569,58.62715203816945,-1.2789769243681803e-13,0.0,0.42256249597423956,0.42256249597423956,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.9796307178182488,"displaced_debt":0.9717634458205687},"qualified_success":false,"sum_tax_paid":16.173394727754797,"years_with_unfunded_need":2,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2789769243681803e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.408091648507156,8.245307457592403,5.164897043178184,3.080410414414219,9.20620482674361,12.536378247731955,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.16925654888322,8.24830645341882,5.197664012894293,3.050642440524527,12.536378247731955,15.888732577978688,-2.842170943040401e-14,0.0,0.12091285818861897,0.12091285818861897,0.0,37.464960193414385,41.214346649261834,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.93234056528906,8.125929140076309,5.224943728561381,2.9009854115149283,15.888732577978688,19.12588368095672,-4.263256414560601e-14,0.0,0.34858616423966016,0.34858616423966016,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.705191626801533,7.910070593755819,5.246631870994143,2.6634387227616756,19.12588368095672,22.14109732936616,-4.263256414560601e-14,0.0,0.6653997943323784,0.6653997943323784,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.494726173445173,7.62858454483343,5.262626849695483,2.365957695137947,22.14109732936616,24.856130750016263,-5.684341886080802e-14,0.0,1.0404260447464764,1.0404260447464764,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.30169660368006,7.284421981799113,5.272830054215994,2.011591927583119,24.856130750016263,27.1942536317762,-8.526512829121202e-14,0.0,1.4703795276764091,1.4703795276764091,1.1102230246251565e-16,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.12660810998092,6.879353679395848,5.277146061973593,1.6022076174222555,27.1942536317762,29.079203769920028,-8.526512829121202e-14,0.0,1.9532649383903706,1.9532649383903706,0.0,43.15719092960387,40.95180686849347,33.60530991982768],[11,85.0,105.93026161948858,263.56438938847225,30.079621025305098,7.07874572070925,5.296513080974429,1.7822326397348212,29.079203769920028,31.175948051960994,-7.105427357601002e-14,0.0,1.7747560458217722,1.7747560458217722,0.0,43.44769621461643,40.95180686849347,33.60530991982768],[12,85.0,106.31111721998573,269.8179845190596,30.032062992580357,7.269369190307486,5.315555860999287,1.9538133293081996,31.175948051960994,33.47455196879417,-8.526512829121202e-14,0.0,1.6052694796567617,1.6052694796567617,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,29.984732287181263,7.4546525804591965,5.334286171586695,2.120366408872502,33.47455196879417,35.96910068511475,-6.394884621840902e-14,0.0,1.4410219585713064,1.4410219585713064,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,29.93762822449147,7.634815579009626,5.352715134052177,2.2821004449574485,35.96910068511475,38.65392473800587,-5.684341886080802e-14,0.0,1.2817940989941268,1.2817940989941268,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,29.890753312061975,7.81007862605037,5.370853268890116,2.439225357160254,38.65392473800587,41.523601628782636,-4.263256414560601e-14,0.0,1.1273643463664982,1.1273643463664982,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,29.844111680107645,7.980657498153221,5.3887105388861265,2.5919469592670943,41.523601628782636,44.572950992626275,-2.842170943040401e-14,0.0,0.9775150884655837,0.9775150884655837,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,29.79770857004071,8.146762048160042,5.406296388399852,2.74046565976019,44.572950992626275,47.79702823940297,-4.263256414560601e-14,0.0,0.8320341429329625,0.8320341429329625,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.751549921904978,8.308595272046688,5.423619779221332,2.8849754928253555,47.79702823940297,51.19111705449162,-3.552713678800501e-14,0.0,0.6907158737732995,0.6907158737732995,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.705642046552494,8.466352653315994,5.440689223355295,3.025663429960699,51.19111705449162,54.7507210897395,-2.842170943040401e-14,0.0,0.5533619926606526,0.5533619926606526,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.65999136890988,8.620221736550022,5.457512813045519,3.1627089235045025,54.7507210897395,58.47155511739186,-2.842170943040401e-14,0.0,0.41978209949001455,0.41978209949001455,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.408091648507156,8.245307457592403,5.164897043178184,3.080410414414219,9.20620482674361,12.536378247731955,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.16925654888322,8.24830645341882,5.197664012894293,3.050642440524527,12.536378247731955,15.888732577978688,-2.842170943040401e-14,0.0,0.12091285818861897,0.12091285818861897,0.0,37.464960193414385,41.214346649261834,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.93234056528906,8.125929140076309,5.224943728561381,2.9009854115149283,15.888732577978688,19.12588368095672,-4.263256414560601e-14,0.0,0.34858616423966016,0.34858616423966016,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.705191626801533,7.910070593755819,5.246631870994143,2.6634387227616756,19.12588368095672,22.14109732936616,-4.263256414560601e-14,0.0,0.6653997943323784,0.6653997943323784,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.494726173445173,7.62858454483343,5.262626849695483,2.365957695137947,22.14109732936616,24.856130750016263,-5.684341886080802e-14,0.0,1.0404260447464764,1.0404260447464764,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.30169660368006,7.284421981799113,5.272830054215994,2.011591927583119,24.856130750016263,27.1942536317762,-8.526512829121202e-14,0.0,1.4703795276764091,1.4703795276764091,1.1102230246251565e-16,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.12660810998092,6.879353679395848,5.277146061973593,1.6022076174222555,27.1942536317762,29.079203769920028,-8.526512829121202e-14,0.0,1.9532649383903706,1.9532649383903706,0.0,43.15719092960387,40.95180686849347,33.60530991982768],[11,85.0,105.93026161948858,263.56438938847225,30.079621025305098,7.07874572070925,5.296513080974429,1.7822326397348212,29.079203769920028,31.175948051960994,-7.105427357601002e-14,0.0,1.7747560458217722,1.7747560458217722,0.0,43.44769621461643,40.95180686849347,33.60530991982768],[12,85.0,106.31111721998573,269.8179845190596,30.032062992580357,7.269369190307486,5.315555860999287,1.9538133293081996,31.175948051960994,33.47455196879417,-8.526512829121202e-14,0.0,1.6052694796567617,1.6052694796567617,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,29.984732287181263,7.4546525804591965,5.334286171586695,2.120366408872502,33.47455196879417,35.96910068511475,-6.394884621840902e-14,0.0,1.4410219585713064,1.4410219585713064,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,29.93762822449147,7.634815579009626,5.352715134052177,2.2821004449574485,35.96910068511475,38.65392473800587,-5.684341886080802e-14,0.0,1.2817940989941268,1.2817940989941268,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,29.890753312061975,7.81007862605037,5.370853268890116,2.439225357160254,38.65392473800587,41.523601628782636,-4.263256414560601e-14,0.0,1.1273643463664982,1.1273643463664982,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,29.844111680107645,7.980657498153221,5.3887105388861265,2.5919469592670943,41.523601628782636,44.572950992626275,-2.842170943040401e-14,0.0,0.9775150884655837,0.9775150884655837,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,29.79770857004071,8.146762048160042,5.406296388399852,2.74046565976019,44.572950992626275,47.79702823940297,-4.263256414560601e-14,0.0,0.8320341429329625,0.8320341429329625,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.751549921904978,8.308595272046688,5.423619779221332,2.8849754928253555,47.79702823940297,51.19111705449162,-3.552713678800501e-14,0.0,0.6907158737732995,0.6907158737732995,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.705642046552494,8.466352653315994,5.440689223355295,3.025663429960699,51.19111705449162,54.7507210897395,-2.842170943040401e-14,0.0,0.5533619926606526,0.5533619926606526,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.65999136890988,8.620221736550022,5.457512813045519,3.1627089235045025,54.7507210897395,58.47155511739186,-2.842170943040401e-14,0.0,0.41978209949001455,0.41978209949001455,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":16.320347375155745,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":8.526512829121202e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.408091648507156,8.245307457592403,5.164897043178184,3.080410414414219,9.20620482674361,12.536378247731955,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.16925654888322,8.24830645341882,5.197664012894293,3.050642440524527,12.536378247731955,15.888732577978688,-2.842170943040401e-14,0.0,0.12091285818861897,0.12091285818861897,0.0,37.464960193414385,41.214346649261834,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.93234056528906,8.125929140076309,5.224943728561381,2.9009854115149283,15.888732577978688,19.12588368095672,-4.263256414560601e-14,0.0,0.34858616423966016,0.34858616423966016,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.705191626801533,7.910070593755819,5.246631870994143,2.6634387227616756,19.12588368095672,22.14109732936616,-4.263256414560601e-14,0.0,0.6653997943323784,0.6653997943323784,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.494726173445173,7.62858454483343,5.262626849695483,2.365957695137947,22.14109732936616,24.856130750016263,-5.684341886080802e-14,0.0,1.0404260447464764,1.0404260447464764,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.30169660368006,7.284421981799113,5.272830054215994,2.011591927583119,24.856130750016263,27.1942536317762,-8.526512829121202e-14,0.0,1.4703795276764091,1.4703795276764091,1.1102230246251565e-16,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.12660810998092,6.879353679395848,5.277146061973593,1.6022076174222555,27.1942536317762,29.079203769920028,-8.526512829121202e-14,0.0,1.9532649383903706,1.9532649383903706,0.0,43.15719092960387,40.95180686849347,33.60530991982768],[11,85.0,105.93026161948858,263.56438938847225,30.079621025305098,7.07874572070925,5.296513080974429,1.7822326397348212,29.079203769920028,31.175948051960994,-7.105427357601002e-14,0.0,1.7747560458217722,1.7747560458217722,0.0,43.44769621461643,40.95180686849347,33.60530991982768],[12,85.0,106.31111721998573,269.8179845190596,30.032062992580357,7.269369190307486,5.315555860999287,1.9538133293081996,31.175948051960994,33.47455196879417,-8.526512829121202e-14,0.0,1.6052694796567617,1.6052694796567617,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,29.984732287181263,7.4546525804591965,5.334286171586695,2.120366408872502,33.47455196879417,35.96910068511475,-6.394884621840902e-14,0.0,1.4410219585713064,1.4410219585713064,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,29.93762822449147,7.634815579009626,5.352715134052177,2.2821004449574485,35.96910068511475,38.65392473800587,-5.684341886080802e-14,0.0,1.2817940989941268,1.2817940989941268,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,29.890753312061975,7.81007862605037,5.370853268890116,2.439225357160254,38.65392473800587,41.523601628782636,-4.263256414560601e-14,0.0,1.1273643463664982,1.1273643463664982,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,29.844111680107645,7.980657498153221,5.3887105388861265,2.5919469592670943,41.523601628782636,44.572950992626275,-2.842170943040401e-14,0.0,0.9775150884655837,0.9775150884655837,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,29.79770857004071,8.146762048160042,5.406296388399852,2.74046565976019,44.572950992626275,47.79702823940297,-4.263256414560601e-14,0.0,0.8320341429329625,0.8320341429329625,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.751549921904978,8.308595272046688,5.423619779221332,2.8849754928253555,47.79702823940297,51.19111705449162,-3.552713678800501e-14,0.0,0.6907158737732995,0.6907158737732995,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.705642046552494,8.466352653315994,5.440689223355295,3.025663429960699,51.19111705449162,54.7507210897395,-2.842170943040401e-14,0.0,0.5533619926606526,0.5533619926606526,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.65999136890988,8.620221736550022,5.457512813045519,3.1627089235045025,54.7507210897395,58.47155511739186,-2.842170943040401e-14,0.0,0.41978209949001455,0.41978209949001455,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.408091648507156,8.245307457592403,5.164897043178184,3.080410414414219,9.20620482674361,12.536378247731955,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.16925654888322,8.24830645341882,5.197664012894293,3.050642440524527,12.536378247731955,15.888732577978688,-2.842170943040401e-14,0.0,0.12091285818861897,0.12091285818861897,0.0,37.464960193414385,41.214346649261834,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.93234056528906,8.125929140076309,5.224943728561381,2.9009854115149283,15.888732577978688,19.12588368095672,-4.263256414560601e-14,0.0,0.34858616423966016,0.34858616423966016,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.705191626801533,7.910070593755819,5.246631870994143,2.6634387227616756,19.12588368095672,22.14109732936616,-4.263256414560601e-14,0.0,0.6653997943323784,0.6653997943323784,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.494726173445173,7.62858454483343,5.262626849695483,2.365957695137947,22.14109732936616,24.856130750016263,-5.684341886080802e-14,0.0,1.0404260447464764,1.0404260447464764,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.30169660368006,7.284421981799113,5.272830054215994,2.011591927583119,24.856130750016263,27.1942536317762,-8.526512829121202e-14,0.0,1.4703795276764091,1.4703795276764091,1.1102230246251565e-16,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.12660810998092,6.879353679395848,5.277146061973593,1.6022076174222555,27.1942536317762,29.079203769920028,-8.526512829121202e-14,0.0,1.9532649383903706,1.9532649383903706,0.0,43.15719092960387,40.95180686849347,33.60530991982768],[11,85.0,105.93026161948858,263.56438938847225,30.079621025305098,7.07874572070925,5.296513080974429,1.7822326397348212,29.079203769920028,31.175948051960994,-7.105427357601002e-14,0.0,1.7747560458217722,1.7747560458217722,0.0,43.44769621461643,40.95180686849347,33.60530991982768],[12,85.0,106.31111721998573,269.8179845190596,30.032062992580357,7.269369190307486,5.315555860999287,1.9538133293081996,31.175948051960994,33.47455196879417,-8.526512829121202e-14,0.0,1.6052694796567617,1.6052694796567617,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,29.984732287181263,7.4546525804591965,5.334286171586695,2.120366408872502,33.47455196879417,35.96910068511475,-6.394884621840902e-14,0.0,1.4410219585713064,1.4410219585713064,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,29.93762822449147,7.634815579009626,5.352715134052177,2.2821004449574485,35.96910068511475,38.65392473800587,-5.684341886080802e-14,0.0,1.2817940989941268,1.2817940989941268,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,29.890753312061975,7.81007862605037,5.370853268890116,2.439225357160254,38.65392473800587,41.523601628782636,-4.263256414560601e-14,0.0,1.1273643463664982,1.1273643463664982,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,29.844111680107645,7.980657498153221,5.3887105388861265,2.5919469592670943,41.523601628782636,44.572950992626275,-2.842170943040401e-14,0.0,0.9775150884655837,0.9775150884655837,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,29.79770857004071,8.146762048160042,5.406296388399852,2.74046565976019,44.572950992626275,47.79702823940297,-4.263256414560601e-14,0.0,0.8320341429329625,0.8320341429329625,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.751549921904978,8.308595272046688,5.423619779221332,2.8849754928253555,47.79702823940297,51.19111705449162,-3.552713678800501e-14,0.0,0.6907158737732995,0.6907158737732995,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.705642046552494,8.466352653315994,5.440689223355295,3.025663429960699,51.19111705449162,54.7507210897395,-2.842170943040401e-14,0.0,0.5533619926606526,0.5533619926606526,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.65999136890988,8.620221736550022,5.457512813045519,3.1627089235045025,54.7507210897395,58.47155511739186,-2.842170943040401e-14,0.0,0.41978209949001455,0.41978209949001455,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":16.320347375155745,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":8.526512829121202e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.410312013613257,8.254188918016837,5.164897043178184,3.0892918748386524,9.20620482674361,12.54597982656918,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.184369272843753,8.308757349260986,5.197664012894293,3.111093336366693,12.54597982656918,15.964763712686425,-2.842170943040401e-14,0.0,0.12092669131898903,0.12092669131898903,0.0,37.464960193414385,41.214138189470795,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.975883834664643,8.300102217578583,5.224943728561381,3.075158489017203,15.964763712686425,19.396271039486738,-2.842170943040401e-14,0.0,0.3488861757834911,0.3488861757834911,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.788253928656182,8.24231980117436,5.246631870994143,2.9956879301802175,19.396271039486738,22.787615866105853,-2.842170943040401e-14,0.0,0.6665265187014868,0.6665265187014868,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.624499161319665,8.147676496331371,5.262626849695483,2.8850496466358884,22.787615866105853,26.09832857536015,-4.973799150320701e-14,0.0,1.0432287219347183,1.0432287219347183,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.484936098580015,8.017379961398845,5.272830054215994,2.7445499071828507,26.09832857536015,29.288386583708956,-7.105427357601002e-14,0.0,1.475958988272545,1.475958988272545,0.0,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.387301522353916,7.92212732888774,5.277146061973593,2.6449812669141473,29.288386583708956,32.40012925066678,-5.684341886080802e-14,0.0,1.962987847746041,1.7879119876485878,0.17507586009745313,43.15719092960387,40.084006869349935,32.61936551793937],[11,85.0,105.93026161948858,263.56438938847225,30.301541433980184,7.966427355409536,5.296513080974429,2.669914274435107,32.40012925066678,35.541204867649256,-5.684341886080802e-14,0.0,1.7874312623001494,1.7739970163482797,0.013434245951869705,43.44769621461643,40.88548466805728,33.52938716312643],[12,85.0,106.31111721998573,269.8179845190596,30.230454225892668,8.062934123556602,5.315555860999287,2.747378262557315,35.541204867649256,38.773414588304924,-5.684341886080802e-14,0.0,1.6279439961049071,1.6279439961049071,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,30.162114546183272,8.16418161646719,5.334286171586695,2.8298954448804947,38.773414588304924,42.10270334698786,-5.684341886080802e-14,0.0,1.4684768167655036,1.4684768167655036,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,30.09471167012706,8.263149361552024,5.352715134052177,2.910434227499847,42.10270334698786,45.52674361463474,-6.394884621840902e-14,0.0,1.313202266380836,1.313202266380836,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,30.028182876234048,8.359796882738735,5.370853268890116,2.988943613848619,45.52674361463474,49.04314786622135,-6.394884621840902e-14,0.0,1.1622741376037302,1.1622741376037302,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,29.962506759185338,8.45423781446415,5.3887105388861265,3.065527275578024,49.04314786622135,52.64965054337196,-7.815970093361102e-14,0.0,1.015458158270266,1.015458158270266,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,29.89766263436448,8.546578305455313,5.406296388399852,3.140281917055461,52.64965054337196,56.34409985755486,-9.237055564881302e-14,0.0,0.8725361783610159,0.8725361783610159,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.833630513109288,8.636917636864098,5.423619779221332,3.2132978576427655,56.34409985755486,60.12445027831105,-8.526512829121202e-14,0.0,0.733304803946373,0.733304803946373,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.770391063549887,8.725348721305792,5.440689223355295,3.2846594979504973,60.12445027831105,63.98875557001752,-9.237055564881302e-14,0.0,0.5975743135119975,0.5975743135119975,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.707925576756356,8.811958567936145,5.457512813045519,3.3544457548906257,63.98875557001752,67.93516234047708,-9.237055564881302e-14,0.0,0.46516764538721356,0.46516764538721356,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.410312013613257,8.254188918016837,5.164897043178184,3.0892918748386524,9.20620482674361,12.54597982656918,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.184369272843753,8.308757349260986,5.197664012894293,3.111093336366693,12.54597982656918,15.964763712686425,-2.842170943040401e-14,0.0,0.12092669131898903,0.12092669131898903,0.0,37.464960193414385,41.214138189470795,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.975883834664643,8.300102217578583,5.224943728561381,3.075158489017203,15.964763712686425,19.396271039486738,-2.842170943040401e-14,0.0,0.3488861757834911,0.3488861757834911,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.788253928656182,8.24231980117436,5.246631870994143,2.9956879301802175,19.396271039486738,22.787615866105853,-2.842170943040401e-14,0.0,0.6665265187014868,0.6665265187014868,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.624499161319665,8.147676496331371,5.262626849695483,2.8850496466358884,22.787615866105853,26.09832857536015,-4.973799150320701e-14,0.0,1.0432287219347183,1.0432287219347183,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.484936098580015,8.017379961398845,5.272830054215994,2.7445499071828507,26.09832857536015,29.288386583708956,-7.105427357601002e-14,0.0,1.475958988272545,1.475958988272545,0.0,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.387301522353916,7.92212732888774,5.277146061973593,2.6449812669141473,29.288386583708956,32.40012925066678,-5.684341886080802e-14,0.0,1.962987847746041,1.7879119876485878,0.17507586009745313,43.15719092960387,40.084006869349935,32.61936551793937],[11,85.0,105.93026161948858,263.56438938847225,30.301541433980184,7.966427355409536,5.296513080974429,2.669914274435107,32.40012925066678,35.541204867649256,-5.684341886080802e-14,0.0,1.7874312623001494,1.7739970163482797,0.013434245951869705,43.44769621461643,40.88548466805728,33.52938716312643],[12,85.0,106.31111721998573,269.8179845190596,30.230454225892668,8.062934123556602,5.315555860999287,2.747378262557315,35.541204867649256,38.773414588304924,-5.684341886080802e-14,0.0,1.6279439961049071,1.6279439961049071,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,30.162114546183272,8.16418161646719,5.334286171586695,2.8298954448804947,38.773414588304924,42.10270334698786,-5.684341886080802e-14,0.0,1.4684768167655036,1.4684768167655036,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,30.09471167012706,8.263149361552024,5.352715134052177,2.910434227499847,42.10270334698786,45.52674361463474,-6.394884621840902e-14,0.0,1.313202266380836,1.313202266380836,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,30.028182876234048,8.359796882738735,5.370853268890116,2.988943613848619,45.52674361463474,49.04314786622135,-6.394884621840902e-14,0.0,1.1622741376037302,1.1622741376037302,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,29.962506759185338,8.45423781446415,5.3887105388861265,3.065527275578024,49.04314786622135,52.64965054337196,-7.815970093361102e-14,0.0,1.015458158270266,1.015458158270266,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,29.89766263436448,8.546578305455313,5.406296388399852,3.140281917055461,52.64965054337196,56.34409985755486,-9.237055564881302e-14,0.0,0.8725361783610159,0.8725361783610159,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.833630513109288,8.636917636864098,5.423619779221332,3.2132978576427655,56.34409985755486,60.12445027831105,-8.526512829121202e-14,0.0,0.733304803946373,0.733304803946373,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.770391063549887,8.725348721305792,5.440689223355295,3.2846594979504973,60.12445027831105,63.98875557001752,-9.237055564881302e-14,0.0,0.5975743135119975,0.5975743135119975,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.707925576756356,8.811958567936145,5.457512813045519,3.3544457548906257,63.98875557001752,67.93516234047708,-9.237055564881302e-14,0.0,0.46516764538721356,0.46516764538721356,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.978809237845591,"displaced_debt":0.970661053141885},"qualified_success":false,"sum_tax_paid":16.491137337188796,"years_with_unfunded_need":2,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.237055564881302e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.410312013613257,8.254188918016837,5.164897043178184,3.0892918748386524,9.20620482674361,12.54597982656918,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.184369272843753,8.308757349260986,5.197664012894293,3.111093336366693,12.54597982656918,15.964763712686425,-2.842170943040401e-14,0.0,0.12092669131898903,0.12092669131898903,0.0,37.464960193414385,41.214138189470795,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.975883834664643,8.300102217578583,5.224943728561381,3.075158489017203,15.964763712686425,19.396271039486738,-2.842170943040401e-14,0.0,0.3488861757834911,0.3488861757834911,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.788253928656182,8.24231980117436,5.246631870994143,2.9956879301802175,19.396271039486738,22.787615866105853,-2.842170943040401e-14,0.0,0.6665265187014868,0.6665265187014868,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.624499161319665,8.147676496331371,5.262626849695483,2.8850496466358884,22.787615866105853,26.09832857536015,-4.973799150320701e-14,0.0,1.0432287219347183,1.0432287219347183,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.484936098580015,8.017379961398845,5.272830054215994,2.7445499071828507,26.09832857536015,29.288386583708956,-7.105427357601002e-14,0.0,1.475958988272545,1.475958988272545,0.0,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.369793936344166,7.852096984848757,5.277146061973593,2.574950922875164,29.288386583708956,32.317740610620916,-6.394884621840902e-14,0.0,1.962987847746041,1.962987847746041,0.0,43.15719092960387,40.95180686849347,33.60530991982768],[11,85.0,105.93026161948858,263.56438938847225,30.299935744095357,7.960004595870259,5.296513080974429,2.6634915148958305,32.317740610620916,35.45126003991013,-6.394884621840902e-14,0.0,1.7900539151964852,1.7900539151964852,0.0,43.44769621461643,40.95180686849347,33.60530991982768],[12,85.0,106.31111721998573,269.8179845190596,30.23071102930568,8.063961337208767,5.315555860999287,2.74840547620948,35.45126003991013,38.6846782472154,-7.815970093361102e-14,0.0,1.6253759619745374,1.6253759619745374,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,30.162405964879525,8.165347291252317,5.334286171586695,2.8310611196656223,38.6846782472154,42.01533838799849,-8.526512829121202e-14,0.0,1.4655626298026858,1.4655626298026858,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,30.094997323602318,8.26429197545309,5.352715134052177,2.9115768414009136,42.01533838799849,45.44072290729368,-7.105427357601002e-14,0.0,1.3103457316281197,1.3103457316281197,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,30.02846289398648,8.360916953748585,5.370853268890116,2.9900636848584696,45.44072290729368,48.95844488948012,-9.947598300641403e-14,0.0,1.1594739600791266,1.1594739600791266,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,29.96278125808018,8.455335810043621,5.3887105388861265,3.066625271157495,48.95844488948012,52.566239326136,-9.947598300641403e-14,0.0,1.0127131693215707,1.0127131693215707,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,29.897931737506305,8.547654718022713,5.406296388399852,3.141358329622861,52.566239326136,56.26195500804525,-1.1368683772161603e-13,0.0,0.8698451469425112,0.8698451469425112,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.833894347951475,8.637972976233016,5.423619779221332,3.2143531970116834,56.26195500804525,60.04354700452958,-1.2789769243681803e-13,0.0,0.7306664555241054,0.7306664555241054,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.77064976033853,8.7263835084605,5.440689223355295,3.2856942851052056,60.04354700452958,63.90906969288864,-1.2789769243681803e-13,0.0,0.5949873456252153,0.5949873456252153,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.708179267247196,8.812973329899663,5.457512813045519,3.3554605168541434,63.90906969288864,67.85667030095235,-1.3500311979441904e-13,0.0,0.4626307404784309,0.4626307404784309,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.410312013613257,8.254188918016837,5.164897043178184,3.0892918748386524,9.20620482674361,12.54597982656918,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.184369272843753,8.308757349260986,5.197664012894293,3.111093336366693,12.54597982656918,15.964763712686425,-2.842170943040401e-14,0.0,0.12092669131898903,0.12092669131898903,0.0,37.464960193414385,41.214138189470795,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.975883834664643,8.300102217578583,5.224943728561381,3.075158489017203,15.964763712686425,19.396271039486738,-2.842170943040401e-14,0.0,0.3488861757834911,0.3488861757834911,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.788253928656182,8.24231980117436,5.246631870994143,2.9956879301802175,19.396271039486738,22.787615866105853,-2.842170943040401e-14,0.0,0.6665265187014868,0.6665265187014868,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.624499161319665,8.147676496331371,5.262626849695483,2.8850496466358884,22.787615866105853,26.09832857536015,-4.973799150320701e-14,0.0,1.0432287219347183,1.0432287219347183,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.484936098580015,8.017379961398845,5.272830054215994,2.7445499071828507,26.09832857536015,29.288386583708956,-7.105427357601002e-14,0.0,1.475958988272545,1.475958988272545,0.0,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.369793936344166,7.852096984848757,5.277146061973593,2.574950922875164,29.288386583708956,32.317740610620916,-6.394884621840902e-14,0.0,1.962987847746041,1.962987847746041,0.0,43.15719092960387,40.95180686849347,33.60530991982768],[11,85.0,105.93026161948858,263.56438938847225,30.299935744095357,7.960004595870259,5.296513080974429,2.6634915148958305,32.317740610620916,35.45126003991013,-6.394884621840902e-14,0.0,1.7900539151964852,1.7900539151964852,0.0,43.44769621461643,40.95180686849347,33.60530991982768],[12,85.0,106.31111721998573,269.8179845190596,30.23071102930568,8.063961337208767,5.315555860999287,2.74840547620948,35.45126003991013,38.6846782472154,-7.815970093361102e-14,0.0,1.6253759619745374,1.6253759619745374,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,30.162405964879525,8.165347291252317,5.334286171586695,2.8310611196656223,38.6846782472154,42.01533838799849,-8.526512829121202e-14,0.0,1.4655626298026858,1.4655626298026858,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,30.094997323602318,8.26429197545309,5.352715134052177,2.9115768414009136,42.01533838799849,45.44072290729368,-7.105427357601002e-14,0.0,1.3103457316281197,1.3103457316281197,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,30.02846289398648,8.360916953748585,5.370853268890116,2.9900636848584696,45.44072290729368,48.95844488948012,-9.947598300641403e-14,0.0,1.1594739600791266,1.1594739600791266,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,29.96278125808018,8.455335810043621,5.3887105388861265,3.066625271157495,48.95844488948012,52.566239326136,-9.947598300641403e-14,0.0,1.0127131693215707,1.0127131693215707,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,29.897931737506305,8.547654718022713,5.406296388399852,3.141358329622861,52.566239326136,56.26195500804525,-1.1368683772161603e-13,0.0,0.8698451469425112,0.8698451469425112,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.833894347951475,8.637972976233016,5.423619779221332,3.2143531970116834,56.26195500804525,60.04354700452958,-1.2789769243681803e-13,0.0,0.7306664555241054,0.7306664555241054,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.77064976033853,8.7263835084605,5.440689223355295,3.2856942851052056,60.04354700452958,63.90906969288864,-1.2789769243681803e-13,0.0,0.5949873456252153,0.5949873456252153,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.708179267247196,8.812973329899663,5.457512813045519,3.3554605168541434,63.90906969288864,67.85667030095235,-1.3500311979441904e-13,0.0,0.4626307404784309,0.4626307404784309,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":16.65793292117891,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.410312013613257,8.254188918016837,5.164897043178184,3.0892918748386524,9.20620482674361,12.54597982656918,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.184369272843753,8.308757349260986,5.197664012894293,3.111093336366693,12.54597982656918,15.964763712686425,-2.842170943040401e-14,0.0,0.12092669131898903,0.12092669131898903,0.0,37.464960193414385,41.214138189470795,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.975883834664643,8.300102217578583,5.224943728561381,3.075158489017203,15.964763712686425,19.396271039486738,-2.842170943040401e-14,0.0,0.3488861757834911,0.3488861757834911,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.788253928656182,8.24231980117436,5.246631870994143,2.9956879301802175,19.396271039486738,22.787615866105853,-2.842170943040401e-14,0.0,0.6665265187014868,0.6665265187014868,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.624499161319665,8.147676496331371,5.262626849695483,2.8850496466358884,22.787615866105853,26.09832857536015,-4.973799150320701e-14,0.0,1.0432287219347183,1.0432287219347183,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.484936098580015,8.017379961398845,5.272830054215994,2.7445499071828507,26.09832857536015,29.288386583708956,-7.105427357601002e-14,0.0,1.475958988272545,1.475958988272545,0.0,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.369793936344166,7.852096984848757,5.277146061973593,2.574950922875164,29.288386583708956,32.317740610620916,-6.394884621840902e-14,0.0,1.962987847746041,1.962987847746041,0.0,43.15719092960387,40.95180686849347,33.60530991982768],[11,85.0,105.93026161948858,263.56438938847225,30.299935744095357,7.960004595870259,5.296513080974429,2.6634915148958305,32.317740610620916,35.45126003991013,-6.394884621840902e-14,0.0,1.7900539151964852,1.7900539151964852,0.0,43.44769621461643,40.95180686849347,33.60530991982768],[12,85.0,106.31111721998573,269.8179845190596,30.23071102930568,8.063961337208767,5.315555860999287,2.74840547620948,35.45126003991013,38.6846782472154,-7.815970093361102e-14,0.0,1.6253759619745374,1.6253759619745374,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,30.162405964879525,8.165347291252317,5.334286171586695,2.8310611196656223,38.6846782472154,42.01533838799849,-8.526512829121202e-14,0.0,1.4655626298026858,1.4655626298026858,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,30.094997323602318,8.26429197545309,5.352715134052177,2.9115768414009136,42.01533838799849,45.44072290729368,-7.105427357601002e-14,0.0,1.3103457316281197,1.3103457316281197,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,30.02846289398648,8.360916953748585,5.370853268890116,2.9900636848584696,45.44072290729368,48.95844488948012,-9.947598300641403e-14,0.0,1.1594739600791266,1.1594739600791266,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,29.96278125808018,8.455335810043621,5.3887105388861265,3.066625271157495,48.95844488948012,52.566239326136,-9.947598300641403e-14,0.0,1.0127131693215707,1.0127131693215707,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,29.897931737506305,8.547654718022713,5.406296388399852,3.141358329622861,52.566239326136,56.26195500804525,-1.1368683772161603e-13,0.0,0.8698451469425112,0.8698451469425112,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.833894347951475,8.637972976233016,5.423619779221332,3.2143531970116834,56.26195500804525,60.04354700452958,-1.2789769243681803e-13,0.0,0.7306664555241054,0.7306664555241054,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.77064976033853,8.7263835084605,5.440689223355295,3.2856942851052056,60.04354700452958,63.90906969288864,-1.2789769243681803e-13,0.0,0.5949873456252153,0.5949873456252153,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.708179267247196,8.812973329899663,5.457512813045519,3.3554605168541434,63.90906969288864,67.85667030095235,-1.3500311979441904e-13,0.0,0.4626307404784309,0.4626307404784309,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.410312013613257,8.254188918016837,5.164897043178184,3.0892918748386524,9.20620482674361,12.54597982656918,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.184369272843753,8.308757349260986,5.197664012894293,3.111093336366693,12.54597982656918,15.964763712686425,-2.842170943040401e-14,0.0,0.12092669131898903,0.12092669131898903,0.0,37.464960193414385,41.214138189470795,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,30.975883834664643,8.300102217578583,5.224943728561381,3.075158489017203,15.964763712686425,19.396271039486738,-2.842170943040401e-14,0.0,0.3488861757834911,0.3488861757834911,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.788253928656182,8.24231980117436,5.246631870994143,2.9956879301802175,19.396271039486738,22.787615866105853,-2.842170943040401e-14,0.0,0.6665265187014868,0.6665265187014868,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.624499161319665,8.147676496331371,5.262626849695483,2.8850496466358884,22.787615866105853,26.09832857536015,-4.973799150320701e-14,0.0,1.0432287219347183,1.0432287219347183,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.484936098580015,8.017379961398845,5.272830054215994,2.7445499071828507,26.09832857536015,29.288386583708956,-7.105427357601002e-14,0.0,1.475958988272545,1.475958988272545,0.0,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.369793936344166,7.852096984848757,5.277146061973593,2.574950922875164,29.288386583708956,32.317740610620916,-6.394884621840902e-14,0.0,1.962987847746041,1.962987847746041,0.0,43.15719092960387,40.95180686849347,33.60530991982768],[11,85.0,105.93026161948858,263.56438938847225,30.299935744095357,7.960004595870259,5.296513080974429,2.6634915148958305,32.317740610620916,35.45126003991013,-6.394884621840902e-14,0.0,1.7900539151964852,1.7900539151964852,0.0,43.44769621461643,40.95180686849347,33.60530991982768],[12,85.0,106.31111721998573,269.8179845190596,30.23071102930568,8.063961337208767,5.315555860999287,2.74840547620948,35.45126003991013,38.6846782472154,-7.815970093361102e-14,0.0,1.6253759619745374,1.6253759619745374,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,30.162405964879525,8.165347291252317,5.334286171586695,2.8310611196656223,38.6846782472154,42.01533838799849,-8.526512829121202e-14,0.0,1.4655626298026858,1.4655626298026858,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,30.094997323602318,8.26429197545309,5.352715134052177,2.9115768414009136,42.01533838799849,45.44072290729368,-7.105427357601002e-14,0.0,1.3103457316281197,1.3103457316281197,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,30.02846289398648,8.360916953748585,5.370853268890116,2.9900636848584696,45.44072290729368,48.95844488948012,-9.947598300641403e-14,0.0,1.1594739600791266,1.1594739600791266,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,29.96278125808018,8.455335810043621,5.3887105388861265,3.066625271157495,48.95844488948012,52.566239326136,-9.947598300641403e-14,0.0,1.0127131693215707,1.0127131693215707,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,29.897931737506305,8.547654718022713,5.406296388399852,3.141358329622861,52.566239326136,56.26195500804525,-1.1368683772161603e-13,0.0,0.8698451469425112,0.8698451469425112,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.833894347951475,8.637972976233016,5.423619779221332,3.2143531970116834,56.26195500804525,60.04354700452958,-1.2789769243681803e-13,0.0,0.7306664555241054,0.7306664555241054,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.77064976033853,8.7263835084605,5.440689223355295,3.2856942851052056,60.04354700452958,63.90906969288864,-1.2789769243681803e-13,0.0,0.5949873456252153,0.5949873456252153,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.708179267247196,8.812973329899663,5.457512813045519,3.3554605168541434,63.90906969288864,67.85667030095235,-1.3500311979441904e-13,0.0,0.4626307404784309,0.4626307404784309,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":16.65793292117891,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41253237871937,8.263070378441256,5.164897043178184,3.0981733352630716,9.20620482674361,12.55558140540639,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.199485455051068,8.36922207809019,5.197664012894293,3.171558065195896,12.55558140540639,16.040810048478804,-1.4210854715202004e-14,0.0,0.1209405230160816,0.1209405230160816,0.0,37.464960193414385,41.21392975071215,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01950210278268,8.474575290050694,5.224943728561381,3.2496315614893136,16.040810048478804,19.667008357436835,-1.4210854715202004e-14,0.0,0.3491860215870659,0.3491860215870659,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.871597878981277,8.575695602474738,5.246631870994143,3.329063731480595,19.667008357436835,23.43575975156581,-2.842170943040401e-14,0.0,0.6676519381978085,0.6676519381978085,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.75497260717502,8.669570279752719,5.262626849695483,3.406943430057236,23.43575975156581,27.34536696638559,-2.842170943040401e-14,0.0,1.04602294647461,1.04602294647461,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.66956959690458,8.755913954697007,5.272830054215994,3.483083900481013,27.34536696638559,31.393841239489774,-4.263256414560601e-14,0.0,1.4815039798915168,1.4815039798915168,0.0,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.6108658760563,8.816384743697213,5.277146061973593,3.5392386817236208,31.393841239489774,35.55765145328227,-4.263256414560601e-14,0.0,1.972605782810522,1.7909261975003183,0.18167958531020345,43.15719092960387,40.050688733125476,32.58276185779352],[11,85.0,105.93026161948858,263.56438938847225,30.52340654268117,8.853887790213435,5.296513080974429,3.5573747092390056,35.55765145328227,39.74279817003404,-4.263256414560601e-14,0.0,1.8018333039314207,1.778616282645867,0.023217021285553918,43.44769621461643,40.8370744295152,33.47421507460598],[12,85.0,106.31111721998573,269.8179845190596,30.43442434991475,8.8788146196449,5.315555860999287,3.5632587586456124,39.74279817003404,43.934867297852406,-4.263256414560601e-14,0.0,1.6470289764633201,1.6470289764633201,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,30.34626594281643,8.90078720299978,5.334286171586695,3.566501031413085,43.934867297852406,48.130750864220744,-4.263256414560601e-14,0.0,1.49214859826396,1.49214859826396,1.1102230246251565e-16,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,30.259550908875333,8.922506316545054,5.352715134052177,3.5697911824928763,48.130750864220744,52.330505196565305,-4.263256414560601e-14,0.0,1.3407604844069745,1.3407604844069745,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,30.174242848092376,8.94403677017202,5.370853268890116,3.5731835012819033,52.330505196565305,56.53425049219108,-5.684341886080802e-14,0.0,1.193302323917841,1.193302323917841,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,30.0902908445897,8.965374156081523,5.3887105388861265,3.576663617195397,56.53425049219108,60.74209004183272,-4.973799150320701e-14,0.0,1.0495307830927487,1.0495307830927487,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,30.00764689418992,8.98651534475691,5.406296388399852,3.580218956357058,60.74209004183272,64.95411234342926,-4.263256414560601e-14,0.0,0.9092256795721072,0.9092256795721072,5.551115123125783e-17,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.926265672273615,9.007458273521223,5.423619779221332,3.583838494299891,64.95411234342926,69.17039292495855,-2.842170943040401e-14,0.0,0.7721871507857205,0.7721871507857205,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.846104324379723,9.028201764624939,5.440689223355295,3.5875125412696436,69.17039292495855,73.39099591468754,-4.263256414560601e-14,0.0,0.6382331791434681,0.6382331791434681,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.767122278395014,9.048745374490636,5.457512813045519,3.591232561445117,73.39099591468754,77.61597539874062,-4.973799150320701e-14,0.0,0.5071974839958666,0.5071974839958666,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41253237871937,8.263070378441256,5.164897043178184,3.0981733352630716,9.20620482674361,12.55558140540639,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.199485455051068,8.36922207809019,5.197664012894293,3.171558065195896,12.55558140540639,16.040810048478804,-1.4210854715202004e-14,0.0,0.1209405230160816,0.1209405230160816,0.0,37.464960193414385,41.21392975071215,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01950210278268,8.474575290050694,5.224943728561381,3.2496315614893136,16.040810048478804,19.667008357436835,-1.4210854715202004e-14,0.0,0.3491860215870659,0.3491860215870659,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.871597878981277,8.575695602474738,5.246631870994143,3.329063731480595,19.667008357436835,23.43575975156581,-2.842170943040401e-14,0.0,0.6676519381978085,0.6676519381978085,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.75497260717502,8.669570279752719,5.262626849695483,3.406943430057236,23.43575975156581,27.34536696638559,-2.842170943040401e-14,0.0,1.04602294647461,1.04602294647461,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.66956959690458,8.755913954697007,5.272830054215994,3.483083900481013,27.34536696638559,31.393841239489774,-4.263256414560601e-14,0.0,1.4815039798915168,1.4815039798915168,0.0,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.6108658760563,8.816384743697213,5.277146061973593,3.5392386817236208,31.393841239489774,35.55765145328227,-4.263256414560601e-14,0.0,1.972605782810522,1.7909261975003183,0.18167958531020345,43.15719092960387,40.050688733125476,32.58276185779352],[11,85.0,105.93026161948858,263.56438938847225,30.52340654268117,8.853887790213435,5.296513080974429,3.5573747092390056,35.55765145328227,39.74279817003404,-4.263256414560601e-14,0.0,1.8018333039314207,1.778616282645867,0.023217021285553918,43.44769621461643,40.8370744295152,33.47421507460598],[12,85.0,106.31111721998573,269.8179845190596,30.43442434991475,8.8788146196449,5.315555860999287,3.5632587586456124,39.74279817003404,43.934867297852406,-4.263256414560601e-14,0.0,1.6470289764633201,1.6470289764633201,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,30.34626594281643,8.90078720299978,5.334286171586695,3.566501031413085,43.934867297852406,48.130750864220744,-4.263256414560601e-14,0.0,1.49214859826396,1.49214859826396,1.1102230246251565e-16,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,30.259550908875333,8.922506316545054,5.352715134052177,3.5697911824928763,48.130750864220744,52.330505196565305,-4.263256414560601e-14,0.0,1.3407604844069745,1.3407604844069745,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,30.174242848092376,8.94403677017202,5.370853268890116,3.5731835012819033,52.330505196565305,56.53425049219108,-5.684341886080802e-14,0.0,1.193302323917841,1.193302323917841,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,30.0902908445897,8.965374156081523,5.3887105388861265,3.576663617195397,56.53425049219108,60.74209004183272,-4.973799150320701e-14,0.0,1.0495307830927487,1.0495307830927487,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,30.00764689418992,8.98651534475691,5.406296388399852,3.580218956357058,60.74209004183272,64.95411234342926,-4.263256414560601e-14,0.0,0.9092256795721072,0.9092256795721072,5.551115123125783e-17,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.926265672273615,9.007458273521223,5.423619779221332,3.583838494299891,64.95411234342926,69.17039292495855,-2.842170943040401e-14,0.0,0.7721871507857205,0.7721871507857205,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.846104324379723,9.028201764624939,5.440689223355295,3.5875125412696436,69.17039292495855,73.39099591468754,-4.263256414560601e-14,0.0,0.6382331791434681,0.6382331791434681,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.767122278395014,9.048745374490636,5.457512813045519,3.591232561445117,73.39099591468754,77.61597539874062,-4.973799150320701e-14,0.0,0.5071974839958666,0.5071974839958666,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.977995644044188,"displaced_debt":0.969571830628146},"qualified_success":false,"sum_tax_paid":16.802225469804128,"years_with_unfunded_need":2,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41253237871937,8.263070378441256,5.164897043178184,3.0981733352630716,9.20620482674361,12.55558140540639,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.199485455051068,8.36922207809019,5.197664012894293,3.171558065195896,12.55558140540639,16.040810048478804,-1.4210854715202004e-14,0.0,0.1209405230160816,0.1209405230160816,0.0,37.464960193414385,41.21392975071215,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01950210278268,8.474575290050694,5.224943728561381,3.2496315614893136,16.040810048478804,19.667008357436835,-1.4210854715202004e-14,0.0,0.3491860215870659,0.3491860215870659,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.871597878981277,8.575695602474738,5.246631870994143,3.329063731480595,19.667008357436835,23.43575975156581,-2.842170943040401e-14,0.0,0.6676519381978085,0.6676519381978085,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.75497260717502,8.669570279752719,5.262626849695483,3.406943430057236,23.43575975156581,27.34536696638559,-2.842170943040401e-14,0.0,1.04602294647461,1.04602294647461,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.66956959690458,8.755913954697007,5.272830054215994,3.483083900481013,27.34536696638559,31.393841239489774,-4.263256414560601e-14,0.0,1.4815039798915168,1.4815039798915168,0.0,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.615407865689065,8.834552702228223,5.277146061973593,3.55740664025463,31.393841239489774,35.57902552214228,-2.842170943040401e-14,0.0,1.972605782810522,1.972605782810522,0.0,43.15719092960387,40.95180686849347,33.60530991982768],[11,85.0,105.93026161948858,263.56438938847225,30.52406843811172,8.856535371935635,5.296513080974429,3.5600222909612063,35.57902552214228,39.76728704092017,-4.263256414560601e-14,0.0,1.805092099867677,1.805092099867677,0.0,43.44769621461643,40.95180686849347,33.60530991982768],[12,85.0,106.31111721998573,269.8179845190596,30.43437548815197,8.87861917259383,5.315555860999287,3.5630633115945427,39.76728704092017,43.9591262310314,-5.684341886080802e-14,0.0,1.64507450595244,1.64507450595244,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,30.346201072846732,8.900527723121016,5.334286171586695,3.566241551534321,43.9591262310314,48.15470452695413,-4.973799150320701e-14,0.0,1.4895537994762864,1.4895537994762864,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,30.25948762479916,8.922253180240375,5.352715134052177,3.569538046188198,48.15470452695413,52.35416105188142,-4.973799150320701e-14,0.0,1.3382291213601762,1.3382291213601762,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,30.17418105816205,8.943789610450708,5.370853268890116,3.5729363415605917,52.35416105188142,56.557615571364465,-5.684341886080802e-14,0.0,1.190830726704859,1.190830726704859,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,30.090230463251995,8.965132630730764,5.3887105388861265,3.5764220918446377,56.557615571364465,60.76517097353463,-6.394884621840902e-14,0.0,1.0471155295851031,1.0471155295851031,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,30.0075878433184,8.986279141270884,5.406296388399852,3.5799827528710324,60.76517097353463,64.97691538867701,-5.684341886080802e-14,0.0,0.9068636447118963,0.9068636447118963,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.92620788032105,9.007227105711081,5.423619779221332,3.583607326489749,64.97691538867701,69.19292400807672,-5.684341886080802e-14,0.0,0.7698754726842161,0.7698754726842161,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.84604772564864,9.02797536970067,5.440689223355295,3.5872861463453747,69.19292400807672,73.41326065083598,-5.684341886080802e-14,0.0,0.6359692299008866,0.6359692299008866,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.767066812407133,9.048523510539113,5.457512813045519,3.5910106974935934,73.41326065083598,77.6379791184755,-5.684341886080802e-14,0.0,0.504978844480831,0.504978844480831,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41253237871937,8.263070378441256,5.164897043178184,3.0981733352630716,9.20620482674361,12.55558140540639,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.199485455051068,8.36922207809019,5.197664012894293,3.171558065195896,12.55558140540639,16.040810048478804,-1.4210854715202004e-14,0.0,0.1209405230160816,0.1209405230160816,0.0,37.464960193414385,41.21392975071215,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01950210278268,8.474575290050694,5.224943728561381,3.2496315614893136,16.040810048478804,19.667008357436835,-1.4210854715202004e-14,0.0,0.3491860215870659,0.3491860215870659,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.871597878981277,8.575695602474738,5.246631870994143,3.329063731480595,19.667008357436835,23.43575975156581,-2.842170943040401e-14,0.0,0.6676519381978085,0.6676519381978085,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.75497260717502,8.669570279752719,5.262626849695483,3.406943430057236,23.43575975156581,27.34536696638559,-2.842170943040401e-14,0.0,1.04602294647461,1.04602294647461,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.66956959690458,8.755913954697007,5.272830054215994,3.483083900481013,27.34536696638559,31.393841239489774,-4.263256414560601e-14,0.0,1.4815039798915168,1.4815039798915168,0.0,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.615407865689065,8.834552702228223,5.277146061973593,3.55740664025463,31.393841239489774,35.57902552214228,-2.842170943040401e-14,0.0,1.972605782810522,1.972605782810522,0.0,43.15719092960387,40.95180686849347,33.60530991982768],[11,85.0,105.93026161948858,263.56438938847225,30.52406843811172,8.856535371935635,5.296513080974429,3.5600222909612063,35.57902552214228,39.76728704092017,-4.263256414560601e-14,0.0,1.805092099867677,1.805092099867677,0.0,43.44769621461643,40.95180686849347,33.60530991982768],[12,85.0,106.31111721998573,269.8179845190596,30.43437548815197,8.87861917259383,5.315555860999287,3.5630633115945427,39.76728704092017,43.9591262310314,-5.684341886080802e-14,0.0,1.64507450595244,1.64507450595244,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,30.346201072846732,8.900527723121016,5.334286171586695,3.566241551534321,43.9591262310314,48.15470452695413,-4.973799150320701e-14,0.0,1.4895537994762864,1.4895537994762864,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,30.25948762479916,8.922253180240375,5.352715134052177,3.569538046188198,48.15470452695413,52.35416105188142,-4.973799150320701e-14,0.0,1.3382291213601762,1.3382291213601762,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,30.17418105816205,8.943789610450708,5.370853268890116,3.5729363415605917,52.35416105188142,56.557615571364465,-5.684341886080802e-14,0.0,1.190830726704859,1.190830726704859,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,30.090230463251995,8.965132630730764,5.3887105388861265,3.5764220918446377,56.557615571364465,60.76517097353463,-6.394884621840902e-14,0.0,1.0471155295851031,1.0471155295851031,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,30.0075878433184,8.986279141270884,5.406296388399852,3.5799827528710324,60.76517097353463,64.97691538867701,-5.684341886080802e-14,0.0,0.9068636447118963,0.9068636447118963,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.92620788032105,9.007227105711081,5.423619779221332,3.583607326489749,64.97691538867701,69.19292400807672,-5.684341886080802e-14,0.0,0.7698754726842161,0.7698754726842161,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.84604772564864,9.02797536970067,5.440689223355295,3.5872861463453747,69.19292400807672,73.41326065083598,-5.684341886080802e-14,0.0,0.6359692299008866,0.6359692299008866,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.767066812407133,9.048523510539113,5.457512813045519,3.5910106974935934,73.41326065083598,77.6379791184755,-5.684341886080802e-14,0.0,0.504978844480831,0.504978844480831,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":16.98925708755083,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":6.394884621840902e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_05","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41253237871937,8.263070378441256,5.164897043178184,3.0981733352630716,9.20620482674361,12.55558140540639,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.199485455051068,8.36922207809019,5.197664012894293,3.171558065195896,12.55558140540639,16.040810048478804,-1.4210854715202004e-14,0.0,0.1209405230160816,0.1209405230160816,0.0,37.464960193414385,41.21392975071215,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01950210278268,8.474575290050694,5.224943728561381,3.2496315614893136,16.040810048478804,19.667008357436835,-1.4210854715202004e-14,0.0,0.3491860215870659,0.3491860215870659,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.871597878981277,8.575695602474738,5.246631870994143,3.329063731480595,19.667008357436835,23.43575975156581,-2.842170943040401e-14,0.0,0.6676519381978085,0.6676519381978085,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.75497260717502,8.669570279752719,5.262626849695483,3.406943430057236,23.43575975156581,27.34536696638559,-2.842170943040401e-14,0.0,1.04602294647461,1.04602294647461,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.66956959690458,8.755913954697007,5.272830054215994,3.483083900481013,27.34536696638559,31.393841239489774,-4.263256414560601e-14,0.0,1.4815039798915168,1.4815039798915168,0.0,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.615407865689065,8.834552702228223,5.277146061973593,3.55740664025463,31.393841239489774,35.57902552214228,-2.842170943040401e-14,0.0,1.972605782810522,1.972605782810522,0.0,43.15719092960387,40.95180686849347,33.60530991982768],[11,85.0,105.93026161948858,263.56438938847225,30.52406843811172,8.856535371935635,5.296513080974429,3.5600222909612063,35.57902552214228,39.76728704092017,-4.263256414560601e-14,0.0,1.805092099867677,1.805092099867677,0.0,43.44769621461643,40.95180686849347,33.60530991982768],[12,85.0,106.31111721998573,269.8179845190596,30.43437548815197,8.87861917259383,5.315555860999287,3.5630633115945427,39.76728704092017,43.9591262310314,-5.684341886080802e-14,0.0,1.64507450595244,1.64507450595244,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,30.346201072846732,8.900527723121016,5.334286171586695,3.566241551534321,43.9591262310314,48.15470452695413,-4.973799150320701e-14,0.0,1.4895537994762864,1.4895537994762864,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,30.25948762479916,8.922253180240375,5.352715134052177,3.569538046188198,48.15470452695413,52.35416105188142,-4.973799150320701e-14,0.0,1.3382291213601762,1.3382291213601762,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,30.17418105816205,8.943789610450708,5.370853268890116,3.5729363415605917,52.35416105188142,56.557615571364465,-5.684341886080802e-14,0.0,1.190830726704859,1.190830726704859,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,30.090230463251995,8.965132630730764,5.3887105388861265,3.5764220918446377,56.557615571364465,60.76517097353463,-6.394884621840902e-14,0.0,1.0471155295851031,1.0471155295851031,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,30.0075878433184,8.986279141270884,5.406296388399852,3.5799827528710324,60.76517097353463,64.97691538867701,-5.684341886080802e-14,0.0,0.9068636447118963,0.9068636447118963,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.92620788032105,9.007227105711081,5.423619779221332,3.583607326489749,64.97691538867701,69.19292400807672,-5.684341886080802e-14,0.0,0.7698754726842161,0.7698754726842161,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.84604772564864,9.02797536970067,5.440689223355295,3.5872861463453747,69.19292400807672,73.41326065083598,-5.684341886080802e-14,0.0,0.6359692299008866,0.6359692299008866,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.767066812407133,9.048523510539113,5.457512813045519,3.5910106974935934,73.41326065083598,77.6379791184755,-5.684341886080802e-14,0.0,0.504978844480831,0.504978844480831,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.66660794416654,210.44515491652055,31.93408139438069,8.029297158053026,5.083330397208328,2.9459667608446987,2.920620437956214,5.992244548789548,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.04995595812491,42.62726650202065,34.5645815842691],[3,94.1304347826087,102.53499131974407,215.89158632611435,31.657855213927135,8.152064349365702,5.126749565987204,3.025314783378498,5.992244548789548,9.20620482674361,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.60124348980805,42.514506381237474,34.144912599338504],[4,92.5,103.29794086356368,221.4752588052259,31.41253237871937,8.263070378441256,5.164897043178184,3.0981733352630716,9.20620482674361,12.55558140540639,-2.842170943040401e-14,0.0,0.01776292084885389,0.01776292084885389,0.0,36.073455647672766,42.055552669703204,33.60530991982769],[5,91.0,103.95328025788585,227.18697750071414,31.199485455051068,8.36922207809019,5.197664012894293,3.171558065195896,12.55558140540639,16.040810048478804,-1.4210854715202004e-14,0.0,0.1209405230160816,0.1209405230160816,0.0,37.464960193414385,41.21392975071215,33.60530991982768],[6,89.61538461538461,104.4988745712276,233.01738681155516,31.01950210278268,8.474575290050694,5.224943728561381,3.2496315614893136,16.040810048478804,19.667008357436835,-1.4210854715202004e-14,0.0,0.3491860215870659,0.3491860215870659,0.0,38.774155928420704,40.95180686849346,33.60530991982768],[7,88.33333333333333,104.93263741988285,238.9569700617372,30.871597878981277,8.575695602474738,5.246631870994143,3.329063731480595,19.667008357436835,23.43575975156581,-2.842170943040401e-14,0.0,0.6676519381978085,0.6676519381978085,0.0,39.99947806491214,40.95180686849347,33.60530991982768],[8,87.14285714285714,105.25253699390966,244.99605005319103,30.75497260717502,8.669570279752719,5.262626849695483,3.406943430057236,23.43575975156581,27.34536696638559,-2.842170943040401e-14,0.0,1.04602294647461,1.04602294647461,0.0,41.13940274543224,40.95180686849347,33.60530991982769],[9,86.03448275862068,105.45660108431989,251.12479039676873,30.66956959690458,8.755913954697007,5.272830054215994,3.483083900481013,27.34536696638559,31.393841239489774,-4.263256414560601e-14,0.0,1.4815039798915168,1.4815039798915168,0.0,42.192450813239915,40.95180686849347,33.60530991982768],[10,85.0,105.54292123947184,257.33319752850235,30.615407865689065,8.834552702228223,5.277146061973593,3.55740664025463,31.393841239489774,35.57902552214228,-2.842170943040401e-14,0.0,1.972605782810522,1.972605782810522,0.0,43.15719092960387,40.95180686849347,33.60530991982768],[11,85.0,105.93026161948858,263.56438938847225,30.52406843811172,8.856535371935635,5.296513080974429,3.5600222909612063,35.57902552214228,39.76728704092017,-4.263256414560601e-14,0.0,1.805092099867677,1.805092099867677,0.0,43.44769621461643,40.95180686849347,33.60530991982768],[12,85.0,106.31111721998573,269.8179845190596,30.43437548815197,8.87861917259383,5.315555860999287,3.5630633115945427,39.76728704092017,43.9591262310314,-5.684341886080802e-14,0.0,1.64507450595244,1.64507450595244,0.0,43.73333791498929,40.95180686849347,33.60530991982768],[13,85.0,106.68572343173389,276.09361530916163,30.346201072846732,8.900527723121016,5.334286171586695,3.566241551534321,43.9591262310314,48.15470452695413,-4.973799150320701e-14,0.0,1.4895537994762864,1.4895537994762864,0.0,44.01429257380041,40.95180686849347,33.60530991982768],[14,85.0,107.05430268104354,282.390927231576,30.25948762479916,8.922253180240375,5.352715134052177,3.569538046188198,48.15470452695413,52.35416105188142,-4.973799150320701e-14,0.0,1.3382291213601762,1.3382291213601762,0.0,44.290727010782646,40.95180686849347,33.60530991982768],[15,85.0,107.4170653778023,288.7095781361526,30.17418105816205,8.943789610450708,5.370853268890116,3.5729363415605917,52.35416105188142,56.557615571364465,-5.684341886080802e-14,0.0,1.190830726704859,1.190830726704859,0.0,44.56279903335172,40.95180686849347,33.60530991982768],[16,85.0,107.77421077772253,295.0492375936657,30.090230463251995,8.965132630730764,5.3887105388861265,3.5764220918446377,56.557615571364465,60.76517097353463,-6.394884621840902e-14,0.0,1.0471155295851031,1.0471155295851031,0.0,44.830658083291894,40.95180686849347,33.60530991982768],[17,85.0,108.12592776799704,301.4095862859008,30.0075878433184,8.986279141270884,5.406296388399852,3.5799827528710324,60.76517097353463,64.97691538867701,-5.684341886080802e-14,0.0,0.9068636447118963,0.9068636447118963,0.0,45.094445825997774,40.95180686849347,33.60530991982768],[18,85.0,108.47239558442664,307.79031543792587,29.92620788032105,9.007227105711081,5.423619779221332,3.583607326489749,64.97691538867701,69.19292400807672,-5.684341886080802e-14,0.0,0.7698754726842161,0.7698754726842161,0.0,45.35429668831997,40.95180686849347,33.60530991982768],[19,85.0,108.81378446710589,314.1911262889321,29.84604772564864,9.02797536970067,5.440689223355295,3.5872861463453747,69.19292400807672,73.41326065083598,-5.684341886080802e-14,0.0,0.6359692299008866,0.6359692299008866,0.0,45.610338350329414,40.95180686849347,33.60530991982768],[20,85.0,109.15025626091038,320.6117295983974,29.767066812407133,9.048523510539113,5.457512813045519,3.5910106974935934,73.41326065083598,77.6379791184755,-5.684341886080802e-14,0.0,0.504978844480831,0.504978844480831,0.0,45.86269219568278,40.95180686849347,33.60530991982768]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":16.98925708755083,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":6.394884621840902e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.423797734571835,8.609303012610681,7.988772691288526,0.6205303213221551,3.9351839174331236,4.647267892720842,-3.552713678800501e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.227747459504847,8.413419132265616,8.016104610861552,0.39731452140406454,4.647267892720842,5.1090763544730615,-5.684341886080802e-14,0.0,0.3742486635099995,0.3742486635099995,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.023129412102193,8.043565499788386,8.034078588853456,0.009486910934930037,5.1090763544730615,5.120237426161214,-4.973799150320701e-14,0.0,0.8350436503883851,0.8350436503883851,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,29.947629087613805,8.28159024757592,8.074580542284039,0.20700970529188112,5.120237426161214,5.363778255916369,-4.263256414560601e-14,0.0,0.630574602373478,0.630574602373478,0.0,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.872630743666864,8.509306854355685,8.114158790976605,0.3951480633790805,5.363778255916369,5.828658330479993,-4.263256414560601e-14,0.0,0.4361905929034666,0.4361905929034666,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.7988189255375,8.730057956639385,8.152858669086697,0.5771992875526877,5.828658330479993,6.507716315836095,-2.842170943040401e-14,0.0,0.24824474312169587,0.24824474312169587,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.719549054263965,8.917824997274622,8.190722158516405,0.727102838758217,6.507716315836095,7.3631314202575275,-1.4210854715202004e-14,0.0,0.09570875638582255,0.09570875638582255,0.0,45.90722158516404,37.1668818187957,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.629608056712872,9.052275104875307,8.227788215851785,0.8244868890235217,7.3631314202575275,8.333115995579318,0.0,0.0,0.0012324254745292862,0.0012324254745292862,0.0,46.27788215851785,38.026078498205585,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.5209708197252,9.101790746788794,8.264093060091596,0.8376976866971972,8.333115995579318,9.318642685811314,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.85272629084616,31.205571819890245],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988534,9.149227235606503,8.299670426704884,0.8495568089016192,9.318642685811314,10.318121284519101,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.65593451182386,32.16020100102276],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018224,9.195735723547457,8.334551792660587,0.8611839308868703,10.318121284519101,11.33127885026836,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.44460729290539,33.10808616215772],[19,85.0,111.5835543511945,373.785887992553,29.21340292577337,9.267166054288026,8.368766576339587,0.8983994779484394,11.33127885026836,12.388219412560641,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.148954670780554,9.457049558275472,8.40234231563649,1.0547072426389814,12.388219412560641,13.62905146272415,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.423797734571835,8.609303012610681,7.988772691288526,0.6205303213221551,3.9351839174331236,4.647267892720842,-3.552713678800501e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.227747459504847,8.413419132265616,8.016104610861552,0.39731452140406454,4.647267892720842,5.1090763544730615,-5.684341886080802e-14,0.0,0.3742486635099995,0.3742486635099995,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.023129412102193,8.043565499788386,8.034078588853456,0.009486910934930037,5.1090763544730615,5.120237426161214,-4.973799150320701e-14,0.0,0.8350436503883851,0.8350436503883851,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,29.947629087613805,8.28159024757592,8.074580542284039,0.20700970529188112,5.120237426161214,5.363778255916369,-4.263256414560601e-14,0.0,0.630574602373478,0.630574602373478,0.0,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.872630743666864,8.509306854355685,8.114158790976605,0.3951480633790805,5.363778255916369,5.828658330479993,-4.263256414560601e-14,0.0,0.4361905929034666,0.4361905929034666,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.7988189255375,8.730057956639385,8.152858669086697,0.5771992875526877,5.828658330479993,6.507716315836095,-2.842170943040401e-14,0.0,0.24824474312169587,0.24824474312169587,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.719549054263965,8.917824997274622,8.190722158516405,0.727102838758217,6.507716315836095,7.3631314202575275,-1.4210854715202004e-14,0.0,0.09570875638582255,0.09570875638582255,0.0,45.90722158516404,37.1668818187957,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.629608056712872,9.052275104875307,8.227788215851785,0.8244868890235217,7.3631314202575275,8.333115995579318,0.0,0.0,0.0012324254745292862,0.0012324254745292862,0.0,46.27788215851785,38.026078498205585,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.5209708197252,9.101790746788794,8.264093060091596,0.8376976866971972,8.333115995579318,9.318642685811314,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.85272629084616,31.205571819890245],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988534,9.149227235606503,8.299670426704884,0.8495568089016192,9.318642685811314,10.318121284519101,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.65593451182386,32.16020100102276],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018224,9.195735723547457,8.334551792660587,0.8611839308868703,10.318121284519101,11.33127885026836,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.44460729290539,33.10808616215772],[19,85.0,111.5835543511945,373.785887992553,29.21340292577337,9.267166054288026,8.368766576339587,0.8983994779484394,11.33127885026836,12.388219412560641,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.148954670780554,9.457049558275472,8.40234231563649,1.0547072426389814,12.388219412560641,13.62905146272415,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.712474761736977,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.423797734571835,8.609303012610681,7.988772691288526,0.6205303213221551,3.9351839174331236,4.647267892720842,-3.552713678800501e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.227747459504847,8.413419132265616,8.016104610861552,0.39731452140406454,4.647267892720842,5.1090763544730615,-5.684341886080802e-14,0.0,0.3742486635099995,0.3742486635099995,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.023129412102193,8.043565499788386,8.034078588853456,0.009486910934930037,5.1090763544730615,5.120237426161214,-4.973799150320701e-14,0.0,0.8350436503883851,0.8350436503883851,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,29.947629087613805,8.28159024757592,8.074580542284039,0.20700970529188112,5.120237426161214,5.363778255916369,-4.263256414560601e-14,0.0,0.630574602373478,0.630574602373478,0.0,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.872630743666864,8.509306854355685,8.114158790976605,0.3951480633790805,5.363778255916369,5.828658330479993,-4.263256414560601e-14,0.0,0.4361905929034666,0.4361905929034666,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.7988189255375,8.730057956639385,8.152858669086697,0.5771992875526877,5.828658330479993,6.507716315836095,-2.842170943040401e-14,0.0,0.24824474312169587,0.24824474312169587,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.719549054263965,8.917824997274622,8.190722158516405,0.727102838758217,6.507716315836095,7.3631314202575275,-1.4210854715202004e-14,0.0,0.09570875638582255,0.09570875638582255,0.0,45.90722158516404,37.1668818187957,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.629608056712872,9.052275104875307,8.227788215851785,0.8244868890235217,7.3631314202575275,8.333115995579318,0.0,0.0,0.0012324254745292862,0.0012324254745292862,0.0,46.27788215851785,38.026078498205585,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.5209708197252,9.101790746788794,8.264093060091596,0.8376976866971972,8.333115995579318,9.318642685811314,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.85272629084616,31.205571819890245],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988534,9.149227235606503,8.299670426704884,0.8495568089016192,9.318642685811314,10.318121284519101,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.65593451182386,32.16020100102276],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018224,9.195735723547457,8.334551792660587,0.8611839308868703,10.318121284519101,11.33127885026836,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.44460729290539,33.10808616215772],[19,85.0,111.5835543511945,373.785887992553,29.21340292577337,9.267166054288026,8.368766576339587,0.8983994779484394,11.33127885026836,12.388219412560641,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.148954670780554,9.457049558275472,8.40234231563649,1.0547072426389814,12.388219412560641,13.62905146272415,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.423797734571835,8.609303012610681,7.988772691288526,0.6205303213221551,3.9351839174331236,4.647267892720842,-3.552713678800501e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.227747459504847,8.413419132265616,8.016104610861552,0.39731452140406454,4.647267892720842,5.1090763544730615,-5.684341886080802e-14,0.0,0.3742486635099995,0.3742486635099995,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.023129412102193,8.043565499788386,8.034078588853456,0.009486910934930037,5.1090763544730615,5.120237426161214,-4.973799150320701e-14,0.0,0.8350436503883851,0.8350436503883851,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,29.947629087613805,8.28159024757592,8.074580542284039,0.20700970529188112,5.120237426161214,5.363778255916369,-4.263256414560601e-14,0.0,0.630574602373478,0.630574602373478,0.0,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.872630743666864,8.509306854355685,8.114158790976605,0.3951480633790805,5.363778255916369,5.828658330479993,-4.263256414560601e-14,0.0,0.4361905929034666,0.4361905929034666,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.7988189255375,8.730057956639385,8.152858669086697,0.5771992875526877,5.828658330479993,6.507716315836095,-2.842170943040401e-14,0.0,0.24824474312169587,0.24824474312169587,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.719549054263965,8.917824997274622,8.190722158516405,0.727102838758217,6.507716315836095,7.3631314202575275,-1.4210854715202004e-14,0.0,0.09570875638582255,0.09570875638582255,0.0,45.90722158516404,37.1668818187957,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.629608056712872,9.052275104875307,8.227788215851785,0.8244868890235217,7.3631314202575275,8.333115995579318,0.0,0.0,0.0012324254745292862,0.0012324254745292862,0.0,46.27788215851785,38.026078498205585,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.5209708197252,9.101790746788794,8.264093060091596,0.8376976866971972,8.333115995579318,9.318642685811314,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.85272629084616,31.205571819890245],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988534,9.149227235606503,8.299670426704884,0.8495568089016192,9.318642685811314,10.318121284519101,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.65593451182386,32.16020100102276],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018224,9.195735723547457,8.334551792660587,0.8611839308868703,10.318121284519101,11.33127885026836,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.44460729290539,33.10808616215772],[19,85.0,111.5835543511945,373.785887992553,29.21340292577337,9.267166054288026,8.368766576339587,0.8983994779484394,11.33127885026836,12.388219412560641,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.148954670780554,9.457049558275472,8.40234231563649,1.0547072426389814,12.388219412560641,13.62905146272415,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.712474761736977,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.423797734571835,8.609303012610681,7.988772691288526,0.6205303213221551,3.9351839174331236,4.647267892720842,-3.552713678800501e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.227747459504847,8.413419132265616,8.016104610861552,0.39731452140406454,4.647267892720842,5.1090763544730615,-5.684341886080802e-14,0.0,0.3742486635099995,0.3742486635099995,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.023129412102193,8.043565499788386,8.034078588853456,0.009486910934930037,5.1090763544730615,5.120237426161214,-4.973799150320701e-14,0.0,0.8350436503883851,0.8350436503883851,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,29.947629087613805,8.28159024757592,8.074580542284039,0.20700970529188112,5.120237426161214,5.363778255916369,-4.263256414560601e-14,0.0,0.630574602373478,0.630574602373478,0.0,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.872630743666864,8.509306854355685,8.114158790976605,0.3951480633790805,5.363778255916369,5.828658330479993,-4.263256414560601e-14,0.0,0.4361905929034666,0.4361905929034666,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.7988189255375,8.730057956639385,8.152858669086697,0.5771992875526877,5.828658330479993,6.507716315836095,-2.842170943040401e-14,0.0,0.24824474312169587,0.24824474312169587,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.719549054263965,8.917824997274622,8.190722158516405,0.727102838758217,6.507716315836095,7.3631314202575275,-1.4210854715202004e-14,0.0,0.09570875638582255,0.09570875638582255,0.0,45.90722158516404,37.1668818187957,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.629608056712872,9.052275104875307,8.227788215851785,0.8244868890235217,7.3631314202575275,8.333115995579318,0.0,0.0,0.0012324254745292862,0.0012324254745292862,0.0,46.27788215851785,38.026078498205585,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.5209708197252,9.101790746788794,8.264093060091596,0.8376976866971972,8.333115995579318,9.318642685811314,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.85272629084616,31.205571819890245],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988534,9.149227235606503,8.299670426704884,0.8495568089016192,9.318642685811314,10.318121284519101,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.65593451182386,32.16020100102276],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018224,9.195735723547457,8.334551792660587,0.8611839308868703,10.318121284519101,11.33127885026836,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.44460729290539,33.10808616215772],[19,85.0,111.5835543511945,373.785887992553,29.21340292577337,9.267166054288026,8.368766576339587,0.8983994779484394,11.33127885026836,12.388219412560641,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.148954670780554,9.457049558275472,8.40234231563649,1.0547072426389814,12.388219412560641,13.62905146272415,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.423797734571835,8.609303012610681,7.988772691288526,0.6205303213221551,3.9351839174331236,4.647267892720842,-3.552713678800501e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.227747459504847,8.413419132265616,8.016104610861552,0.39731452140406454,4.647267892720842,5.1090763544730615,-5.684341886080802e-14,0.0,0.3742486635099995,0.3742486635099995,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.023129412102193,8.043565499788386,8.034078588853456,0.009486910934930037,5.1090763544730615,5.120237426161214,-4.973799150320701e-14,0.0,0.8350436503883851,0.8350436503883851,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,29.947629087613805,8.28159024757592,8.074580542284039,0.20700970529188112,5.120237426161214,5.363778255916369,-4.263256414560601e-14,0.0,0.630574602373478,0.630574602373478,0.0,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.872630743666864,8.509306854355685,8.114158790976605,0.3951480633790805,5.363778255916369,5.828658330479993,-4.263256414560601e-14,0.0,0.4361905929034666,0.4361905929034666,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.7988189255375,8.730057956639385,8.152858669086697,0.5771992875526877,5.828658330479993,6.507716315836095,-2.842170943040401e-14,0.0,0.24824474312169587,0.24824474312169587,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.719549054263965,8.917824997274622,8.190722158516405,0.727102838758217,6.507716315836095,7.3631314202575275,-1.4210854715202004e-14,0.0,0.09570875638582255,0.09570875638582255,0.0,45.90722158516404,37.1668818187957,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.629608056712872,9.052275104875307,8.227788215851785,0.8244868890235217,7.3631314202575275,8.333115995579318,0.0,0.0,0.0012324254745292862,0.0012324254745292862,0.0,46.27788215851785,38.026078498205585,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.5209708197252,9.101790746788794,8.264093060091596,0.8376976866971972,8.333115995579318,9.318642685811314,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.85272629084616,31.205571819890245],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988534,9.149227235606503,8.299670426704884,0.8495568089016192,9.318642685811314,10.318121284519101,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.65593451182386,32.16020100102276],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018224,9.195735723547457,8.334551792660587,0.8611839308868703,10.318121284519101,11.33127885026836,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.44460729290539,33.10808616215772],[19,85.0,111.5835543511945,373.785887992553,29.21340292577337,9.267166054288026,8.368766576339587,0.8983994779484394,11.33127885026836,12.388219412560641,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.148954670780554,9.457049558275472,8.40234231563649,1.0547072426389814,12.388219412560641,13.62905146272415,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.712474761736977,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":5.684341886080802e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.43520165051929,8.654918676400484,7.988772691288526,0.6661459851119584,3.9351839174331236,4.69961373641406,-2.842170943040401e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.274501739379247,8.600436251763142,8.016104610861552,0.5843316409015902,4.69961373641406,5.378796805999075,-4.263256414560601e-14,0.0,0.37451669415364686,0.37451669415364686,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.127371798951994,8.460535047187534,8.034078588853456,0.4264564583340782,5.378796805999075,5.880510286392108,-3.552713678800501e-14,0.0,0.836424344876006,0.836424344876006,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,30.026068296674477,8.59534708381858,8.074580542284039,0.5207665415345417,5.880510286392108,6.49317680584451,-3.552713678800501e-14,0.0,0.6344007647336687,0.6344007647336687,0.0,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.926619598031287,8.725262271813392,8.114158790976605,0.6111034808367872,6.49317680584451,7.2121220774172015,-4.263256414560601e-14,0.0,0.44154029038850684,0.44154029038850684,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.82921176890718,8.851629330118143,8.152858669086697,0.6987706610314461,7.2121220774172015,8.034205208042433,-2.842170943040401e-14,0.0,0.25462223832690967,0.25462223832690967,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.73115782763357,8.9642600907531,8.190722158516405,0.773537932236696,8.034205208042433,8.944249834203251,-2.842170943040401e-14,0.0,0.09925696817191021,0.09925696817191021,0.0,45.90722158516404,37.1313124193339,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.629398055407577,9.051435099654256,8.227788215851785,0.8236468838024713,8.944249834203251,9.913246168088511,-2.842170943040401e-14,0.0,0.004872970370332297,0.004872970370332297,0.0,46.27788215851785,37.99067840573503,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.52097081972517,9.101790746788808,8.264093060091596,0.8376976866972115,9.913246168088511,10.898772858320525,-4.263256414560601e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.817968801556844,31.166651257685555],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988532,9.149227235606503,8.299670426704884,0.8495568089016192,10.898772858320525,11.898251457028312,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.62175008628942,32.12082987003104],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018196,9.195735723547457,8.334551792660587,0.8611839308868703,11.898251457028312,12.91140902277757,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.41066823526575,33.0677781428635],[19,85.0,111.5835543511945,373.785887992553,29.21181149372005,9.260800326074857,8.368766576339587,0.8920337497352708,12.91140902277757,13.96086049305436,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.882352941176464],[20,85.0,112.0312308751532,383.67099659918415,29.14728817290871,9.450383566788162,8.40234231563649,1.0480412511516715,13.96086049305436,15.193850200291621,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.43520165051929,8.654918676400484,7.988772691288526,0.6661459851119584,3.9351839174331236,4.69961373641406,-2.842170943040401e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.274501739379247,8.600436251763142,8.016104610861552,0.5843316409015902,4.69961373641406,5.378796805999075,-4.263256414560601e-14,0.0,0.37451669415364686,0.37451669415364686,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.127371798951994,8.460535047187534,8.034078588853456,0.4264564583340782,5.378796805999075,5.880510286392108,-3.552713678800501e-14,0.0,0.836424344876006,0.836424344876006,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,30.026068296674477,8.59534708381858,8.074580542284039,0.5207665415345417,5.880510286392108,6.49317680584451,-3.552713678800501e-14,0.0,0.6344007647336687,0.6344007647336687,0.0,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.926619598031287,8.725262271813392,8.114158790976605,0.6111034808367872,6.49317680584451,7.2121220774172015,-4.263256414560601e-14,0.0,0.44154029038850684,0.44154029038850684,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.82921176890718,8.851629330118143,8.152858669086697,0.6987706610314461,7.2121220774172015,8.034205208042433,-2.842170943040401e-14,0.0,0.25462223832690967,0.25462223832690967,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.73115782763357,8.9642600907531,8.190722158516405,0.773537932236696,8.034205208042433,8.944249834203251,-2.842170943040401e-14,0.0,0.09925696817191021,0.09925696817191021,0.0,45.90722158516404,37.1313124193339,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.629398055407577,9.051435099654256,8.227788215851785,0.8236468838024713,8.944249834203251,9.913246168088511,-2.842170943040401e-14,0.0,0.004872970370332297,0.004872970370332297,0.0,46.27788215851785,37.99067840573503,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.52097081972517,9.101790746788808,8.264093060091596,0.8376976866972115,9.913246168088511,10.898772858320525,-4.263256414560601e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.817968801556844,31.166651257685555],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988532,9.149227235606503,8.299670426704884,0.8495568089016192,10.898772858320525,11.898251457028312,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.62175008628942,32.12082987003104],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018196,9.195735723547457,8.334551792660587,0.8611839308868703,11.898251457028312,12.91140902277757,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.41066823526575,33.0677781428635],[19,85.0,111.5835543511945,373.785887992553,29.21181149372005,9.260800326074857,8.368766576339587,0.8920337497352708,12.91140902277757,13.96086049305436,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.882352941176464],[20,85.0,112.0312308751532,383.67099659918415,29.14728817290871,9.450383566788162,8.40234231563649,1.0480412511516715,13.96086049305436,15.193850200291621,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.7368655986005805,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.973799150320701e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.43520165051929,8.654918676400484,7.988772691288526,0.6661459851119584,3.9351839174331236,4.69961373641406,-2.842170943040401e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.274501739379247,8.600436251763142,8.016104610861552,0.5843316409015902,4.69961373641406,5.378796805999075,-4.263256414560601e-14,0.0,0.37451669415364686,0.37451669415364686,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.127371798951994,8.460535047187534,8.034078588853456,0.4264564583340782,5.378796805999075,5.880510286392108,-3.552713678800501e-14,0.0,0.836424344876006,0.836424344876006,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,30.026068296674477,8.59534708381858,8.074580542284039,0.5207665415345417,5.880510286392108,6.49317680584451,-3.552713678800501e-14,0.0,0.6344007647336687,0.6344007647336687,0.0,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.926619598031287,8.725262271813392,8.114158790976605,0.6111034808367872,6.49317680584451,7.2121220774172015,-4.263256414560601e-14,0.0,0.44154029038850684,0.44154029038850684,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.82921176890718,8.851629330118143,8.152858669086697,0.6987706610314461,7.2121220774172015,8.034205208042433,-2.842170943040401e-14,0.0,0.25462223832690967,0.25462223832690967,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.73115782763357,8.9642600907531,8.190722158516405,0.773537932236696,8.034205208042433,8.944249834203251,-2.842170943040401e-14,0.0,0.09925696817191021,0.09925696817191021,0.0,45.90722158516404,37.1313124193339,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.629398055407577,9.051435099654256,8.227788215851785,0.8236468838024713,8.944249834203251,9.913246168088511,-2.842170943040401e-14,0.0,0.004872970370332297,0.004872970370332297,0.0,46.27788215851785,37.99067840573503,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.52097081972517,9.101790746788808,8.264093060091596,0.8376976866972115,9.913246168088511,10.898772858320525,-4.263256414560601e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.817968801556844,31.166651257685555],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988532,9.149227235606503,8.299670426704884,0.8495568089016192,10.898772858320525,11.898251457028312,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.62175008628942,32.12082987003104],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018196,9.195735723547457,8.334551792660587,0.8611839308868703,11.898251457028312,12.91140902277757,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.41066823526575,33.0677781428635],[19,85.0,111.5835543511945,373.785887992553,29.21181149372005,9.260800326074857,8.368766576339587,0.8920337497352708,12.91140902277757,13.96086049305436,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.882352941176464],[20,85.0,112.0312308751532,383.67099659918415,29.14728817290871,9.450383566788162,8.40234231563649,1.0480412511516715,13.96086049305436,15.193850200291621,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.43520165051929,8.654918676400484,7.988772691288526,0.6661459851119584,3.9351839174331236,4.69961373641406,-2.842170943040401e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.274501739379247,8.600436251763142,8.016104610861552,0.5843316409015902,4.69961373641406,5.378796805999075,-4.263256414560601e-14,0.0,0.37451669415364686,0.37451669415364686,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.127371798951994,8.460535047187534,8.034078588853456,0.4264564583340782,5.378796805999075,5.880510286392108,-3.552713678800501e-14,0.0,0.836424344876006,0.836424344876006,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,30.026068296674477,8.59534708381858,8.074580542284039,0.5207665415345417,5.880510286392108,6.49317680584451,-3.552713678800501e-14,0.0,0.6344007647336687,0.6344007647336687,0.0,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.926619598031287,8.725262271813392,8.114158790976605,0.6111034808367872,6.49317680584451,7.2121220774172015,-4.263256414560601e-14,0.0,0.44154029038850684,0.44154029038850684,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.82921176890718,8.851629330118143,8.152858669086697,0.6987706610314461,7.2121220774172015,8.034205208042433,-2.842170943040401e-14,0.0,0.25462223832690967,0.25462223832690967,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.73115782763357,8.9642600907531,8.190722158516405,0.773537932236696,8.034205208042433,8.944249834203251,-2.842170943040401e-14,0.0,0.09925696817191021,0.09925696817191021,0.0,45.90722158516404,37.1313124193339,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.629398055407577,9.051435099654256,8.227788215851785,0.8236468838024713,8.944249834203251,9.913246168088511,-2.842170943040401e-14,0.0,0.004872970370332297,0.004872970370332297,0.0,46.27788215851785,37.99067840573503,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.52097081972517,9.101790746788808,8.264093060091596,0.8376976866972115,9.913246168088511,10.898772858320525,-4.263256414560601e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.817968801556844,31.166651257685555],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988532,9.149227235606503,8.299670426704884,0.8495568089016192,10.898772858320525,11.898251457028312,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.62175008628942,32.12082987003104],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018196,9.195735723547457,8.334551792660587,0.8611839308868703,11.898251457028312,12.91140902277757,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.41066823526575,33.0677781428635],[19,85.0,111.5835543511945,373.785887992553,29.21181149372005,9.260800326074857,8.368766576339587,0.8920337497352708,12.91140902277757,13.96086049305436,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.882352941176464],[20,85.0,112.0312308751532,383.67099659918415,29.14728817290871,9.450383566788162,8.40234231563649,1.0480412511516715,13.96086049305436,15.193850200291621,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.7368655986005805,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.973799150320701e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.43520165051929,8.654918676400484,7.988772691288526,0.6661459851119584,3.9351839174331236,4.69961373641406,-2.842170943040401e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.274501739379247,8.600436251763142,8.016104610861552,0.5843316409015902,4.69961373641406,5.378796805999075,-4.263256414560601e-14,0.0,0.37451669415364686,0.37451669415364686,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.127371798951994,8.460535047187534,8.034078588853456,0.4264564583340782,5.378796805999075,5.880510286392108,-3.552713678800501e-14,0.0,0.836424344876006,0.836424344876006,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,30.026068296674477,8.59534708381858,8.074580542284039,0.5207665415345417,5.880510286392108,6.49317680584451,-3.552713678800501e-14,0.0,0.6344007647336687,0.6344007647336687,0.0,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.926619598031287,8.725262271813392,8.114158790976605,0.6111034808367872,6.49317680584451,7.2121220774172015,-4.263256414560601e-14,0.0,0.44154029038850684,0.44154029038850684,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.82921176890718,8.851629330118143,8.152858669086697,0.6987706610314461,7.2121220774172015,8.034205208042433,-2.842170943040401e-14,0.0,0.25462223832690967,0.25462223832690967,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.73115782763357,8.9642600907531,8.190722158516405,0.773537932236696,8.034205208042433,8.944249834203251,-2.842170943040401e-14,0.0,0.09925696817191021,0.09925696817191021,0.0,45.90722158516404,37.1313124193339,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.629398055407577,9.051435099654256,8.227788215851785,0.8236468838024713,8.944249834203251,9.913246168088511,-2.842170943040401e-14,0.0,0.004872970370332297,0.004872970370332297,0.0,46.27788215851785,37.99067840573503,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.52097081972517,9.101790746788808,8.264093060091596,0.8376976866972115,9.913246168088511,10.898772858320525,-4.263256414560601e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.817968801556844,31.166651257685555],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988532,9.149227235606503,8.299670426704884,0.8495568089016192,10.898772858320525,11.898251457028312,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.62175008628942,32.12082987003104],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018196,9.195735723547457,8.334551792660587,0.8611839308868703,11.898251457028312,12.91140902277757,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.41066823526575,33.0677781428635],[19,85.0,111.5835543511945,373.785887992553,29.21181149372005,9.260800326074857,8.368766576339587,0.8920337497352708,12.91140902277757,13.96086049305436,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.882352941176464],[20,85.0,112.0312308751532,383.67099659918415,29.14728817290871,9.450383566788162,8.40234231563649,1.0480412511516715,13.96086049305436,15.193850200291621,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.43520165051929,8.654918676400484,7.988772691288526,0.6661459851119584,3.9351839174331236,4.69961373641406,-2.842170943040401e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.274501739379247,8.600436251763142,8.016104610861552,0.5843316409015902,4.69961373641406,5.378796805999075,-4.263256414560601e-14,0.0,0.37451669415364686,0.37451669415364686,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.127371798951994,8.460535047187534,8.034078588853456,0.4264564583340782,5.378796805999075,5.880510286392108,-3.552713678800501e-14,0.0,0.836424344876006,0.836424344876006,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,30.026068296674477,8.59534708381858,8.074580542284039,0.5207665415345417,5.880510286392108,6.49317680584451,-3.552713678800501e-14,0.0,0.6344007647336687,0.6344007647336687,0.0,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.926619598031287,8.725262271813392,8.114158790976605,0.6111034808367872,6.49317680584451,7.2121220774172015,-4.263256414560601e-14,0.0,0.44154029038850684,0.44154029038850684,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.82921176890718,8.851629330118143,8.152858669086697,0.6987706610314461,7.2121220774172015,8.034205208042433,-2.842170943040401e-14,0.0,0.25462223832690967,0.25462223832690967,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.73115782763357,8.9642600907531,8.190722158516405,0.773537932236696,8.034205208042433,8.944249834203251,-2.842170943040401e-14,0.0,0.09925696817191021,0.09925696817191021,0.0,45.90722158516404,37.1313124193339,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.629398055407577,9.051435099654256,8.227788215851785,0.8236468838024713,8.944249834203251,9.913246168088511,-2.842170943040401e-14,0.0,0.004872970370332297,0.004872970370332297,0.0,46.27788215851785,37.99067840573503,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.52097081972517,9.101790746788808,8.264093060091596,0.8376976866972115,9.913246168088511,10.898772858320525,-4.263256414560601e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.817968801556844,31.166651257685555],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988532,9.149227235606503,8.299670426704884,0.8495568089016192,10.898772858320525,11.898251457028312,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.62175008628942,32.12082987003104],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018196,9.195735723547457,8.334551792660587,0.8611839308868703,11.898251457028312,12.91140902277757,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.41066823526575,33.0677781428635],[19,85.0,111.5835543511945,373.785887992553,29.21181149372005,9.260800326074857,8.368766576339587,0.8920337497352708,12.91140902277757,13.96086049305436,-4.973799150320701e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.882352941176464],[20,85.0,112.0312308751532,383.67099659918415,29.14728817290871,9.450383566788162,8.40234231563649,1.0480412511516715,13.96086049305436,15.193850200291621,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.7368655986005805,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":4.973799150320701e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.44660556646673,8.700534340190288,7.988772691288526,0.7117616489017617,3.9351839174331236,4.751959580107276,-4.263256414560601e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.321323023702135,8.787721389054752,8.016104610861552,0.7716167781932004,4.751959580107276,5.648828781213601,-5.684341886080802e-14,0.0,0.37478459630146066,0.37478459630146066,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.231959321780284,8.878885138500749,8.034078588853456,0.8448065496472932,5.648828781213601,6.642718839622182,-4.973799150320701e-14,0.0,0.8378035336281298,0.8378035336281298,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,30.105463722683417,8.912928787854426,8.074580542284039,0.838348245570387,6.642718839622182,7.629010893234402,-5.684341886080802e-14,0.0,0.6382139814236525,0.6382139814236525,2.7755575615628914e-17,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.981945619693313,8.946566358461595,8.114158790976605,0.8324075674849905,7.629010893234402,8.60831391380498,-7.105427357601002e-14,0.0,0.44687970492785967,0.44687970492785967,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.86119907268563,8.979578545232073,8.152858669086697,0.8267198761453756,8.60831391380498,9.580925532799538,-6.394884621840902e-14,0.0,0.2610031978314855,0.2610031978314855,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.743653962401716,9.014244629825782,8.190722158516405,0.8235224713093778,9.580925532799538,10.549775499045865,-4.973799150320701e-14,0.0,0.1028175180392692,0.1028175180392692,0.0,45.90722158516404,37.09555699482042,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.630098685568413,9.054237620297712,8.227788215851785,0.8264494044459276,10.549775499045865,11.522068916041073,-6.394884621840902e-14,0.0,0.008533324953265975,0.008533324953265975,0.0,46.27788215851785,37.95502026316426,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.520970819725136,9.101790746788794,8.264093060091596,0.8376976866971972,11.522068916041073,12.50759560627307,-7.105427357601002e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.78284716921099,31.127398297322955],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988527,9.149227235606517,8.299670426704884,0.8495568089016334,12.50759560627307,13.507074204980874,-8.526512829121202e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.5872204039334,32.08114229199136],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018153,9.195735723547443,8.334551792660587,0.8611839308868561,13.507074204980874,14.520231770730117,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.3763778098184,33.02714030384559],[19,85.0,111.5835543511945,373.785887992553,29.210205211246524,9.25437519618093,8.368766576339587,0.885608619841344,14.520231770730117,15.56212426466111,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.1456058945935,9.443654453527571,8.40234231563649,1.0413121378910812,15.56212426466111,16.787197368062383,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.44660556646673,8.700534340190288,7.988772691288526,0.7117616489017617,3.9351839174331236,4.751959580107276,-4.263256414560601e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.321323023702135,8.787721389054752,8.016104610861552,0.7716167781932004,4.751959580107276,5.648828781213601,-5.684341886080802e-14,0.0,0.37478459630146066,0.37478459630146066,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.231959321780284,8.878885138500749,8.034078588853456,0.8448065496472932,5.648828781213601,6.642718839622182,-4.973799150320701e-14,0.0,0.8378035336281298,0.8378035336281298,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,30.105463722683417,8.912928787854426,8.074580542284039,0.838348245570387,6.642718839622182,7.629010893234402,-5.684341886080802e-14,0.0,0.6382139814236525,0.6382139814236525,2.7755575615628914e-17,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.981945619693313,8.946566358461595,8.114158790976605,0.8324075674849905,7.629010893234402,8.60831391380498,-7.105427357601002e-14,0.0,0.44687970492785967,0.44687970492785967,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.86119907268563,8.979578545232073,8.152858669086697,0.8267198761453756,8.60831391380498,9.580925532799538,-6.394884621840902e-14,0.0,0.2610031978314855,0.2610031978314855,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.743653962401716,9.014244629825782,8.190722158516405,0.8235224713093778,9.580925532799538,10.549775499045865,-4.973799150320701e-14,0.0,0.1028175180392692,0.1028175180392692,0.0,45.90722158516404,37.09555699482042,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.630098685568413,9.054237620297712,8.227788215851785,0.8264494044459276,10.549775499045865,11.522068916041073,-6.394884621840902e-14,0.0,0.008533324953265975,0.008533324953265975,0.0,46.27788215851785,37.95502026316426,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.520970819725136,9.101790746788794,8.264093060091596,0.8376976866971972,11.522068916041073,12.50759560627307,-7.105427357601002e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.78284716921099,31.127398297322955],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988527,9.149227235606517,8.299670426704884,0.8495568089016334,12.50759560627307,13.507074204980874,-8.526512829121202e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.5872204039334,32.08114229199136],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018153,9.195735723547443,8.334551792660587,0.8611839308868561,13.507074204980874,14.520231770730117,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.3763778098184,33.02714030384559],[19,85.0,111.5835543511945,373.785887992553,29.210205211246524,9.25437519618093,8.368766576339587,0.885608619841344,14.520231770730117,15.56212426466111,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.1456058945935,9.443654453527571,8.40234231563649,1.0413121378910812,15.56212426466111,16.787197368062383,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.761267184684723,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.44660556646673,8.700534340190288,7.988772691288526,0.7117616489017617,3.9351839174331236,4.751959580107276,-4.263256414560601e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.321323023702135,8.787721389054752,8.016104610861552,0.7716167781932004,4.751959580107276,5.648828781213601,-5.684341886080802e-14,0.0,0.37478459630146066,0.37478459630146066,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.231959321780284,8.878885138500749,8.034078588853456,0.8448065496472932,5.648828781213601,6.642718839622182,-4.973799150320701e-14,0.0,0.8378035336281298,0.8378035336281298,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,30.105463722683417,8.912928787854426,8.074580542284039,0.838348245570387,6.642718839622182,7.629010893234402,-5.684341886080802e-14,0.0,0.6382139814236525,0.6382139814236525,2.7755575615628914e-17,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.981945619693313,8.946566358461595,8.114158790976605,0.8324075674849905,7.629010893234402,8.60831391380498,-7.105427357601002e-14,0.0,0.44687970492785967,0.44687970492785967,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.86119907268563,8.979578545232073,8.152858669086697,0.8267198761453756,8.60831391380498,9.580925532799538,-6.394884621840902e-14,0.0,0.2610031978314855,0.2610031978314855,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.743653962401716,9.014244629825782,8.190722158516405,0.8235224713093778,9.580925532799538,10.549775499045865,-4.973799150320701e-14,0.0,0.1028175180392692,0.1028175180392692,0.0,45.90722158516404,37.09555699482042,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.630098685568413,9.054237620297712,8.227788215851785,0.8264494044459276,10.549775499045865,11.522068916041073,-6.394884621840902e-14,0.0,0.008533324953265975,0.008533324953265975,0.0,46.27788215851785,37.95502026316426,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.520970819725136,9.101790746788794,8.264093060091596,0.8376976866971972,11.522068916041073,12.50759560627307,-7.105427357601002e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.78284716921099,31.127398297322955],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988527,9.149227235606517,8.299670426704884,0.8495568089016334,12.50759560627307,13.507074204980874,-8.526512829121202e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.5872204039334,32.08114229199136],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018153,9.195735723547443,8.334551792660587,0.8611839308868561,13.507074204980874,14.520231770730117,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.3763778098184,33.02714030384559],[19,85.0,111.5835543511945,373.785887992553,29.210205211246524,9.25437519618093,8.368766576339587,0.885608619841344,14.520231770730117,15.56212426466111,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.1456058945935,9.443654453527571,8.40234231563649,1.0413121378910812,15.56212426466111,16.787197368062383,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.44660556646673,8.700534340190288,7.988772691288526,0.7117616489017617,3.9351839174331236,4.751959580107276,-4.263256414560601e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.321323023702135,8.787721389054752,8.016104610861552,0.7716167781932004,4.751959580107276,5.648828781213601,-5.684341886080802e-14,0.0,0.37478459630146066,0.37478459630146066,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.231959321780284,8.878885138500749,8.034078588853456,0.8448065496472932,5.648828781213601,6.642718839622182,-4.973799150320701e-14,0.0,0.8378035336281298,0.8378035336281298,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,30.105463722683417,8.912928787854426,8.074580542284039,0.838348245570387,6.642718839622182,7.629010893234402,-5.684341886080802e-14,0.0,0.6382139814236525,0.6382139814236525,2.7755575615628914e-17,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.981945619693313,8.946566358461595,8.114158790976605,0.8324075674849905,7.629010893234402,8.60831391380498,-7.105427357601002e-14,0.0,0.44687970492785967,0.44687970492785967,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.86119907268563,8.979578545232073,8.152858669086697,0.8267198761453756,8.60831391380498,9.580925532799538,-6.394884621840902e-14,0.0,0.2610031978314855,0.2610031978314855,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.743653962401716,9.014244629825782,8.190722158516405,0.8235224713093778,9.580925532799538,10.549775499045865,-4.973799150320701e-14,0.0,0.1028175180392692,0.1028175180392692,0.0,45.90722158516404,37.09555699482042,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.630098685568413,9.054237620297712,8.227788215851785,0.8264494044459276,10.549775499045865,11.522068916041073,-6.394884621840902e-14,0.0,0.008533324953265975,0.008533324953265975,0.0,46.27788215851785,37.95502026316426,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.520970819725136,9.101790746788794,8.264093060091596,0.8376976866971972,11.522068916041073,12.50759560627307,-7.105427357601002e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.78284716921099,31.127398297322955],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988527,9.149227235606517,8.299670426704884,0.8495568089016334,12.50759560627307,13.507074204980874,-8.526512829121202e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.5872204039334,32.08114229199136],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018153,9.195735723547443,8.334551792660587,0.8611839308868561,13.507074204980874,14.520231770730117,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.3763778098184,33.02714030384559],[19,85.0,111.5835543511945,373.785887992553,29.210205211246524,9.25437519618093,8.368766576339587,0.885608619841344,14.520231770730117,15.56212426466111,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.1456058945935,9.443654453527571,8.40234231563649,1.0413121378910812,15.56212426466111,16.787197368062383,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.761267184684723,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.44660556646673,8.700534340190288,7.988772691288526,0.7117616489017617,3.9351839174331236,4.751959580107276,-4.263256414560601e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.321323023702135,8.787721389054752,8.016104610861552,0.7716167781932004,4.751959580107276,5.648828781213601,-5.684341886080802e-14,0.0,0.37478459630146066,0.37478459630146066,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.231959321780284,8.878885138500749,8.034078588853456,0.8448065496472932,5.648828781213601,6.642718839622182,-4.973799150320701e-14,0.0,0.8378035336281298,0.8378035336281298,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,30.105463722683417,8.912928787854426,8.074580542284039,0.838348245570387,6.642718839622182,7.629010893234402,-5.684341886080802e-14,0.0,0.6382139814236525,0.6382139814236525,2.7755575615628914e-17,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.981945619693313,8.946566358461595,8.114158790976605,0.8324075674849905,7.629010893234402,8.60831391380498,-7.105427357601002e-14,0.0,0.44687970492785967,0.44687970492785967,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.86119907268563,8.979578545232073,8.152858669086697,0.8267198761453756,8.60831391380498,9.580925532799538,-6.394884621840902e-14,0.0,0.2610031978314855,0.2610031978314855,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.743653962401716,9.014244629825782,8.190722158516405,0.8235224713093778,9.580925532799538,10.549775499045865,-4.973799150320701e-14,0.0,0.1028175180392692,0.1028175180392692,0.0,45.90722158516404,37.09555699482042,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.630098685568413,9.054237620297712,8.227788215851785,0.8264494044459276,10.549775499045865,11.522068916041073,-6.394884621840902e-14,0.0,0.008533324953265975,0.008533324953265975,0.0,46.27788215851785,37.95502026316426,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.520970819725136,9.101790746788794,8.264093060091596,0.8376976866971972,11.522068916041073,12.50759560627307,-7.105427357601002e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.78284716921099,31.127398297322955],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988527,9.149227235606517,8.299670426704884,0.8495568089016334,12.50759560627307,13.507074204980874,-8.526512829121202e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.5872204039334,32.08114229199136],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018153,9.195735723547443,8.334551792660587,0.8611839308868561,13.507074204980874,14.520231770730117,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.3763778098184,33.02714030384559],[19,85.0,111.5835543511945,373.785887992553,29.210205211246524,9.25437519618093,8.368766576339587,0.885608619841344,14.520231770730117,15.56212426466111,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.1456058945935,9.443654453527571,8.40234231563649,1.0413121378910812,15.56212426466111,16.787197368062383,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.60794838597826,8.618689606231868,7.952267204673901,0.6664224015579672,3.1807434628391986,3.9351839174331236,-3.552713678800501e-14,0.0,0.0,0.0,0.0,40.82267204673901,39.82198800932386,30.983709508357776],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.44660556646673,8.700534340190288,7.988772691288526,0.7117616489017617,3.9351839174331236,4.751959580107276,-4.263256414560601e-14,0.0,0.09123132757959995,0.09123132757959995,0.0,42.08772691288526,38.060606192606045,30.244778927844912],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.321323023702135,8.787721389054752,8.016104610861552,0.7716167781932004,4.751959580107276,5.648828781213601,-5.684341886080802e-14,0.0,0.37478459630146066,0.37478459630146066,0.0,43.26104610861552,36.856626181644124,30.244778927844916],[10,85.0,107.12104785137942,286.6950759543034,30.231959321780284,8.878885138500749,8.034078588853456,0.8448065496472932,5.648828781213601,6.642718839622182,-4.973799150320701e-14,0.0,0.8378035336281298,0.8378035336281298,0.0,44.340785888534555,36.85662618164413,30.244778927844912],[11,85.0,107.66107389712053,296.1945824746375,30.105463722683417,8.912928787854426,8.074580542284039,0.838348245570387,6.642718839622182,7.629010893234402,-5.684341886080802e-14,0.0,0.6382139814236525,0.6382139814236525,2.7755575615628914e-17,44.74580542284039,36.85662618164413,30.244778927844912],[12,85.0,108.18878387968807,305.74065164049233,29.981945619693313,8.946566358461595,8.114158790976605,0.8324075674849905,7.629010893234402,8.60831391380498,-7.105427357601002e-14,0.0,0.44687970492785967,0.44687970492785967,0.0,45.14158790976605,36.85662618164413,30.244778927844912],[13,85.0,108.7047822544893,315.33225007471196,29.86119907268563,8.979578545232073,8.152858669086697,0.8267198761453756,8.60831391380498,9.580925532799538,-6.394884621840902e-14,0.0,0.2610031978314855,0.2610031978314855,0.0,45.52858669086697,36.85662618164413,30.244778927844912],[14,85.0,109.20962878021872,324.9683937906136,29.743653962401716,9.014244629825782,8.190722158516405,0.8235224713093778,9.580925532799538,10.549775499045865,-4.973799150320701e-14,0.0,0.1028175180392692,0.1028175180392692,0.0,45.90722158516404,37.09555699482042,30.244778927844912],[15,85.0,109.7038428780238,334.6481446327922,29.630098685568413,9.054237620297712,8.227788215851785,0.8264494044459276,10.549775499045865,11.522068916041073,-6.394884621840902e-14,0.0,0.008533324953265975,0.008533324953265975,0.0,46.27788215851785,37.95502026316426,30.244778927844912],[16,85.0,110.18790746788797,344.3706070564294,29.520970819725136,9.101790746788794,8.264093060091596,0.8376976866971972,11.522068916041073,12.50759560627307,-7.105427357601002e-14,0.0,0.0,0.0,0.0,46.64093060091597,38.78284716921099,31.127398297322955],[17,85.0,110.66227235606512,354.13492520549397,29.41423871988527,9.149227235606517,8.299670426704884,0.8495568089016334,12.50759560627307,13.507074204980874,-8.526512829121202e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.5872204039334,32.08114229199136],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018153,9.195735723547443,8.334551792660587,0.8611839308868561,13.507074204980874,14.520231770730117,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.34551792660587,40.3763778098184,33.02714030384559],[19,85.0,111.5835543511945,373.785887992553,29.210205211246524,9.25437519618093,8.368766576339587,0.885608619841344,14.520231770730117,15.56212426466111,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.1456058945935,9.443654453527571,8.40234231563649,1.0413121378910812,15.56212426466111,16.787197368062383,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":2.761267184684723,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.587160573261436,8.535538355364608,7.952267204673901,0.5832711506907069,3.1807434628391986,3.841050425885282,-4.263256414560601e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.36862880786122,8.388627305768253,7.988772691288526,0.39985461447972703,3.841050425885282,4.299899983484969,-4.263256414560601e-14,0.0,0.3364265574045242,0.3364265574045242,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.147252409806505,8.091438933472304,8.016104610861552,0.07533432261075212,4.299899983484969,4.387462923593659,-7.105427357601002e-14,0.0,0.7320044399470178,0.7320044399470178,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,29.94417283895875,7.727739207214682,8.034078588853456,-0.3063393816387734,4.387462923593659,4.027063651077454,-7.105427357601002e-14,0.0,1.1859617532480677,1.1859617532480677,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,29.87028009013516,7.972194257661457,8.074580542284039,-0.10238628462258248,4.027063651077454,3.9066091985802984,-7.105427357601002e-14,0.0,0.974347924500659,0.974347924500659,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.79680151980194,8.20598995889614,8.114158790976605,0.09183116791953516,3.9066091985802984,4.014645866720928,-7.815970093361102e-14,0.0,0.773209365636299,0.773209365636299,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.72445419777568,8.432599045592426,8.152858669086697,0.27974037650572825,4.014645866720928,4.3437521920217845,-9.947598300641403e-14,0.0,0.5787546442850178,0.5787546442850178,0.0,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.653184515508748,8.652366842254096,8.190722158516405,0.46164468373769196,4.3437521920217845,4.886863584654363,-9.947598300641403e-14,0.0,0.39066226196418397,0.39066226196418397,2.7755575615628914e-17,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.582946977890764,8.865630789587271,8.227788215851785,0.6378425737354867,4.886863584654363,5.637266612578465,-9.947598300641403e-14,0.0,0.20861499801679617,0.20861499801679617,0.0,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.51053614411512,9.060052044348893,8.264093060091596,0.7959589842572967,5.637266612578465,6.573688946998814,-1.1368683772161603e-13,0.0,0.04637633604433766,0.04637633604433766,0.0,46.64093060091597,39.0531965655583,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885226,9.149227235606517,8.299670426704884,0.8495568089016334,6.573688946998814,7.573167545706618,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,46.996704267048834,39.87596354012181,32.4183631342235],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018118,9.195735723547443,8.334551792660587,0.8611839308868561,7.573167545706618,8.58632511145586,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.664924305335,33.373097251912924],[19,85.0,111.5835543511945,373.785887992553,29.2236772900494,9.308263511392553,8.368766576339587,0.9394969350529667,8.58632511145586,9.69161562328288,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.159594194137323,9.499607651702902,8.40234231563649,1.0972653360664122,9.69161562328288,10.98251601865513,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.587160573261436,8.535538355364608,7.952267204673901,0.5832711506907069,3.1807434628391986,3.841050425885282,-4.263256414560601e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.36862880786122,8.388627305768253,7.988772691288526,0.39985461447972703,3.841050425885282,4.299899983484969,-4.263256414560601e-14,0.0,0.3364265574045242,0.3364265574045242,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.147252409806505,8.091438933472304,8.016104610861552,0.07533432261075212,4.299899983484969,4.387462923593659,-7.105427357601002e-14,0.0,0.7320044399470178,0.7320044399470178,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,29.94417283895875,7.727739207214682,8.034078588853456,-0.3063393816387734,4.387462923593659,4.027063651077454,-7.105427357601002e-14,0.0,1.1859617532480677,1.1859617532480677,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,29.87028009013516,7.972194257661457,8.074580542284039,-0.10238628462258248,4.027063651077454,3.9066091985802984,-7.105427357601002e-14,0.0,0.974347924500659,0.974347924500659,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.79680151980194,8.20598995889614,8.114158790976605,0.09183116791953516,3.9066091985802984,4.014645866720928,-7.815970093361102e-14,0.0,0.773209365636299,0.773209365636299,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.72445419777568,8.432599045592426,8.152858669086697,0.27974037650572825,4.014645866720928,4.3437521920217845,-9.947598300641403e-14,0.0,0.5787546442850178,0.5787546442850178,0.0,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.653184515508748,8.652366842254096,8.190722158516405,0.46164468373769196,4.3437521920217845,4.886863584654363,-9.947598300641403e-14,0.0,0.39066226196418397,0.39066226196418397,2.7755575615628914e-17,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.582946977890764,8.865630789587271,8.227788215851785,0.6378425737354867,4.886863584654363,5.637266612578465,-9.947598300641403e-14,0.0,0.20861499801679617,0.20861499801679617,0.0,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.51053614411512,9.060052044348893,8.264093060091596,0.7959589842572967,5.637266612578465,6.573688946998814,-1.1368683772161603e-13,0.0,0.04637633604433766,0.04637633604433766,0.0,46.64093060091597,39.0531965655583,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885226,9.149227235606517,8.299670426704884,0.8495568089016334,6.573688946998814,7.573167545706618,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,46.996704267048834,39.87596354012181,32.4183631342235],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018118,9.195735723547443,8.334551792660587,0.8611839308868561,7.573167545706618,8.58632511145586,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.664924305335,33.373097251912924],[19,85.0,111.5835543511945,373.785887992553,29.2236772900494,9.308263511392553,8.368766576339587,0.9394969350529667,8.58632511145586,9.69161562328288,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.159594194137323,9.499607651702902,8.40234231563649,1.0972653360664122,9.69161562328288,10.98251601865513,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":5.318748559788314,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2789769243681803e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.587160573261436,8.535538355364608,7.952267204673901,0.5832711506907069,3.1807434628391986,3.841050425885282,-4.263256414560601e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.36862880786122,8.388627305768253,7.988772691288526,0.39985461447972703,3.841050425885282,4.299899983484969,-4.263256414560601e-14,0.0,0.3364265574045242,0.3364265574045242,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.147252409806505,8.091438933472304,8.016104610861552,0.07533432261075212,4.299899983484969,4.387462923593659,-7.105427357601002e-14,0.0,0.7320044399470178,0.7320044399470178,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,29.94417283895875,7.727739207214682,8.034078588853456,-0.3063393816387734,4.387462923593659,4.027063651077454,-7.105427357601002e-14,0.0,1.1859617532480677,1.1859617532480677,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,29.87028009013516,7.972194257661457,8.074580542284039,-0.10238628462258248,4.027063651077454,3.9066091985802984,-7.105427357601002e-14,0.0,0.974347924500659,0.974347924500659,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.79680151980194,8.20598995889614,8.114158790976605,0.09183116791953516,3.9066091985802984,4.014645866720928,-7.815970093361102e-14,0.0,0.773209365636299,0.773209365636299,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.72445419777568,8.432599045592426,8.152858669086697,0.27974037650572825,4.014645866720928,4.3437521920217845,-9.947598300641403e-14,0.0,0.5787546442850178,0.5787546442850178,0.0,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.653184515508748,8.652366842254096,8.190722158516405,0.46164468373769196,4.3437521920217845,4.886863584654363,-9.947598300641403e-14,0.0,0.39066226196418397,0.39066226196418397,2.7755575615628914e-17,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.582946977890764,8.865630789587271,8.227788215851785,0.6378425737354867,4.886863584654363,5.637266612578465,-9.947598300641403e-14,0.0,0.20861499801679617,0.20861499801679617,0.0,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.51053614411512,9.060052044348893,8.264093060091596,0.7959589842572967,5.637266612578465,6.573688946998814,-1.1368683772161603e-13,0.0,0.04637633604433766,0.04637633604433766,0.0,46.64093060091597,39.0531965655583,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885226,9.149227235606517,8.299670426704884,0.8495568089016334,6.573688946998814,7.573167545706618,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,46.996704267048834,39.87596354012181,32.4183631342235],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018118,9.195735723547443,8.334551792660587,0.8611839308868561,7.573167545706618,8.58632511145586,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.664924305335,33.373097251912924],[19,85.0,111.5835543511945,373.785887992553,29.2236772900494,9.308263511392553,8.368766576339587,0.9394969350529667,8.58632511145586,9.69161562328288,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.159594194137323,9.499607651702902,8.40234231563649,1.0972653360664122,9.69161562328288,10.98251601865513,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.587160573261436,8.535538355364608,7.952267204673901,0.5832711506907069,3.1807434628391986,3.841050425885282,-4.263256414560601e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.36862880786122,8.388627305768253,7.988772691288526,0.39985461447972703,3.841050425885282,4.299899983484969,-4.263256414560601e-14,0.0,0.3364265574045242,0.3364265574045242,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.147252409806505,8.091438933472304,8.016104610861552,0.07533432261075212,4.299899983484969,4.387462923593659,-7.105427357601002e-14,0.0,0.7320044399470178,0.7320044399470178,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,29.94417283895875,7.727739207214682,8.034078588853456,-0.3063393816387734,4.387462923593659,4.027063651077454,-7.105427357601002e-14,0.0,1.1859617532480677,1.1859617532480677,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,29.87028009013516,7.972194257661457,8.074580542284039,-0.10238628462258248,4.027063651077454,3.9066091985802984,-7.105427357601002e-14,0.0,0.974347924500659,0.974347924500659,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.79680151980194,8.20598995889614,8.114158790976605,0.09183116791953516,3.9066091985802984,4.014645866720928,-7.815970093361102e-14,0.0,0.773209365636299,0.773209365636299,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.72445419777568,8.432599045592426,8.152858669086697,0.27974037650572825,4.014645866720928,4.3437521920217845,-9.947598300641403e-14,0.0,0.5787546442850178,0.5787546442850178,0.0,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.653184515508748,8.652366842254096,8.190722158516405,0.46164468373769196,4.3437521920217845,4.886863584654363,-9.947598300641403e-14,0.0,0.39066226196418397,0.39066226196418397,2.7755575615628914e-17,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.582946977890764,8.865630789587271,8.227788215851785,0.6378425737354867,4.886863584654363,5.637266612578465,-9.947598300641403e-14,0.0,0.20861499801679617,0.20861499801679617,0.0,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.51053614411512,9.060052044348893,8.264093060091596,0.7959589842572967,5.637266612578465,6.573688946998814,-1.1368683772161603e-13,0.0,0.04637633604433766,0.04637633604433766,0.0,46.64093060091597,39.0531965655583,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885226,9.149227235606517,8.299670426704884,0.8495568089016334,6.573688946998814,7.573167545706618,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,46.996704267048834,39.87596354012181,32.4183631342235],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018118,9.195735723547443,8.334551792660587,0.8611839308868561,7.573167545706618,8.58632511145586,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.664924305335,33.373097251912924],[19,85.0,111.5835543511945,373.785887992553,29.2236772900494,9.308263511392553,8.368766576339587,0.9394969350529667,8.58632511145586,9.69161562328288,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.159594194137323,9.499607651702902,8.40234231563649,1.0972653360664122,9.69161562328288,10.98251601865513,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":5.318748559788314,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2789769243681803e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.587160573261436,8.535538355364608,7.952267204673901,0.5832711506907069,3.1807434628391986,3.841050425885282,-4.263256414560601e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.36862880786122,8.388627305768253,7.988772691288526,0.39985461447972703,3.841050425885282,4.299899983484969,-4.263256414560601e-14,0.0,0.3364265574045242,0.3364265574045242,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.147252409806505,8.091438933472304,8.016104610861552,0.07533432261075212,4.299899983484969,4.387462923593659,-7.105427357601002e-14,0.0,0.7320044399470178,0.7320044399470178,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,29.94417283895875,7.727739207214682,8.034078588853456,-0.3063393816387734,4.387462923593659,4.027063651077454,-7.105427357601002e-14,0.0,1.1859617532480677,1.1859617532480677,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,29.87028009013516,7.972194257661457,8.074580542284039,-0.10238628462258248,4.027063651077454,3.9066091985802984,-7.105427357601002e-14,0.0,0.974347924500659,0.974347924500659,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.79680151980194,8.20598995889614,8.114158790976605,0.09183116791953516,3.9066091985802984,4.014645866720928,-7.815970093361102e-14,0.0,0.773209365636299,0.773209365636299,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.72445419777568,8.432599045592426,8.152858669086697,0.27974037650572825,4.014645866720928,4.3437521920217845,-9.947598300641403e-14,0.0,0.5787546442850178,0.5787546442850178,0.0,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.653184515508748,8.652366842254096,8.190722158516405,0.46164468373769196,4.3437521920217845,4.886863584654363,-9.947598300641403e-14,0.0,0.39066226196418397,0.39066226196418397,2.7755575615628914e-17,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.582946977890764,8.865630789587271,8.227788215851785,0.6378425737354867,4.886863584654363,5.637266612578465,-9.947598300641403e-14,0.0,0.20861499801679617,0.20861499801679617,0.0,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.51053614411512,9.060052044348893,8.264093060091596,0.7959589842572967,5.637266612578465,6.573688946998814,-1.1368683772161603e-13,0.0,0.04637633604433766,0.04637633604433766,0.0,46.64093060091597,39.0531965655583,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885226,9.149227235606517,8.299670426704884,0.8495568089016334,6.573688946998814,7.573167545706618,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,46.996704267048834,39.87596354012181,32.4183631342235],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018118,9.195735723547443,8.334551792660587,0.8611839308868561,7.573167545706618,8.58632511145586,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.664924305335,33.373097251912924],[19,85.0,111.5835543511945,373.785887992553,29.2236772900494,9.308263511392553,8.368766576339587,0.9394969350529667,8.58632511145586,9.69161562328288,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.159594194137323,9.499607651702902,8.40234231563649,1.0972653360664122,9.69161562328288,10.98251601865513,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.587160573261436,8.535538355364608,7.952267204673901,0.5832711506907069,3.1807434628391986,3.841050425885282,-4.263256414560601e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.36862880786122,8.388627305768253,7.988772691288526,0.39985461447972703,3.841050425885282,4.299899983484969,-4.263256414560601e-14,0.0,0.3364265574045242,0.3364265574045242,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.147252409806505,8.091438933472304,8.016104610861552,0.07533432261075212,4.299899983484969,4.387462923593659,-7.105427357601002e-14,0.0,0.7320044399470178,0.7320044399470178,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,29.94417283895875,7.727739207214682,8.034078588853456,-0.3063393816387734,4.387462923593659,4.027063651077454,-7.105427357601002e-14,0.0,1.1859617532480677,1.1859617532480677,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,29.87028009013516,7.972194257661457,8.074580542284039,-0.10238628462258248,4.027063651077454,3.9066091985802984,-7.105427357601002e-14,0.0,0.974347924500659,0.974347924500659,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.79680151980194,8.20598995889614,8.114158790976605,0.09183116791953516,3.9066091985802984,4.014645866720928,-7.815970093361102e-14,0.0,0.773209365636299,0.773209365636299,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.72445419777568,8.432599045592426,8.152858669086697,0.27974037650572825,4.014645866720928,4.3437521920217845,-9.947598300641403e-14,0.0,0.5787546442850178,0.5787546442850178,0.0,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.653184515508748,8.652366842254096,8.190722158516405,0.46164468373769196,4.3437521920217845,4.886863584654363,-9.947598300641403e-14,0.0,0.39066226196418397,0.39066226196418397,2.7755575615628914e-17,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.582946977890764,8.865630789587271,8.227788215851785,0.6378425737354867,4.886863584654363,5.637266612578465,-9.947598300641403e-14,0.0,0.20861499801679617,0.20861499801679617,0.0,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.51053614411512,9.060052044348893,8.264093060091596,0.7959589842572967,5.637266612578465,6.573688946998814,-1.1368683772161603e-13,0.0,0.04637633604433766,0.04637633604433766,0.0,46.64093060091597,39.0531965655583,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885226,9.149227235606517,8.299670426704884,0.8495568089016334,6.573688946998814,7.573167545706618,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,46.996704267048834,39.87596354012181,32.4183631342235],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018118,9.195735723547443,8.334551792660587,0.8611839308868561,7.573167545706618,8.58632511145586,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.664924305335,33.373097251912924],[19,85.0,111.5835543511945,373.785887992553,29.2236772900494,9.308263511392553,8.368766576339587,0.9394969350529667,8.58632511145586,9.69161562328288,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.159594194137323,9.499607651702902,8.40234231563649,1.0972653360664122,9.69161562328288,10.98251601865513,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":5.318748559788314,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2789769243681803e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.59870935810412,8.581733494735303,7.952267204673901,0.6294662900614023,3.1807434628391986,3.893346810078522,-3.552713678800501e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.410656763715295,8.556739129184578,7.988772691288526,0.5679664378960521,3.893346810078522,4.54511157487727,-4.973799150320701e-14,0.0,0.3366801956193708,0.3366801956193708,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.23863288164886,8.456960820841715,8.016104610861552,0.44085620998016317,4.54511157487727,5.057529614533571,-7.105427357601002e-14,0.0,0.7332052714572659,0.7332052714572659,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,30.09208677568777,8.319394954130772,8.034078588853456,0.28531636527731585,5.057529614533571,5.393195926624531,-7.105427357601002e-14,0.0,1.1892745775179443,1.1892745775179443,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,29.991401074698608,8.456678195915302,8.074580542284039,0.3820976536312628,5.393195926624531,5.842722577955429,-8.526512829121202e-14,0.0,0.9810729844918926,0.9810729844918926,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.892530849481496,8.588907277614425,8.114158790976605,0.47474848663781977,5.842722577955429,6.40125020929404,-9.237055564881302e-14,0.0,0.7824277758859388,0.7824277758859388,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.795677879160877,8.717493771133206,8.152858669086697,0.564635102046509,6.40125020929404,7.0655267999369915,-9.947598300641403e-14,0.0,0.5899611357893169,0.5899611357893169,0.0,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.7007501705706,8.842629462501577,8.190722158516405,0.6519073039851726,7.0655267999369915,7.8324765693313125,-1.1368683772161603e-13,0.0,0.4033335388007342,0.4033335388007342,2.7755575615628914e-17,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.60766276346449,8.964493931882302,8.227788215851785,0.7367057160305173,7.8324765693313125,8.699189176426039,-1.3500311979441904e-13,0.0,0.22222588980022717,0.22222588980022717,2.7755575615628914e-17,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.515588637138244,9.080262016441495,8.264093060091596,0.8161689563498982,8.699189176426039,9.65938794860239,-1.4210854715202004e-13,0.0,0.05382182586824813,0.05382182586824813,0.0,46.64093060091597,38.98343757143973,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885198,9.149227235606517,8.299670426704884,0.8495568089016334,9.65938794860239,10.658866547310193,-1.5631940186722204e-13,0.0,0.0,0.0,0.0,46.996704267048834,39.808056070126945,32.33919531578484],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018075,9.195735723547457,8.334551792660587,0.8611839308868703,10.658866547310193,11.672024113059452,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.598377873016425,33.29319676063698],[19,85.0,111.5835543511945,373.785887992553,29.220538847000917,9.295709739198813,8.368766576339587,0.9269431628592262,11.672024113059452,12.76254548112913,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117648],[20,85.0,112.0312308751532,383.67099659918415,29.156309524762207,9.486468974202666,8.40234231563649,1.0841266585661753,12.76254548112913,14.037988608854043,-1.5631940186722204e-13,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117648]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.59870935810412,8.581733494735303,7.952267204673901,0.6294662900614023,3.1807434628391986,3.893346810078522,-3.552713678800501e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.410656763715295,8.556739129184578,7.988772691288526,0.5679664378960521,3.893346810078522,4.54511157487727,-4.973799150320701e-14,0.0,0.3366801956193708,0.3366801956193708,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.23863288164886,8.456960820841715,8.016104610861552,0.44085620998016317,4.54511157487727,5.057529614533571,-7.105427357601002e-14,0.0,0.7332052714572659,0.7332052714572659,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,30.09208677568777,8.319394954130772,8.034078588853456,0.28531636527731585,5.057529614533571,5.393195926624531,-7.105427357601002e-14,0.0,1.1892745775179443,1.1892745775179443,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,29.991401074698608,8.456678195915302,8.074580542284039,0.3820976536312628,5.393195926624531,5.842722577955429,-8.526512829121202e-14,0.0,0.9810729844918926,0.9810729844918926,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.892530849481496,8.588907277614425,8.114158790976605,0.47474848663781977,5.842722577955429,6.40125020929404,-9.237055564881302e-14,0.0,0.7824277758859388,0.7824277758859388,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.795677879160877,8.717493771133206,8.152858669086697,0.564635102046509,6.40125020929404,7.0655267999369915,-9.947598300641403e-14,0.0,0.5899611357893169,0.5899611357893169,0.0,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.7007501705706,8.842629462501577,8.190722158516405,0.6519073039851726,7.0655267999369915,7.8324765693313125,-1.1368683772161603e-13,0.0,0.4033335388007342,0.4033335388007342,2.7755575615628914e-17,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.60766276346449,8.964493931882302,8.227788215851785,0.7367057160305173,7.8324765693313125,8.699189176426039,-1.3500311979441904e-13,0.0,0.22222588980022717,0.22222588980022717,2.7755575615628914e-17,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.515588637138244,9.080262016441495,8.264093060091596,0.8161689563498982,8.699189176426039,9.65938794860239,-1.4210854715202004e-13,0.0,0.05382182586824813,0.05382182586824813,0.0,46.64093060091597,38.98343757143973,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885198,9.149227235606517,8.299670426704884,0.8495568089016334,9.65938794860239,10.658866547310193,-1.5631940186722204e-13,0.0,0.0,0.0,0.0,46.996704267048834,39.808056070126945,32.33919531578484],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018075,9.195735723547457,8.334551792660587,0.8611839308868703,10.658866547310193,11.672024113059452,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.598377873016425,33.29319676063698],[19,85.0,111.5835543511945,373.785887992553,29.220538847000917,9.295709739198813,8.368766576339587,0.9269431628592262,11.672024113059452,12.76254548112913,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117648],[20,85.0,112.0312308751532,383.67099659918415,29.156309524762207,9.486468974202666,8.40234231563649,1.0841266585661753,12.76254548112913,14.037988608854043,-1.5631940186722204e-13,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":5.384393473972349,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.6342482922482304e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.59870935810412,8.581733494735303,7.952267204673901,0.6294662900614023,3.1807434628391986,3.893346810078522,-3.552713678800501e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.410656763715295,8.556739129184578,7.988772691288526,0.5679664378960521,3.893346810078522,4.54511157487727,-4.973799150320701e-14,0.0,0.3366801956193708,0.3366801956193708,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.23863288164886,8.456960820841715,8.016104610861552,0.44085620998016317,4.54511157487727,5.057529614533571,-7.105427357601002e-14,0.0,0.7332052714572659,0.7332052714572659,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,30.09208677568777,8.319394954130772,8.034078588853456,0.28531636527731585,5.057529614533571,5.393195926624531,-7.105427357601002e-14,0.0,1.1892745775179443,1.1892745775179443,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,29.991401074698608,8.456678195915302,8.074580542284039,0.3820976536312628,5.393195926624531,5.842722577955429,-8.526512829121202e-14,0.0,0.9810729844918926,0.9810729844918926,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.892530849481496,8.588907277614425,8.114158790976605,0.47474848663781977,5.842722577955429,6.40125020929404,-9.237055564881302e-14,0.0,0.7824277758859388,0.7824277758859388,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.795677879160877,8.717493771133206,8.152858669086697,0.564635102046509,6.40125020929404,7.0655267999369915,-9.947598300641403e-14,0.0,0.5899611357893169,0.5899611357893169,0.0,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.7007501705706,8.842629462501577,8.190722158516405,0.6519073039851726,7.0655267999369915,7.8324765693313125,-1.1368683772161603e-13,0.0,0.4033335388007342,0.4033335388007342,2.7755575615628914e-17,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.60766276346449,8.964493931882302,8.227788215851785,0.7367057160305173,7.8324765693313125,8.699189176426039,-1.3500311979441904e-13,0.0,0.22222588980022717,0.22222588980022717,2.7755575615628914e-17,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.515588637138244,9.080262016441495,8.264093060091596,0.8161689563498982,8.699189176426039,9.65938794860239,-1.4210854715202004e-13,0.0,0.05382182586824813,0.05382182586824813,0.0,46.64093060091597,38.98343757143973,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885198,9.149227235606517,8.299670426704884,0.8495568089016334,9.65938794860239,10.658866547310193,-1.5631940186722204e-13,0.0,0.0,0.0,0.0,46.996704267048834,39.808056070126945,32.33919531578484],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018075,9.195735723547457,8.334551792660587,0.8611839308868703,10.658866547310193,11.672024113059452,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.598377873016425,33.29319676063698],[19,85.0,111.5835543511945,373.785887992553,29.220538847000917,9.295709739198813,8.368766576339587,0.9269431628592262,11.672024113059452,12.76254548112913,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117648],[20,85.0,112.0312308751532,383.67099659918415,29.156309524762207,9.486468974202666,8.40234231563649,1.0841266585661753,12.76254548112913,14.037988608854043,-1.5631940186722204e-13,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117648]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.59870935810412,8.581733494735303,7.952267204673901,0.6294662900614023,3.1807434628391986,3.893346810078522,-3.552713678800501e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.410656763715295,8.556739129184578,7.988772691288526,0.5679664378960521,3.893346810078522,4.54511157487727,-4.973799150320701e-14,0.0,0.3366801956193708,0.3366801956193708,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.23863288164886,8.456960820841715,8.016104610861552,0.44085620998016317,4.54511157487727,5.057529614533571,-7.105427357601002e-14,0.0,0.7332052714572659,0.7332052714572659,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,30.09208677568777,8.319394954130772,8.034078588853456,0.28531636527731585,5.057529614533571,5.393195926624531,-7.105427357601002e-14,0.0,1.1892745775179443,1.1892745775179443,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,29.991401074698608,8.456678195915302,8.074580542284039,0.3820976536312628,5.393195926624531,5.842722577955429,-8.526512829121202e-14,0.0,0.9810729844918926,0.9810729844918926,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.892530849481496,8.588907277614425,8.114158790976605,0.47474848663781977,5.842722577955429,6.40125020929404,-9.237055564881302e-14,0.0,0.7824277758859388,0.7824277758859388,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.795677879160877,8.717493771133206,8.152858669086697,0.564635102046509,6.40125020929404,7.0655267999369915,-9.947598300641403e-14,0.0,0.5899611357893169,0.5899611357893169,0.0,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.7007501705706,8.842629462501577,8.190722158516405,0.6519073039851726,7.0655267999369915,7.8324765693313125,-1.1368683772161603e-13,0.0,0.4033335388007342,0.4033335388007342,2.7755575615628914e-17,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.60766276346449,8.964493931882302,8.227788215851785,0.7367057160305173,7.8324765693313125,8.699189176426039,-1.3500311979441904e-13,0.0,0.22222588980022717,0.22222588980022717,2.7755575615628914e-17,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.515588637138244,9.080262016441495,8.264093060091596,0.8161689563498982,8.699189176426039,9.65938794860239,-1.4210854715202004e-13,0.0,0.05382182586824813,0.05382182586824813,0.0,46.64093060091597,38.98343757143973,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885198,9.149227235606517,8.299670426704884,0.8495568089016334,9.65938794860239,10.658866547310193,-1.5631940186722204e-13,0.0,0.0,0.0,0.0,46.996704267048834,39.808056070126945,32.33919531578484],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018075,9.195735723547457,8.334551792660587,0.8611839308868703,10.658866547310193,11.672024113059452,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.598377873016425,33.29319676063698],[19,85.0,111.5835543511945,373.785887992553,29.220538847000917,9.295709739198813,8.368766576339587,0.9269431628592262,11.672024113059452,12.76254548112913,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117648],[20,85.0,112.0312308751532,383.67099659918415,29.156309524762207,9.486468974202666,8.40234231563649,1.0841266585661753,12.76254548112913,14.037988608854043,-1.5631940186722204e-13,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":5.384393473972349,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.6342482922482304e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.59870935810412,8.581733494735303,7.952267204673901,0.6294662900614023,3.1807434628391986,3.893346810078522,-3.552713678800501e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.410656763715295,8.556739129184578,7.988772691288526,0.5679664378960521,3.893346810078522,4.54511157487727,-4.973799150320701e-14,0.0,0.3366801956193708,0.3366801956193708,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.23863288164886,8.456960820841715,8.016104610861552,0.44085620998016317,4.54511157487727,5.057529614533571,-7.105427357601002e-14,0.0,0.7332052714572659,0.7332052714572659,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,30.09208677568777,8.319394954130772,8.034078588853456,0.28531636527731585,5.057529614533571,5.393195926624531,-7.105427357601002e-14,0.0,1.1892745775179443,1.1892745775179443,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,29.991401074698608,8.456678195915302,8.074580542284039,0.3820976536312628,5.393195926624531,5.842722577955429,-8.526512829121202e-14,0.0,0.9810729844918926,0.9810729844918926,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.892530849481496,8.588907277614425,8.114158790976605,0.47474848663781977,5.842722577955429,6.40125020929404,-9.237055564881302e-14,0.0,0.7824277758859388,0.7824277758859388,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.795677879160877,8.717493771133206,8.152858669086697,0.564635102046509,6.40125020929404,7.0655267999369915,-9.947598300641403e-14,0.0,0.5899611357893169,0.5899611357893169,0.0,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.7007501705706,8.842629462501577,8.190722158516405,0.6519073039851726,7.0655267999369915,7.8324765693313125,-1.1368683772161603e-13,0.0,0.4033335388007342,0.4033335388007342,2.7755575615628914e-17,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.60766276346449,8.964493931882302,8.227788215851785,0.7367057160305173,7.8324765693313125,8.699189176426039,-1.3500311979441904e-13,0.0,0.22222588980022717,0.22222588980022717,2.7755575615628914e-17,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.515588637138244,9.080262016441495,8.264093060091596,0.8161689563498982,8.699189176426039,9.65938794860239,-1.4210854715202004e-13,0.0,0.05382182586824813,0.05382182586824813,0.0,46.64093060091597,38.98343757143973,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885198,9.149227235606517,8.299670426704884,0.8495568089016334,9.65938794860239,10.658866547310193,-1.5631940186722204e-13,0.0,0.0,0.0,0.0,46.996704267048834,39.808056070126945,32.33919531578484],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018075,9.195735723547457,8.334551792660587,0.8611839308868703,10.658866547310193,11.672024113059452,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.598377873016425,33.29319676063698],[19,85.0,111.5835543511945,373.785887992553,29.220538847000917,9.295709739198813,8.368766576339587,0.9269431628592262,11.672024113059452,12.76254548112913,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117648],[20,85.0,112.0312308751532,383.67099659918415,29.156309524762207,9.486468974202666,8.40234231563649,1.0841266585661753,12.76254548112913,14.037988608854043,-1.5631940186722204e-13,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117648]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.59870935810412,8.581733494735303,7.952267204673901,0.6294662900614023,3.1807434628391986,3.893346810078522,-3.552713678800501e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.410656763715295,8.556739129184578,7.988772691288526,0.5679664378960521,3.893346810078522,4.54511157487727,-4.973799150320701e-14,0.0,0.3366801956193708,0.3366801956193708,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.23863288164886,8.456960820841715,8.016104610861552,0.44085620998016317,4.54511157487727,5.057529614533571,-7.105427357601002e-14,0.0,0.7332052714572659,0.7332052714572659,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,30.09208677568777,8.319394954130772,8.034078588853456,0.28531636527731585,5.057529614533571,5.393195926624531,-7.105427357601002e-14,0.0,1.1892745775179443,1.1892745775179443,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,29.991401074698608,8.456678195915302,8.074580542284039,0.3820976536312628,5.393195926624531,5.842722577955429,-8.526512829121202e-14,0.0,0.9810729844918926,0.9810729844918926,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.892530849481496,8.588907277614425,8.114158790976605,0.47474848663781977,5.842722577955429,6.40125020929404,-9.237055564881302e-14,0.0,0.7824277758859388,0.7824277758859388,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.795677879160877,8.717493771133206,8.152858669086697,0.564635102046509,6.40125020929404,7.0655267999369915,-9.947598300641403e-14,0.0,0.5899611357893169,0.5899611357893169,0.0,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.7007501705706,8.842629462501577,8.190722158516405,0.6519073039851726,7.0655267999369915,7.8324765693313125,-1.1368683772161603e-13,0.0,0.4033335388007342,0.4033335388007342,2.7755575615628914e-17,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.60766276346449,8.964493931882302,8.227788215851785,0.7367057160305173,7.8324765693313125,8.699189176426039,-1.3500311979441904e-13,0.0,0.22222588980022717,0.22222588980022717,2.7755575615628914e-17,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.515588637138244,9.080262016441495,8.264093060091596,0.8161689563498982,8.699189176426039,9.65938794860239,-1.4210854715202004e-13,0.0,0.05382182586824813,0.05382182586824813,0.0,46.64093060091597,38.98343757143973,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885198,9.149227235606517,8.299670426704884,0.8495568089016334,9.65938794860239,10.658866547310193,-1.5631940186722204e-13,0.0,0.0,0.0,0.0,46.996704267048834,39.808056070126945,32.33919531578484],[18,85.0,111.1273572354745,363.9402802556829,29.309594622018075,9.195735723547457,8.334551792660587,0.8611839308868703,10.658866547310193,11.672024113059452,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.598377873016425,33.29319676063698],[19,85.0,111.5835543511945,373.785887992553,29.220538847000917,9.295709739198813,8.368766576339587,0.9269431628592262,11.672024113059452,12.76254548112913,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117648],[20,85.0,112.0312308751532,383.67099659918415,29.156309524762207,9.486468974202666,8.40234231563649,1.0841266585661753,12.76254548112913,14.037988608854043,-1.5631940186722204e-13,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":5.384393473972349,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.6342482922482304e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.610258142946797,8.627928634106013,7.952267204673901,0.6756614294321119,3.1807434628391986,3.9456431942717782,-3.552713678800501e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.452748125973137,8.725104578215934,7.988772691288526,0.7363318869274078,3.9456431942717782,4.790614212057328,-4.263256414560601e-14,0.0,0.33693370783609433,0.33693370783609433,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.330313533997447,8.823683430236017,8.016104610861552,0.8075788193744646,4.790614212057328,5.729282980067728,-5.684341886080802e-14,0.0,0.7344050081140452,0.7344050081140452,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,30.240828680313065,8.91436257263193,8.034078588853456,0.8802839837784742,5.729282980067728,6.764911196277698,-6.394884621840902e-14,0.0,1.1925778749398592,1.1925778749398592,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,30.114202267159705,8.947882965759703,8.074580542284039,0.8733024234756641,6.764911196277698,7.79232581213142,-8.526512829121202e-14,0.0,0.9877557604764031,0.9877557604764031,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.990563312916457,8.981037131354256,8.114158790976605,0.8668783403776512,7.79232581213142,8.81218268316395,-8.526512829121202e-14,0.0,0.7915874338545281,0.7915874338545281,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.869701692096893,9.013589022877241,8.152858669086697,0.8607303537905437,8.81218268316395,9.824806628799884,-9.237055564881302e-14,0.0,0.6011079742830989,0.6011079742830989,2.7755575615628914e-17,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.75148266551464,9.045559442277636,8.190722158516405,0.8548372837612312,9.824806628799884,10.83049755087192,-8.526512829121202e-14,0.0,0.41596564255775226,0.41596564255775226,0.0,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.635781379104127,9.076968394440698,8.227788215851785,0.849180178588913,10.83049755087192,11.82953305509417,-9.947598300641403e-14,0.0,0.2358410663830668,0.2358410663830668,0.0,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.52250307918692,9.107919784635982,8.264093060091596,0.8438267245443853,11.82953305509417,12.822270378087564,-8.526512829121202e-14,0.0,0.06129037847197738,0.06129037847197738,0.0,46.64093060091597,38.91318759554313,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885255,9.149227235606517,8.299670426704884,0.8495568089016334,12.822270378087564,13.82174897679537,-9.947598300641403e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.73946719101628,32.25955441373274],[18,85.0,111.1273572354745,363.9402802556829,29.30959462201814,9.195735723547457,8.334551792660587,0.8611839308868703,13.82174897679537,14.834906542544628,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.53116279013181,33.21283852055425],[19,85.0,111.5835543511945,373.785887992553,29.217375289213017,9.28305550804697,8.368766576339587,0.9142889317073841,14.834906542544628,15.910540579847433,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.15299768300836,9.473221607187014,8.40234231563649,1.0708792915505239,15.910540579847433,17.170398569906872,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.610258142946797,8.627928634106013,7.952267204673901,0.6756614294321119,3.1807434628391986,3.9456431942717782,-3.552713678800501e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.452748125973137,8.725104578215934,7.988772691288526,0.7363318869274078,3.9456431942717782,4.790614212057328,-4.263256414560601e-14,0.0,0.33693370783609433,0.33693370783609433,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.330313533997447,8.823683430236017,8.016104610861552,0.8075788193744646,4.790614212057328,5.729282980067728,-5.684341886080802e-14,0.0,0.7344050081140452,0.7344050081140452,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,30.240828680313065,8.91436257263193,8.034078588853456,0.8802839837784742,5.729282980067728,6.764911196277698,-6.394884621840902e-14,0.0,1.1925778749398592,1.1925778749398592,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,30.114202267159705,8.947882965759703,8.074580542284039,0.8733024234756641,6.764911196277698,7.79232581213142,-8.526512829121202e-14,0.0,0.9877557604764031,0.9877557604764031,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.990563312916457,8.981037131354256,8.114158790976605,0.8668783403776512,7.79232581213142,8.81218268316395,-8.526512829121202e-14,0.0,0.7915874338545281,0.7915874338545281,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.869701692096893,9.013589022877241,8.152858669086697,0.8607303537905437,8.81218268316395,9.824806628799884,-9.237055564881302e-14,0.0,0.6011079742830989,0.6011079742830989,2.7755575615628914e-17,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.75148266551464,9.045559442277636,8.190722158516405,0.8548372837612312,9.824806628799884,10.83049755087192,-8.526512829121202e-14,0.0,0.41596564255775226,0.41596564255775226,0.0,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.635781379104127,9.076968394440698,8.227788215851785,0.849180178588913,10.83049755087192,11.82953305509417,-9.947598300641403e-14,0.0,0.2358410663830668,0.2358410663830668,0.0,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.52250307918692,9.107919784635982,8.264093060091596,0.8438267245443853,11.82953305509417,12.822270378087564,-8.526512829121202e-14,0.0,0.06129037847197738,0.06129037847197738,0.0,46.64093060091597,38.91318759554313,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885255,9.149227235606517,8.299670426704884,0.8495568089016334,12.822270378087564,13.82174897679537,-9.947598300641403e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.73946719101628,32.25955441373274],[18,85.0,111.1273572354745,363.9402802556829,29.30959462201814,9.195735723547457,8.334551792660587,0.8611839308868703,13.82174897679537,14.834906542544628,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.53116279013181,33.21283852055425],[19,85.0,111.5835543511945,373.785887992553,29.217375289213017,9.28305550804697,8.368766576339587,0.9142889317073841,14.834906542544628,15.910540579847433,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.15299768300836,9.473221607187014,8.40234231563649,1.0708792915505239,15.910540579847433,17.170398569906872,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":5.449855125658235,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.0658141036401503e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.610258142946797,8.627928634106013,7.952267204673901,0.6756614294321119,3.1807434628391986,3.9456431942717782,-3.552713678800501e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.452748125973137,8.725104578215934,7.988772691288526,0.7363318869274078,3.9456431942717782,4.790614212057328,-4.263256414560601e-14,0.0,0.33693370783609433,0.33693370783609433,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.330313533997447,8.823683430236017,8.016104610861552,0.8075788193744646,4.790614212057328,5.729282980067728,-5.684341886080802e-14,0.0,0.7344050081140452,0.7344050081140452,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,30.240828680313065,8.91436257263193,8.034078588853456,0.8802839837784742,5.729282980067728,6.764911196277698,-6.394884621840902e-14,0.0,1.1925778749398592,1.1925778749398592,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,30.114202267159705,8.947882965759703,8.074580542284039,0.8733024234756641,6.764911196277698,7.79232581213142,-8.526512829121202e-14,0.0,0.9877557604764031,0.9877557604764031,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.990563312916457,8.981037131354256,8.114158790976605,0.8668783403776512,7.79232581213142,8.81218268316395,-8.526512829121202e-14,0.0,0.7915874338545281,0.7915874338545281,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.869701692096893,9.013589022877241,8.152858669086697,0.8607303537905437,8.81218268316395,9.824806628799884,-9.237055564881302e-14,0.0,0.6011079742830989,0.6011079742830989,2.7755575615628914e-17,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.75148266551464,9.045559442277636,8.190722158516405,0.8548372837612312,9.824806628799884,10.83049755087192,-8.526512829121202e-14,0.0,0.41596564255775226,0.41596564255775226,0.0,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.635781379104127,9.076968394440698,8.227788215851785,0.849180178588913,10.83049755087192,11.82953305509417,-9.947598300641403e-14,0.0,0.2358410663830668,0.2358410663830668,0.0,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.52250307918692,9.107919784635982,8.264093060091596,0.8438267245443853,11.82953305509417,12.822270378087564,-8.526512829121202e-14,0.0,0.06129037847197738,0.06129037847197738,0.0,46.64093060091597,38.91318759554313,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885255,9.149227235606517,8.299670426704884,0.8495568089016334,12.822270378087564,13.82174897679537,-9.947598300641403e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.73946719101628,32.25955441373274],[18,85.0,111.1273572354745,363.9402802556829,29.30959462201814,9.195735723547457,8.334551792660587,0.8611839308868703,13.82174897679537,14.834906542544628,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.53116279013181,33.21283852055425],[19,85.0,111.5835543511945,373.785887992553,29.217375289213017,9.28305550804697,8.368766576339587,0.9142889317073841,14.834906542544628,15.910540579847433,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.15299768300836,9.473221607187014,8.40234231563649,1.0708792915505239,15.910540579847433,17.170398569906872,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.610258142946797,8.627928634106013,7.952267204673901,0.6756614294321119,3.1807434628391986,3.9456431942717782,-3.552713678800501e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.452748125973137,8.725104578215934,7.988772691288526,0.7363318869274078,3.9456431942717782,4.790614212057328,-4.263256414560601e-14,0.0,0.33693370783609433,0.33693370783609433,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.330313533997447,8.823683430236017,8.016104610861552,0.8075788193744646,4.790614212057328,5.729282980067728,-5.684341886080802e-14,0.0,0.7344050081140452,0.7344050081140452,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,30.240828680313065,8.91436257263193,8.034078588853456,0.8802839837784742,5.729282980067728,6.764911196277698,-6.394884621840902e-14,0.0,1.1925778749398592,1.1925778749398592,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,30.114202267159705,8.947882965759703,8.074580542284039,0.8733024234756641,6.764911196277698,7.79232581213142,-8.526512829121202e-14,0.0,0.9877557604764031,0.9877557604764031,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.990563312916457,8.981037131354256,8.114158790976605,0.8668783403776512,7.79232581213142,8.81218268316395,-8.526512829121202e-14,0.0,0.7915874338545281,0.7915874338545281,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.869701692096893,9.013589022877241,8.152858669086697,0.8607303537905437,8.81218268316395,9.824806628799884,-9.237055564881302e-14,0.0,0.6011079742830989,0.6011079742830989,2.7755575615628914e-17,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.75148266551464,9.045559442277636,8.190722158516405,0.8548372837612312,9.824806628799884,10.83049755087192,-8.526512829121202e-14,0.0,0.41596564255775226,0.41596564255775226,0.0,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.635781379104127,9.076968394440698,8.227788215851785,0.849180178588913,10.83049755087192,11.82953305509417,-9.947598300641403e-14,0.0,0.2358410663830668,0.2358410663830668,0.0,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.52250307918692,9.107919784635982,8.264093060091596,0.8438267245443853,11.82953305509417,12.822270378087564,-8.526512829121202e-14,0.0,0.06129037847197738,0.06129037847197738,0.0,46.64093060091597,38.91318759554313,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885255,9.149227235606517,8.299670426704884,0.8495568089016334,12.822270378087564,13.82174897679537,-9.947598300641403e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.73946719101628,32.25955441373274],[18,85.0,111.1273572354745,363.9402802556829,29.30959462201814,9.195735723547457,8.334551792660587,0.8611839308868703,13.82174897679537,14.834906542544628,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.53116279013181,33.21283852055425],[19,85.0,111.5835543511945,373.785887992553,29.217375289213017,9.28305550804697,8.368766576339587,0.9142889317073841,14.834906542544628,15.910540579847433,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.15299768300836,9.473221607187014,8.40234231563649,1.0708792915505239,15.910540579847433,17.170398569906872,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":5.449855125658235,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.0658141036401503e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.610258142946797,8.627928634106013,7.952267204673901,0.6756614294321119,3.1807434628391986,3.9456431942717782,-3.552713678800501e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.452748125973137,8.725104578215934,7.988772691288526,0.7363318869274078,3.9456431942717782,4.790614212057328,-4.263256414560601e-14,0.0,0.33693370783609433,0.33693370783609433,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.330313533997447,8.823683430236017,8.016104610861552,0.8075788193744646,4.790614212057328,5.729282980067728,-5.684341886080802e-14,0.0,0.7344050081140452,0.7344050081140452,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,30.240828680313065,8.91436257263193,8.034078588853456,0.8802839837784742,5.729282980067728,6.764911196277698,-6.394884621840902e-14,0.0,1.1925778749398592,1.1925778749398592,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,30.114202267159705,8.947882965759703,8.074580542284039,0.8733024234756641,6.764911196277698,7.79232581213142,-8.526512829121202e-14,0.0,0.9877557604764031,0.9877557604764031,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.990563312916457,8.981037131354256,8.114158790976605,0.8668783403776512,7.79232581213142,8.81218268316395,-8.526512829121202e-14,0.0,0.7915874338545281,0.7915874338545281,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.869701692096893,9.013589022877241,8.152858669086697,0.8607303537905437,8.81218268316395,9.824806628799884,-9.237055564881302e-14,0.0,0.6011079742830989,0.6011079742830989,2.7755575615628914e-17,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.75148266551464,9.045559442277636,8.190722158516405,0.8548372837612312,9.824806628799884,10.83049755087192,-8.526512829121202e-14,0.0,0.41596564255775226,0.41596564255775226,0.0,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.635781379104127,9.076968394440698,8.227788215851785,0.849180178588913,10.83049755087192,11.82953305509417,-9.947598300641403e-14,0.0,0.2358410663830668,0.2358410663830668,0.0,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.52250307918692,9.107919784635982,8.264093060091596,0.8438267245443853,11.82953305509417,12.822270378087564,-8.526512829121202e-14,0.0,0.06129037847197738,0.06129037847197738,0.0,46.64093060091597,38.91318759554313,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885255,9.149227235606517,8.299670426704884,0.8495568089016334,12.822270378087564,13.82174897679537,-9.947598300641403e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.73946719101628,32.25955441373274],[18,85.0,111.1273572354745,363.9402802556829,29.30959462201814,9.195735723547457,8.334551792660587,0.8611839308868703,13.82174897679537,14.834906542544628,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.53116279013181,33.21283852055425],[19,85.0,111.5835543511945,373.785887992553,29.217375289213017,9.28305550804697,8.368766576339587,0.9142889317073841,14.834906542544628,15.910540579847433,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.15299768300836,9.473221607187014,8.40234231563649,1.0708792915505239,15.910540579847433,17.170398569906872,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028387020026486,8.431827991099325,7.852520993324491,0.5793069977748342,1.846312113408168,2.4829132098640296,-4.263256414560601e-14,0.0,0.0,0.0,0.0,38.02520993324491,42.166012798418684,33.4033786802267],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.802672921196375,8.532145368357149,7.90678210319094,0.6253632651662091,2.4829132098640296,3.1807434628391986,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.46782103190941,41.188866714018054,32.3475515726584],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.610258142946797,8.627928634106013,7.952267204673901,0.6756614294321119,3.1807434628391986,3.9456431942717782,-3.552713678800501e-14,0.0,0.09239027874141037,0.09239027874141037,1.3877787807814457e-17,40.82267204673901,39.82198800932386,31.925044423836294],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.452748125973137,8.725104578215934,7.988772691288526,0.7363318869274078,3.9456431942717782,4.790614212057328,-4.263256414560601e-14,0.0,0.33693370783609433,0.33693370783609433,0.0,42.08772691288526,38.9042165250688,31.925044423836297],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.330313533997447,8.823683430236017,8.016104610861552,0.8075788193744646,4.790614212057328,5.729282980067728,-5.684341886080802e-14,0.0,0.7344050081140452,0.7344050081140452,0.0,43.26104610861552,38.9042165250688,31.925044423836294],[10,85.0,107.12104785137942,286.6950759543034,30.240828680313065,8.91436257263193,8.034078588853456,0.8802839837784742,5.729282980067728,6.764911196277698,-6.394884621840902e-14,0.0,1.1925778749398592,1.1925778749398592,0.0,44.340785888534555,38.904216525068804,31.925044423836294],[11,85.0,107.66107389712053,296.1945824746375,30.114202267159705,8.947882965759703,8.074580542284039,0.8733024234756641,6.764911196277698,7.79232581213142,-8.526512829121202e-14,0.0,0.9877557604764031,0.9877557604764031,0.0,44.74580542284039,38.904216525068804,31.925044423836294],[12,85.0,108.18878387968807,305.74065164049233,29.990563312916457,8.981037131354256,8.114158790976605,0.8668783403776512,7.79232581213142,8.81218268316395,-8.526512829121202e-14,0.0,0.7915874338545281,0.7915874338545281,0.0,45.14158790976605,38.904216525068804,31.925044423836294],[13,85.0,108.7047822544893,315.33225007471196,29.869701692096893,9.013589022877241,8.152858669086697,0.8607303537905437,8.81218268316395,9.824806628799884,-9.237055564881302e-14,0.0,0.6011079742830989,0.6011079742830989,2.7755575615628914e-17,45.52858669086697,38.904216525068804,31.925044423836294],[14,85.0,109.20962878021872,324.9683937906136,29.75148266551464,9.045559442277636,8.190722158516405,0.8548372837612312,9.824806628799884,10.83049755087192,-8.526512829121202e-14,0.0,0.41596564255775226,0.41596564255775226,0.0,45.90722158516404,38.904216525068804,31.925044423836294],[15,85.0,109.7038428780238,334.6481446327922,29.635781379104127,9.076968394440698,8.227788215851785,0.849180178588913,10.83049755087192,11.82953305509417,-9.947598300641403e-14,0.0,0.2358410663830668,0.2358410663830668,0.0,46.27788215851785,38.904216525068804,31.925044423836294],[16,85.0,110.18790746788797,344.3706070564294,29.52250307918692,9.107919784635982,8.264093060091596,0.8438267245443853,11.82953305509417,12.822270378087564,-8.526512829121202e-14,0.0,0.06129037847197738,0.06129037847197738,0.0,46.64093060091597,38.91318759554313,31.925044423836294],[17,85.0,110.66227235606512,354.13492520549397,29.414238719885255,9.149227235606517,8.299670426704884,0.8495568089016334,12.822270378087564,13.82174897679537,-9.947598300641403e-14,0.0,0.0,0.0,0.0,46.996704267048834,39.73946719101628,32.25955441373274],[18,85.0,111.1273572354745,363.9402802556829,29.30959462201814,9.195735723547457,8.334551792660587,0.8611839308868703,13.82174897679537,14.834906542544628,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.34551792660587,40.53116279013181,33.21283852055425],[19,85.0,111.5835543511945,373.785887992553,29.217375289213017,9.28305550804697,8.368766576339587,0.9142889317073841,14.834906542544628,15.910540579847433,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.15299768300836,9.473221607187014,8.40234231563649,1.0708792915505239,15.910540579847433,17.170398569906872,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":5.449855125658235,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.0658141036401503e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.02379308432556,8.413452248295641,7.852520993324491,0.56093125497115,1.846312113408168,2.4627200859039373,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.774454269942822,8.41927076334295,7.90678210319094,0.5124886601520107,2.4627200859039373,3.0345958440134773,-3.552713678800501e-14,0.0,0.1254162277935511,0.1254162277935511,0.0,39.46782103190941,41.188704189544445,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.524913530472396,8.28655018420848,7.952267204673901,0.33428297953457875,3.0345958440134773,3.413029405750736,-5.684341886080802e-14,0.0,0.36904380224822564,0.36904380224822564,0.0,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.287138468957092,8.06266595015181,7.988772691288526,0.07389325886328457,3.413029405750736,3.4978249487086037,-5.684341886080802e-14,0.0,0.6986058414227903,0.6986058414227903,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.06761819157938,7.772902060563808,8.016104610861552,-0.2432025502977435,3.4978249487086037,3.2151446297252546,-7.105427357601002e-14,0.0,1.085934298734224,1.085934298734224,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,29.86714917727368,7.41964456047441,8.034078588853456,-0.6144340283790459,3.2151446297252546,2.492281066926377,-7.105427357601002e-14,0.0,1.528289138515031,1.528289138515031,1.1102230246251565e-16,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,29.79485223322835,7.67048283003416,8.074580542284039,-0.4040977122498788,2.492281066926377,2.0168719936912254,-5.684341886080802e-14,0.0,1.3095828440865374,1.3095828440865374,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.722883603805464,7.910318294910141,8.114158790976605,-0.20384049606646393,2.0168719936912254,1.7770596453777383,-5.684341886080802e-14,0.0,1.1017334367318363,1.1017334367318363,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.65199343343972,8.142755988248354,8.152858669086697,-0.010102680838343758,1.7770596453777383,1.7651741385090987,-4.263256414560601e-14,0.0,0.9008024857784096,0.9008024857784096,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.58212555257709,8.368130990527249,8.190722158516405,0.177408832010844,1.7651741385090987,1.973890411463033,-4.263256414560601e-14,0.0,0.7064798749940171,0.7064798749940171,0.0,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.513233031011758,8.58677500207105,8.227788215851785,0.3589867862192655,1.973890411463033,2.39622780701511,-5.684341886080802e-14,0.0,0.5184547619237088,0.5184547619237088,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.44527569837669,8.799010261394898,8.264093060091596,0.5349172013033012,2.39622780701511,3.025542161489582,-4.263256414560601e-14,0.0,0.33642276154875894,0.33642276154875894,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.378218893717378,9.005147930934797,8.299670426704884,0.7054775042299131,3.025542161489582,3.855515695877715,-4.263256414560601e-14,0.0,0.16008811630189834,0.16008811630189834,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.30957693801909,9.195664987550984,8.334551792660587,0.8611131948903967,3.855515695877715,4.868590042807593,-2.842170943040401e-14,0.0,7.859555161582321e-05,7.859555161582321e-05,0.0,47.34551792660587,40.95180686849347,33.72086257303614],[19,85.0,111.5835543511945,373.785887992553,29.2380143777482,9.365611862187436,8.368766576339587,0.9968452858478489,4.868590042807593,6.0413492026285915,-3.552713678800501e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.882352941176464],[20,85.0,112.0312308751532,383.67099659918415,29.17440633837574,9.558856228656268,8.40234231563649,1.1565139130197775,6.0413492026285915,7.401953806181271,-2.842170943040401e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.02379308432556,8.413452248295641,7.852520993324491,0.56093125497115,1.846312113408168,2.4627200859039373,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.774454269942822,8.41927076334295,7.90678210319094,0.5124886601520107,2.4627200859039373,3.0345958440134773,-3.552713678800501e-14,0.0,0.1254162277935511,0.1254162277935511,0.0,39.46782103190941,41.188704189544445,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.524913530472396,8.28655018420848,7.952267204673901,0.33428297953457875,3.0345958440134773,3.413029405750736,-5.684341886080802e-14,0.0,0.36904380224822564,0.36904380224822564,0.0,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.287138468957092,8.06266595015181,7.988772691288526,0.07389325886328457,3.413029405750736,3.4978249487086037,-5.684341886080802e-14,0.0,0.6986058414227903,0.6986058414227903,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.06761819157938,7.772902060563808,8.016104610861552,-0.2432025502977435,3.4978249487086037,3.2151446297252546,-7.105427357601002e-14,0.0,1.085934298734224,1.085934298734224,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,29.86714917727368,7.41964456047441,8.034078588853456,-0.6144340283790459,3.2151446297252546,2.492281066926377,-7.105427357601002e-14,0.0,1.528289138515031,1.528289138515031,1.1102230246251565e-16,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,29.79485223322835,7.67048283003416,8.074580542284039,-0.4040977122498788,2.492281066926377,2.0168719936912254,-5.684341886080802e-14,0.0,1.3095828440865374,1.3095828440865374,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.722883603805464,7.910318294910141,8.114158790976605,-0.20384049606646393,2.0168719936912254,1.7770596453777383,-5.684341886080802e-14,0.0,1.1017334367318363,1.1017334367318363,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.65199343343972,8.142755988248354,8.152858669086697,-0.010102680838343758,1.7770596453777383,1.7651741385090987,-4.263256414560601e-14,0.0,0.9008024857784096,0.9008024857784096,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.58212555257709,8.368130990527249,8.190722158516405,0.177408832010844,1.7651741385090987,1.973890411463033,-4.263256414560601e-14,0.0,0.7064798749940171,0.7064798749940171,0.0,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.513233031011758,8.58677500207105,8.227788215851785,0.3589867862192655,1.973890411463033,2.39622780701511,-5.684341886080802e-14,0.0,0.5184547619237088,0.5184547619237088,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.44527569837669,8.799010261394898,8.264093060091596,0.5349172013033012,2.39622780701511,3.025542161489582,-4.263256414560601e-14,0.0,0.33642276154875894,0.33642276154875894,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.378218893717378,9.005147930934797,8.299670426704884,0.7054775042299131,3.025542161489582,3.855515695877715,-4.263256414560601e-14,0.0,0.16008811630189834,0.16008811630189834,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.30957693801909,9.195664987550984,8.334551792660587,0.8611131948903967,3.855515695877715,4.868590042807593,-2.842170943040401e-14,0.0,7.859555161582321e-05,7.859555161582321e-05,0.0,47.34551792660587,40.95180686849347,33.72086257303614],[19,85.0,111.5835543511945,373.785887992553,29.2380143777482,9.365611862187436,8.368766576339587,0.9968452858478489,4.868590042807593,6.0413492026285915,-3.552713678800501e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.882352941176464],[20,85.0,112.0312308751532,383.67099659918415,29.17440633837574,9.558856228656268,8.40234231563649,1.1565139130197775,6.0413492026285915,7.401953806181271,-2.842170943040401e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":8.861349677634703,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.02379308432556,8.413452248295641,7.852520993324491,0.56093125497115,1.846312113408168,2.4627200859039373,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.774454269942822,8.41927076334295,7.90678210319094,0.5124886601520107,2.4627200859039373,3.0345958440134773,-3.552713678800501e-14,0.0,0.1254162277935511,0.1254162277935511,0.0,39.46782103190941,41.188704189544445,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.524913530472396,8.28655018420848,7.952267204673901,0.33428297953457875,3.0345958440134773,3.413029405750736,-5.684341886080802e-14,0.0,0.36904380224822564,0.36904380224822564,0.0,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.287138468957092,8.06266595015181,7.988772691288526,0.07389325886328457,3.413029405750736,3.4978249487086037,-5.684341886080802e-14,0.0,0.6986058414227903,0.6986058414227903,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.06761819157938,7.772902060563808,8.016104610861552,-0.2432025502977435,3.4978249487086037,3.2151446297252546,-7.105427357601002e-14,0.0,1.085934298734224,1.085934298734224,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,29.86714917727368,7.41964456047441,8.034078588853456,-0.6144340283790459,3.2151446297252546,2.492281066926377,-7.105427357601002e-14,0.0,1.528289138515031,1.528289138515031,1.1102230246251565e-16,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,29.79485223322835,7.67048283003416,8.074580542284039,-0.4040977122498788,2.492281066926377,2.0168719936912254,-5.684341886080802e-14,0.0,1.3095828440865374,1.3095828440865374,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.722883603805464,7.910318294910141,8.114158790976605,-0.20384049606646393,2.0168719936912254,1.7770596453777383,-5.684341886080802e-14,0.0,1.1017334367318363,1.1017334367318363,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.65199343343972,8.142755988248354,8.152858669086697,-0.010102680838343758,1.7770596453777383,1.7651741385090987,-4.263256414560601e-14,0.0,0.9008024857784096,0.9008024857784096,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.58212555257709,8.368130990527249,8.190722158516405,0.177408832010844,1.7651741385090987,1.973890411463033,-4.263256414560601e-14,0.0,0.7064798749940171,0.7064798749940171,0.0,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.513233031011758,8.58677500207105,8.227788215851785,0.3589867862192655,1.973890411463033,2.39622780701511,-5.684341886080802e-14,0.0,0.5184547619237088,0.5184547619237088,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.44527569837669,8.799010261394898,8.264093060091596,0.5349172013033012,2.39622780701511,3.025542161489582,-4.263256414560601e-14,0.0,0.33642276154875894,0.33642276154875894,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.378218893717378,9.005147930934797,8.299670426704884,0.7054775042299131,3.025542161489582,3.855515695877715,-4.263256414560601e-14,0.0,0.16008811630189834,0.16008811630189834,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.30957693801909,9.195664987550984,8.334551792660587,0.8611131948903967,3.855515695877715,4.868590042807593,-2.842170943040401e-14,0.0,7.859555161582321e-05,7.859555161582321e-05,0.0,47.34551792660587,40.95180686849347,33.72086257303614],[19,85.0,111.5835543511945,373.785887992553,29.2380143777482,9.365611862187436,8.368766576339587,0.9968452858478489,4.868590042807593,6.0413492026285915,-3.552713678800501e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.882352941176464],[20,85.0,112.0312308751532,383.67099659918415,29.17440633837574,9.558856228656268,8.40234231563649,1.1565139130197775,6.0413492026285915,7.401953806181271,-2.842170943040401e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.02379308432556,8.413452248295641,7.852520993324491,0.56093125497115,1.846312113408168,2.4627200859039373,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.774454269942822,8.41927076334295,7.90678210319094,0.5124886601520107,2.4627200859039373,3.0345958440134773,-3.552713678800501e-14,0.0,0.1254162277935511,0.1254162277935511,0.0,39.46782103190941,41.188704189544445,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.524913530472396,8.28655018420848,7.952267204673901,0.33428297953457875,3.0345958440134773,3.413029405750736,-5.684341886080802e-14,0.0,0.36904380224822564,0.36904380224822564,0.0,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.287138468957092,8.06266595015181,7.988772691288526,0.07389325886328457,3.413029405750736,3.4978249487086037,-5.684341886080802e-14,0.0,0.6986058414227903,0.6986058414227903,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.06761819157938,7.772902060563808,8.016104610861552,-0.2432025502977435,3.4978249487086037,3.2151446297252546,-7.105427357601002e-14,0.0,1.085934298734224,1.085934298734224,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,29.86714917727368,7.41964456047441,8.034078588853456,-0.6144340283790459,3.2151446297252546,2.492281066926377,-7.105427357601002e-14,0.0,1.528289138515031,1.528289138515031,1.1102230246251565e-16,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,29.79485223322835,7.67048283003416,8.074580542284039,-0.4040977122498788,2.492281066926377,2.0168719936912254,-5.684341886080802e-14,0.0,1.3095828440865374,1.3095828440865374,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.722883603805464,7.910318294910141,8.114158790976605,-0.20384049606646393,2.0168719936912254,1.7770596453777383,-5.684341886080802e-14,0.0,1.1017334367318363,1.1017334367318363,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.65199343343972,8.142755988248354,8.152858669086697,-0.010102680838343758,1.7770596453777383,1.7651741385090987,-4.263256414560601e-14,0.0,0.9008024857784096,0.9008024857784096,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.58212555257709,8.368130990527249,8.190722158516405,0.177408832010844,1.7651741385090987,1.973890411463033,-4.263256414560601e-14,0.0,0.7064798749940171,0.7064798749940171,0.0,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.513233031011758,8.58677500207105,8.227788215851785,0.3589867862192655,1.973890411463033,2.39622780701511,-5.684341886080802e-14,0.0,0.5184547619237088,0.5184547619237088,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.44527569837669,8.799010261394898,8.264093060091596,0.5349172013033012,2.39622780701511,3.025542161489582,-4.263256414560601e-14,0.0,0.33642276154875894,0.33642276154875894,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.378218893717378,9.005147930934797,8.299670426704884,0.7054775042299131,3.025542161489582,3.855515695877715,-4.263256414560601e-14,0.0,0.16008811630189834,0.16008811630189834,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.30957693801909,9.195664987550984,8.334551792660587,0.8611131948903967,3.855515695877715,4.868590042807593,-2.842170943040401e-14,0.0,7.859555161582321e-05,7.859555161582321e-05,0.0,47.34551792660587,40.95180686849347,33.72086257303614],[19,85.0,111.5835543511945,373.785887992553,29.2380143777482,9.365611862187436,8.368766576339587,0.9968452858478489,4.868590042807593,6.0413492026285915,-3.552713678800501e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.882352941176464],[20,85.0,112.0312308751532,383.67099659918415,29.17440633837574,9.558856228656268,8.40234231563649,1.1565139130197775,6.0413492026285915,7.401953806181271,-2.842170943040401e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":8.861349677634703,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.02379308432556,8.413452248295641,7.852520993324491,0.56093125497115,1.846312113408168,2.4627200859039373,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.774454269942822,8.41927076334295,7.90678210319094,0.5124886601520107,2.4627200859039373,3.0345958440134773,-3.552713678800501e-14,0.0,0.1254162277935511,0.1254162277935511,0.0,39.46782103190941,41.188704189544445,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.524913530472396,8.28655018420848,7.952267204673901,0.33428297953457875,3.0345958440134773,3.413029405750736,-5.684341886080802e-14,0.0,0.36904380224822564,0.36904380224822564,0.0,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.287138468957092,8.06266595015181,7.988772691288526,0.07389325886328457,3.413029405750736,3.4978249487086037,-5.684341886080802e-14,0.0,0.6986058414227903,0.6986058414227903,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.06761819157938,7.772902060563808,8.016104610861552,-0.2432025502977435,3.4978249487086037,3.2151446297252546,-7.105427357601002e-14,0.0,1.085934298734224,1.085934298734224,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,29.86714917727368,7.41964456047441,8.034078588853456,-0.6144340283790459,3.2151446297252546,2.492281066926377,-7.105427357601002e-14,0.0,1.528289138515031,1.528289138515031,1.1102230246251565e-16,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,29.79485223322835,7.67048283003416,8.074580542284039,-0.4040977122498788,2.492281066926377,2.0168719936912254,-5.684341886080802e-14,0.0,1.3095828440865374,1.3095828440865374,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.722883603805464,7.910318294910141,8.114158790976605,-0.20384049606646393,2.0168719936912254,1.7770596453777383,-5.684341886080802e-14,0.0,1.1017334367318363,1.1017334367318363,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.65199343343972,8.142755988248354,8.152858669086697,-0.010102680838343758,1.7770596453777383,1.7651741385090987,-4.263256414560601e-14,0.0,0.9008024857784096,0.9008024857784096,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.58212555257709,8.368130990527249,8.190722158516405,0.177408832010844,1.7651741385090987,1.973890411463033,-4.263256414560601e-14,0.0,0.7064798749940171,0.7064798749940171,0.0,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.513233031011758,8.58677500207105,8.227788215851785,0.3589867862192655,1.973890411463033,2.39622780701511,-5.684341886080802e-14,0.0,0.5184547619237088,0.5184547619237088,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.44527569837669,8.799010261394898,8.264093060091596,0.5349172013033012,2.39622780701511,3.025542161489582,-4.263256414560601e-14,0.0,0.33642276154875894,0.33642276154875894,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.378218893717378,9.005147930934797,8.299670426704884,0.7054775042299131,3.025542161489582,3.855515695877715,-4.263256414560601e-14,0.0,0.16008811630189834,0.16008811630189834,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.30957693801909,9.195664987550984,8.334551792660587,0.8611131948903967,3.855515695877715,4.868590042807593,-2.842170943040401e-14,0.0,7.859555161582321e-05,7.859555161582321e-05,0.0,47.34551792660587,40.95180686849347,33.72086257303614],[19,85.0,111.5835543511945,373.785887992553,29.2380143777482,9.365611862187436,8.368766576339587,0.9968452858478489,4.868590042807593,6.0413492026285915,-3.552713678800501e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.882352941176464],[20,85.0,112.0312308751532,383.67099659918415,29.17440633837574,9.558856228656268,8.40234231563649,1.1565139130197775,6.0413492026285915,7.401953806181271,-2.842170943040401e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.02379308432556,8.413452248295641,7.852520993324491,0.56093125497115,1.846312113408168,2.4627200859039373,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.774454269942822,8.41927076334295,7.90678210319094,0.5124886601520107,2.4627200859039373,3.0345958440134773,-3.552713678800501e-14,0.0,0.1254162277935511,0.1254162277935511,0.0,39.46782103190941,41.188704189544445,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.524913530472396,8.28655018420848,7.952267204673901,0.33428297953457875,3.0345958440134773,3.413029405750736,-5.684341886080802e-14,0.0,0.36904380224822564,0.36904380224822564,0.0,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.287138468957092,8.06266595015181,7.988772691288526,0.07389325886328457,3.413029405750736,3.4978249487086037,-5.684341886080802e-14,0.0,0.6986058414227903,0.6986058414227903,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.06761819157938,7.772902060563808,8.016104610861552,-0.2432025502977435,3.4978249487086037,3.2151446297252546,-7.105427357601002e-14,0.0,1.085934298734224,1.085934298734224,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,29.86714917727368,7.41964456047441,8.034078588853456,-0.6144340283790459,3.2151446297252546,2.492281066926377,-7.105427357601002e-14,0.0,1.528289138515031,1.528289138515031,1.1102230246251565e-16,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,29.79485223322835,7.67048283003416,8.074580542284039,-0.4040977122498788,2.492281066926377,2.0168719936912254,-5.684341886080802e-14,0.0,1.3095828440865374,1.3095828440865374,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.722883603805464,7.910318294910141,8.114158790976605,-0.20384049606646393,2.0168719936912254,1.7770596453777383,-5.684341886080802e-14,0.0,1.1017334367318363,1.1017334367318363,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.65199343343972,8.142755988248354,8.152858669086697,-0.010102680838343758,1.7770596453777383,1.7651741385090987,-4.263256414560601e-14,0.0,0.9008024857784096,0.9008024857784096,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.58212555257709,8.368130990527249,8.190722158516405,0.177408832010844,1.7651741385090987,1.973890411463033,-4.263256414560601e-14,0.0,0.7064798749940171,0.7064798749940171,0.0,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.513233031011758,8.58677500207105,8.227788215851785,0.3589867862192655,1.973890411463033,2.39622780701511,-5.684341886080802e-14,0.0,0.5184547619237088,0.5184547619237088,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.44527569837669,8.799010261394898,8.264093060091596,0.5349172013033012,2.39622780701511,3.025542161489582,-4.263256414560601e-14,0.0,0.33642276154875894,0.33642276154875894,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.378218893717378,9.005147930934797,8.299670426704884,0.7054775042299131,3.025542161489582,3.855515695877715,-4.263256414560601e-14,0.0,0.16008811630189834,0.16008811630189834,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.30957693801909,9.195664987550984,8.334551792660587,0.8611131948903967,3.855515695877715,4.868590042807593,-2.842170943040401e-14,0.0,7.859555161582321e-05,7.859555161582321e-05,0.0,47.34551792660587,40.95180686849347,33.72086257303614],[19,85.0,111.5835543511945,373.785887992553,29.2380143777482,9.365611862187436,8.368766576339587,0.9968452858478489,4.868590042807593,6.0413492026285915,-3.552713678800501e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.882352941176464],[20,85.0,112.0312308751532,383.67099659918415,29.17440633837574,9.558856228656268,8.40234231563649,1.1565139130197775,6.0413492026285915,7.401953806181271,-2.842170943040401e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":8.861349677634703,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.026345270826074,8.423660994297691,7.852520993324491,0.5711400009732,1.846312113408168,2.473938488103992,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.79012937026719,8.481971164640456,7.90678210319094,0.5751890614495156,2.473938488103992,3.1157803592493742,-4.263256414560601e-14,0.0,0.1254355092917252,0.1254355092917252,0.0,39.46782103190941,41.18843220897894,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.571008397255078,8.47092965133919,7.952267204673901,0.5186624466652896,3.1157803592493742,3.7029453932100793,-4.973799150320701e-14,0.0,0.36939988723170014,0.36939988723170014,0.0,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.374331561941503,8.41143832208951,7.988772691288526,0.4226656308009833,3.7029453932100793,4.187971526916126,-7.105427357601002e-14,0.0,0.6999322133570618,0.6999322133570618,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.20303566002606,8.314571934350596,8.016104610861552,0.29846732348904403,4.187971526916126,4.53488745401762,-9.237055564881302e-14,0.0,1.0891774876850446,1.0891774876850446,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,30.057549148056886,8.181244443607355,8.034078588853456,0.14716585475389898,4.53488745401762,4.70802375372809,-9.947598300641403e-14,0.0,1.5346508538264696,1.5346508538264696,0.0,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,29.95746911855154,8.320950371327115,8.074580542284039,0.24636982904307558,4.70802375372809,4.997870611425825,-1.0658141036401503e-13,0.0,1.3203925459623567,1.3203925459623567,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.85916613144723,8.455448405477398,8.114158790976605,0.3412896145007931,4.997870611425825,5.39938780495617,-9.947598300641403e-14,0.0,1.1160749562285126,1.1160749562285126,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.762857678255337,8.586212967511088,8.152858669086697,0.43335429842439055,5.39938780495617,5.909216391337806,-1.1368683772161603e-13,0.0,0.918163144844589,0.918163144844589,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.66845237560822,8.713438282652078,8.190722158516405,0.5227161241356733,5.909216391337806,6.524176537379775,-1.2079226507921703e-13,0.0,0.7263114884244835,0.7263114884244835,0.0,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.575865963582224,8.837306732353184,8.227788215851785,0.6095185165013994,6.524176537379775,7.24125714502848,-1.2079226507921703e-13,0.0,0.540193888623008,0.540193888623008,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.485020375618813,8.957988970363616,8.264093060091596,0.693895910272019,7.24125714502848,8.057605274760267,-9.947598300641403e-14,0.0,0.35950444106291,0.35950444106291,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.3958430801388,9.075644676620698,8.299670426704884,0.775974249915814,8.057605274760267,8.970516157014165,-9.947598300641403e-14,0.0,0.18395639746451442,0.18395639746451442,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.308266511881584,9.190423283001223,8.334551792660587,0.8558714903406361,8.970516157014165,9.97742379270903,-9.947598300641403e-14,0.0,0.01328110136557381,0.01328110136557381,0.0,47.34551792660587,40.95180686849347,33.60530991982768],[19,85.0,111.5835543511945,373.785887992553,29.232662945229137,9.344206132111381,8.368766576339587,0.9754395557717945,9.97742379270903,11.124999740675849,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.168899046491568,9.536827061119737,8.40234231563649,1.1344847454832472,11.124999740675849,12.459687676538492,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.026345270826074,8.423660994297691,7.852520993324491,0.5711400009732,1.846312113408168,2.473938488103992,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.79012937026719,8.481971164640456,7.90678210319094,0.5751890614495156,2.473938488103992,3.1157803592493742,-4.263256414560601e-14,0.0,0.1254355092917252,0.1254355092917252,0.0,39.46782103190941,41.18843220897894,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.571008397255078,8.47092965133919,7.952267204673901,0.5186624466652896,3.1157803592493742,3.7029453932100793,-4.973799150320701e-14,0.0,0.36939988723170014,0.36939988723170014,0.0,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.374331561941503,8.41143832208951,7.988772691288526,0.4226656308009833,3.7029453932100793,4.187971526916126,-7.105427357601002e-14,0.0,0.6999322133570618,0.6999322133570618,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.20303566002606,8.314571934350596,8.016104610861552,0.29846732348904403,4.187971526916126,4.53488745401762,-9.237055564881302e-14,0.0,1.0891774876850446,1.0891774876850446,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,30.057549148056886,8.181244443607355,8.034078588853456,0.14716585475389898,4.53488745401762,4.70802375372809,-9.947598300641403e-14,0.0,1.5346508538264696,1.5346508538264696,0.0,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,29.95746911855154,8.320950371327115,8.074580542284039,0.24636982904307558,4.70802375372809,4.997870611425825,-1.0658141036401503e-13,0.0,1.3203925459623567,1.3203925459623567,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.85916613144723,8.455448405477398,8.114158790976605,0.3412896145007931,4.997870611425825,5.39938780495617,-9.947598300641403e-14,0.0,1.1160749562285126,1.1160749562285126,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.762857678255337,8.586212967511088,8.152858669086697,0.43335429842439055,5.39938780495617,5.909216391337806,-1.1368683772161603e-13,0.0,0.918163144844589,0.918163144844589,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.66845237560822,8.713438282652078,8.190722158516405,0.5227161241356733,5.909216391337806,6.524176537379775,-1.2079226507921703e-13,0.0,0.7263114884244835,0.7263114884244835,0.0,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.575865963582224,8.837306732353184,8.227788215851785,0.6095185165013994,6.524176537379775,7.24125714502848,-1.2079226507921703e-13,0.0,0.540193888623008,0.540193888623008,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.485020375618813,8.957988970363616,8.264093060091596,0.693895910272019,7.24125714502848,8.057605274760267,-9.947598300641403e-14,0.0,0.35950444106291,0.35950444106291,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.3958430801388,9.075644676620698,8.299670426704884,0.775974249915814,8.057605274760267,8.970516157014165,-9.947598300641403e-14,0.0,0.18395639746451442,0.18395639746451442,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.308266511881584,9.190423283001223,8.334551792660587,0.8558714903406361,8.970516157014165,9.97742379270903,-9.947598300641403e-14,0.0,0.01328110136557381,0.01328110136557381,0.0,47.34551792660587,40.95180686849347,33.60530991982768],[19,85.0,111.5835543511945,373.785887992553,29.232662945229137,9.344206132111381,8.368766576339587,0.9754395557717945,9.97742379270903,11.124999740675849,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.168899046491568,9.536827061119737,8.40234231563649,1.1344847454832472,11.124999740675849,12.459687676538492,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":9.016891407372048,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2079226507921703e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.026345270826074,8.423660994297691,7.852520993324491,0.5711400009732,1.846312113408168,2.473938488103992,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.79012937026719,8.481971164640456,7.90678210319094,0.5751890614495156,2.473938488103992,3.1157803592493742,-4.263256414560601e-14,0.0,0.1254355092917252,0.1254355092917252,0.0,39.46782103190941,41.18843220897894,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.571008397255078,8.47092965133919,7.952267204673901,0.5186624466652896,3.1157803592493742,3.7029453932100793,-4.973799150320701e-14,0.0,0.36939988723170014,0.36939988723170014,0.0,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.374331561941503,8.41143832208951,7.988772691288526,0.4226656308009833,3.7029453932100793,4.187971526916126,-7.105427357601002e-14,0.0,0.6999322133570618,0.6999322133570618,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.20303566002606,8.314571934350596,8.016104610861552,0.29846732348904403,4.187971526916126,4.53488745401762,-9.237055564881302e-14,0.0,1.0891774876850446,1.0891774876850446,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,30.057549148056886,8.181244443607355,8.034078588853456,0.14716585475389898,4.53488745401762,4.70802375372809,-9.947598300641403e-14,0.0,1.5346508538264696,1.5346508538264696,0.0,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,29.95746911855154,8.320950371327115,8.074580542284039,0.24636982904307558,4.70802375372809,4.997870611425825,-1.0658141036401503e-13,0.0,1.3203925459623567,1.3203925459623567,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.85916613144723,8.455448405477398,8.114158790976605,0.3412896145007931,4.997870611425825,5.39938780495617,-9.947598300641403e-14,0.0,1.1160749562285126,1.1160749562285126,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.762857678255337,8.586212967511088,8.152858669086697,0.43335429842439055,5.39938780495617,5.909216391337806,-1.1368683772161603e-13,0.0,0.918163144844589,0.918163144844589,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.66845237560822,8.713438282652078,8.190722158516405,0.5227161241356733,5.909216391337806,6.524176537379775,-1.2079226507921703e-13,0.0,0.7263114884244835,0.7263114884244835,0.0,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.575865963582224,8.837306732353184,8.227788215851785,0.6095185165013994,6.524176537379775,7.24125714502848,-1.2079226507921703e-13,0.0,0.540193888623008,0.540193888623008,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.485020375618813,8.957988970363616,8.264093060091596,0.693895910272019,7.24125714502848,8.057605274760267,-9.947598300641403e-14,0.0,0.35950444106291,0.35950444106291,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.3958430801388,9.075644676620698,8.299670426704884,0.775974249915814,8.057605274760267,8.970516157014165,-9.947598300641403e-14,0.0,0.18395639746451442,0.18395639746451442,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.308266511881584,9.190423283001223,8.334551792660587,0.8558714903406361,8.970516157014165,9.97742379270903,-9.947598300641403e-14,0.0,0.01328110136557381,0.01328110136557381,0.0,47.34551792660587,40.95180686849347,33.60530991982768],[19,85.0,111.5835543511945,373.785887992553,29.232662945229137,9.344206132111381,8.368766576339587,0.9754395557717945,9.97742379270903,11.124999740675849,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.168899046491568,9.536827061119737,8.40234231563649,1.1344847454832472,11.124999740675849,12.459687676538492,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.026345270826074,8.423660994297691,7.852520993324491,0.5711400009732,1.846312113408168,2.473938488103992,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.79012937026719,8.481971164640456,7.90678210319094,0.5751890614495156,2.473938488103992,3.1157803592493742,-4.263256414560601e-14,0.0,0.1254355092917252,0.1254355092917252,0.0,39.46782103190941,41.18843220897894,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.571008397255078,8.47092965133919,7.952267204673901,0.5186624466652896,3.1157803592493742,3.7029453932100793,-4.973799150320701e-14,0.0,0.36939988723170014,0.36939988723170014,0.0,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.374331561941503,8.41143832208951,7.988772691288526,0.4226656308009833,3.7029453932100793,4.187971526916126,-7.105427357601002e-14,0.0,0.6999322133570618,0.6999322133570618,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.20303566002606,8.314571934350596,8.016104610861552,0.29846732348904403,4.187971526916126,4.53488745401762,-9.237055564881302e-14,0.0,1.0891774876850446,1.0891774876850446,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,30.057549148056886,8.181244443607355,8.034078588853456,0.14716585475389898,4.53488745401762,4.70802375372809,-9.947598300641403e-14,0.0,1.5346508538264696,1.5346508538264696,0.0,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,29.95746911855154,8.320950371327115,8.074580542284039,0.24636982904307558,4.70802375372809,4.997870611425825,-1.0658141036401503e-13,0.0,1.3203925459623567,1.3203925459623567,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.85916613144723,8.455448405477398,8.114158790976605,0.3412896145007931,4.997870611425825,5.39938780495617,-9.947598300641403e-14,0.0,1.1160749562285126,1.1160749562285126,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.762857678255337,8.586212967511088,8.152858669086697,0.43335429842439055,5.39938780495617,5.909216391337806,-1.1368683772161603e-13,0.0,0.918163144844589,0.918163144844589,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.66845237560822,8.713438282652078,8.190722158516405,0.5227161241356733,5.909216391337806,6.524176537379775,-1.2079226507921703e-13,0.0,0.7263114884244835,0.7263114884244835,0.0,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.575865963582224,8.837306732353184,8.227788215851785,0.6095185165013994,6.524176537379775,7.24125714502848,-1.2079226507921703e-13,0.0,0.540193888623008,0.540193888623008,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.485020375618813,8.957988970363616,8.264093060091596,0.693895910272019,7.24125714502848,8.057605274760267,-9.947598300641403e-14,0.0,0.35950444106291,0.35950444106291,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.3958430801388,9.075644676620698,8.299670426704884,0.775974249915814,8.057605274760267,8.970516157014165,-9.947598300641403e-14,0.0,0.18395639746451442,0.18395639746451442,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.308266511881584,9.190423283001223,8.334551792660587,0.8558714903406361,8.970516157014165,9.97742379270903,-9.947598300641403e-14,0.0,0.01328110136557381,0.01328110136557381,0.0,47.34551792660587,40.95180686849347,33.60530991982768],[19,85.0,111.5835543511945,373.785887992553,29.232662945229137,9.344206132111381,8.368766576339587,0.9754395557717945,9.97742379270903,11.124999740675849,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.168899046491568,9.536827061119737,8.40234231563649,1.1344847454832472,11.124999740675849,12.459687676538492,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":9.016891407372048,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2079226507921703e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.026345270826074,8.423660994297691,7.852520993324491,0.5711400009732,1.846312113408168,2.473938488103992,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.79012937026719,8.481971164640456,7.90678210319094,0.5751890614495156,2.473938488103992,3.1157803592493742,-4.263256414560601e-14,0.0,0.1254355092917252,0.1254355092917252,0.0,39.46782103190941,41.18843220897894,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.571008397255078,8.47092965133919,7.952267204673901,0.5186624466652896,3.1157803592493742,3.7029453932100793,-4.973799150320701e-14,0.0,0.36939988723170014,0.36939988723170014,0.0,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.374331561941503,8.41143832208951,7.988772691288526,0.4226656308009833,3.7029453932100793,4.187971526916126,-7.105427357601002e-14,0.0,0.6999322133570618,0.6999322133570618,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.20303566002606,8.314571934350596,8.016104610861552,0.29846732348904403,4.187971526916126,4.53488745401762,-9.237055564881302e-14,0.0,1.0891774876850446,1.0891774876850446,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,30.057549148056886,8.181244443607355,8.034078588853456,0.14716585475389898,4.53488745401762,4.70802375372809,-9.947598300641403e-14,0.0,1.5346508538264696,1.5346508538264696,0.0,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,29.95746911855154,8.320950371327115,8.074580542284039,0.24636982904307558,4.70802375372809,4.997870611425825,-1.0658141036401503e-13,0.0,1.3203925459623567,1.3203925459623567,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.85916613144723,8.455448405477398,8.114158790976605,0.3412896145007931,4.997870611425825,5.39938780495617,-9.947598300641403e-14,0.0,1.1160749562285126,1.1160749562285126,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.762857678255337,8.586212967511088,8.152858669086697,0.43335429842439055,5.39938780495617,5.909216391337806,-1.1368683772161603e-13,0.0,0.918163144844589,0.918163144844589,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.66845237560822,8.713438282652078,8.190722158516405,0.5227161241356733,5.909216391337806,6.524176537379775,-1.2079226507921703e-13,0.0,0.7263114884244835,0.7263114884244835,0.0,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.575865963582224,8.837306732353184,8.227788215851785,0.6095185165013994,6.524176537379775,7.24125714502848,-1.2079226507921703e-13,0.0,0.540193888623008,0.540193888623008,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.485020375618813,8.957988970363616,8.264093060091596,0.693895910272019,7.24125714502848,8.057605274760267,-9.947598300641403e-14,0.0,0.35950444106291,0.35950444106291,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.3958430801388,9.075644676620698,8.299670426704884,0.775974249915814,8.057605274760267,8.970516157014165,-9.947598300641403e-14,0.0,0.18395639746451442,0.18395639746451442,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.308266511881584,9.190423283001223,8.334551792660587,0.8558714903406361,8.970516157014165,9.97742379270903,-9.947598300641403e-14,0.0,0.01328110136557381,0.01328110136557381,0.0,47.34551792660587,40.95180686849347,33.60530991982768],[19,85.0,111.5835543511945,373.785887992553,29.232662945229137,9.344206132111381,8.368766576339587,0.9754395557717945,9.97742379270903,11.124999740675849,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.168899046491568,9.536827061119737,8.40234231563649,1.1344847454832472,11.124999740675849,12.459687676538492,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.026345270826074,8.423660994297691,7.852520993324491,0.5711400009732,1.846312113408168,2.473938488103992,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.79012937026719,8.481971164640456,7.90678210319094,0.5751890614495156,2.473938488103992,3.1157803592493742,-4.263256414560601e-14,0.0,0.1254355092917252,0.1254355092917252,0.0,39.46782103190941,41.18843220897894,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.571008397255078,8.47092965133919,7.952267204673901,0.5186624466652896,3.1157803592493742,3.7029453932100793,-4.973799150320701e-14,0.0,0.36939988723170014,0.36939988723170014,0.0,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.374331561941503,8.41143832208951,7.988772691288526,0.4226656308009833,3.7029453932100793,4.187971526916126,-7.105427357601002e-14,0.0,0.6999322133570618,0.6999322133570618,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.20303566002606,8.314571934350596,8.016104610861552,0.29846732348904403,4.187971526916126,4.53488745401762,-9.237055564881302e-14,0.0,1.0891774876850446,1.0891774876850446,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,30.057549148056886,8.181244443607355,8.034078588853456,0.14716585475389898,4.53488745401762,4.70802375372809,-9.947598300641403e-14,0.0,1.5346508538264696,1.5346508538264696,0.0,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,29.95746911855154,8.320950371327115,8.074580542284039,0.24636982904307558,4.70802375372809,4.997870611425825,-1.0658141036401503e-13,0.0,1.3203925459623567,1.3203925459623567,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.85916613144723,8.455448405477398,8.114158790976605,0.3412896145007931,4.997870611425825,5.39938780495617,-9.947598300641403e-14,0.0,1.1160749562285126,1.1160749562285126,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.762857678255337,8.586212967511088,8.152858669086697,0.43335429842439055,5.39938780495617,5.909216391337806,-1.1368683772161603e-13,0.0,0.918163144844589,0.918163144844589,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.66845237560822,8.713438282652078,8.190722158516405,0.5227161241356733,5.909216391337806,6.524176537379775,-1.2079226507921703e-13,0.0,0.7263114884244835,0.7263114884244835,0.0,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.575865963582224,8.837306732353184,8.227788215851785,0.6095185165013994,6.524176537379775,7.24125714502848,-1.2079226507921703e-13,0.0,0.540193888623008,0.540193888623008,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.485020375618813,8.957988970363616,8.264093060091596,0.693895910272019,7.24125714502848,8.057605274760267,-9.947598300641403e-14,0.0,0.35950444106291,0.35950444106291,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.3958430801388,9.075644676620698,8.299670426704884,0.775974249915814,8.057605274760267,8.970516157014165,-9.947598300641403e-14,0.0,0.18395639746451442,0.18395639746451442,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.308266511881584,9.190423283001223,8.334551792660587,0.8558714903406361,8.970516157014165,9.97742379270903,-9.947598300641403e-14,0.0,0.01328110136557381,0.01328110136557381,0.0,47.34551792660587,40.95180686849347,33.60530991982768],[19,85.0,111.5835543511945,373.785887992553,29.232662945229137,9.344206132111381,8.368766576339587,0.9754395557717945,9.97742379270903,11.124999740675849,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.168899046491568,9.536827061119737,8.40234231563649,1.1344847454832472,11.124999740675849,12.459687676538492,-7.105427357601002e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":9.016891407372048,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2079226507921703e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028897457326586,8.433869740299741,7.852520993324491,0.5813487469752499,1.846312113408168,2.485156890304047,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.80580929090943,8.544690847209367,7.90678210319094,0.6379087440184268,2.485156890304047,3.1969863900670985,-2.842170943040401e-14,0.0,0.12545478852224035,0.12545478852224035,0.0,39.46782103190941,41.18816025907845,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.617192280790942,8.655665185482619,7.952267204673901,0.7033979808087176,3.1969863900670985,3.9932859909826277,-4.263256414560601e-14,0.0,0.36975579250745483,0.36975579250745483,1.3877787807814457e-17,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.461856212541527,8.761536924489604,7.988772691288526,0.7727642332010785,3.9932859909826277,4.88006461924616,-7.105427357601002e-14,0.0,0.7012571705726289,0.7012571705726289,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.339263693945895,8.859484070029907,8.016104610861552,0.8433794591683554,4.88006461924616,5.8603453533496594,-8.526512829121202e-14,0.0,1.092411406053063,1.092411406053063,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,30.24953859750433,8.949202241397103,8.034078588853456,0.915123652543647,5.8603453533496594,6.936961415165715,-9.237055564881302e-14,0.0,1.5409745625914808,1.5409745625914808,0.0,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,30.12278557516828,8.982216197794017,8.074580542284039,0.9076356555099778,6.936961415165715,8.004768068706866,-9.237055564881302e-14,0.0,1.331088080819649,1.331088080819649,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.99902975405591,9.01490289591213,8.114158790976605,0.9007441049355247,8.004768068706866,9.064467015689836,-9.947598300641403e-14,0.0,1.1302450794331942,1.1302450794331942,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.878056858896514,9.047009690075726,8.152858669086697,0.8941510209890282,9.064467015689836,10.116409393323986,-9.237055564881302e-14,0.0,0.9353146462681057,0.9353146462681057,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.759731684378924,9.078555517734756,8.190722158516405,0.8878333592183516,10.116409393323986,11.160919227698518,-8.526512829121202e-14,0.0,0.745926397128911,0.745926397128911,5.551115123125783e-17,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.643928963358512,9.10955873145818,8.227788215851785,0.8817705156063944,11.160919227698518,12.198296304882511,-8.526512829121202e-14,0.0,0.5617444365580413,0.5617444365580413,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.530532392549347,9.140037038085751,8.264093060091596,0.8759439779941545,12.198296304882511,13.228818631934457,-9.947598300641403e-14,0.0,0.38246291296944923,0.38246291296944923,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.419433782858988,9.170007487501437,8.299670426704884,0.8703370607965528,13.228818631934457,14.252744585812755,-9.237055564881302e-14,0.0,0.2078025189493795,0.2078025189493795,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.310532309226964,9.199486472382787,8.334551792660587,0.8649346797222002,14.252744585812755,15.270314797250638,-1.0658141036401503e-13,0.0,0.03750748835330775,0.03750748835330775,0.0,47.34551792660587,40.95180686849347,33.60530991982768],[19,85.0,111.5835543511945,373.785887992553,29.227236825995654,9.322501655177547,8.368766576339587,0.9537350788379602,15.270314797250638,16.392356066471766,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.163366550368632,9.51469707662811,8.40234231563649,1.1123547609916198,16.392356066471766,17.701008726461907,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028897457326586,8.433869740299741,7.852520993324491,0.5813487469752499,1.846312113408168,2.485156890304047,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.80580929090943,8.544690847209367,7.90678210319094,0.6379087440184268,2.485156890304047,3.1969863900670985,-2.842170943040401e-14,0.0,0.12545478852224035,0.12545478852224035,0.0,39.46782103190941,41.18816025907845,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.617192280790942,8.655665185482619,7.952267204673901,0.7033979808087176,3.1969863900670985,3.9932859909826277,-4.263256414560601e-14,0.0,0.36975579250745483,0.36975579250745483,1.3877787807814457e-17,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.461856212541527,8.761536924489604,7.988772691288526,0.7727642332010785,3.9932859909826277,4.88006461924616,-7.105427357601002e-14,0.0,0.7012571705726289,0.7012571705726289,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.339263693945895,8.859484070029907,8.016104610861552,0.8433794591683554,4.88006461924616,5.8603453533496594,-8.526512829121202e-14,0.0,1.092411406053063,1.092411406053063,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,30.24953859750433,8.949202241397103,8.034078588853456,0.915123652543647,5.8603453533496594,6.936961415165715,-9.237055564881302e-14,0.0,1.5409745625914808,1.5409745625914808,0.0,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,30.12278557516828,8.982216197794017,8.074580542284039,0.9076356555099778,6.936961415165715,8.004768068706866,-9.237055564881302e-14,0.0,1.331088080819649,1.331088080819649,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.99902975405591,9.01490289591213,8.114158790976605,0.9007441049355247,8.004768068706866,9.064467015689836,-9.947598300641403e-14,0.0,1.1302450794331942,1.1302450794331942,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.878056858896514,9.047009690075726,8.152858669086697,0.8941510209890282,9.064467015689836,10.116409393323986,-9.237055564881302e-14,0.0,0.9353146462681057,0.9353146462681057,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.759731684378924,9.078555517734756,8.190722158516405,0.8878333592183516,10.116409393323986,11.160919227698518,-8.526512829121202e-14,0.0,0.745926397128911,0.745926397128911,5.551115123125783e-17,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.643928963358512,9.10955873145818,8.227788215851785,0.8817705156063944,11.160919227698518,12.198296304882511,-8.526512829121202e-14,0.0,0.5617444365580413,0.5617444365580413,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.530532392549347,9.140037038085751,8.264093060091596,0.8759439779941545,12.198296304882511,13.228818631934457,-9.947598300641403e-14,0.0,0.38246291296944923,0.38246291296944923,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.419433782858988,9.170007487501437,8.299670426704884,0.8703370607965528,13.228818631934457,14.252744585812755,-9.237055564881302e-14,0.0,0.2078025189493795,0.2078025189493795,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.310532309226964,9.199486472382787,8.334551792660587,0.8649346797222002,14.252744585812755,15.270314797250638,-1.0658141036401503e-13,0.0,0.03750748835330775,0.03750748835330775,0.0,47.34551792660587,40.95180686849347,33.60530991982768],[19,85.0,111.5835543511945,373.785887992553,29.227236825995654,9.322501655177547,8.368766576339587,0.9537350788379602,15.270314797250638,16.392356066471766,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.163366550368632,9.51469707662811,8.40234231563649,1.1123547609916198,16.392356066471766,17.701008726461907,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":9.182362772731004,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.1368683772161603e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028897457326586,8.433869740299741,7.852520993324491,0.5813487469752499,1.846312113408168,2.485156890304047,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.80580929090943,8.544690847209367,7.90678210319094,0.6379087440184268,2.485156890304047,3.1969863900670985,-2.842170943040401e-14,0.0,0.12545478852224035,0.12545478852224035,0.0,39.46782103190941,41.18816025907845,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.617192280790942,8.655665185482619,7.952267204673901,0.7033979808087176,3.1969863900670985,3.9932859909826277,-4.263256414560601e-14,0.0,0.36975579250745483,0.36975579250745483,1.3877787807814457e-17,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.461856212541527,8.761536924489604,7.988772691288526,0.7727642332010785,3.9932859909826277,4.88006461924616,-7.105427357601002e-14,0.0,0.7012571705726289,0.7012571705726289,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.339263693945895,8.859484070029907,8.016104610861552,0.8433794591683554,4.88006461924616,5.8603453533496594,-8.526512829121202e-14,0.0,1.092411406053063,1.092411406053063,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,30.24953859750433,8.949202241397103,8.034078588853456,0.915123652543647,5.8603453533496594,6.936961415165715,-9.237055564881302e-14,0.0,1.5409745625914808,1.5409745625914808,0.0,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,30.12278557516828,8.982216197794017,8.074580542284039,0.9076356555099778,6.936961415165715,8.004768068706866,-9.237055564881302e-14,0.0,1.331088080819649,1.331088080819649,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.99902975405591,9.01490289591213,8.114158790976605,0.9007441049355247,8.004768068706866,9.064467015689836,-9.947598300641403e-14,0.0,1.1302450794331942,1.1302450794331942,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.878056858896514,9.047009690075726,8.152858669086697,0.8941510209890282,9.064467015689836,10.116409393323986,-9.237055564881302e-14,0.0,0.9353146462681057,0.9353146462681057,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.759731684378924,9.078555517734756,8.190722158516405,0.8878333592183516,10.116409393323986,11.160919227698518,-8.526512829121202e-14,0.0,0.745926397128911,0.745926397128911,5.551115123125783e-17,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.643928963358512,9.10955873145818,8.227788215851785,0.8817705156063944,11.160919227698518,12.198296304882511,-8.526512829121202e-14,0.0,0.5617444365580413,0.5617444365580413,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.530532392549347,9.140037038085751,8.264093060091596,0.8759439779941545,12.198296304882511,13.228818631934457,-9.947598300641403e-14,0.0,0.38246291296944923,0.38246291296944923,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.419433782858988,9.170007487501437,8.299670426704884,0.8703370607965528,13.228818631934457,14.252744585812755,-9.237055564881302e-14,0.0,0.2078025189493795,0.2078025189493795,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.310532309226964,9.199486472382787,8.334551792660587,0.8649346797222002,14.252744585812755,15.270314797250638,-1.0658141036401503e-13,0.0,0.03750748835330775,0.03750748835330775,0.0,47.34551792660587,40.95180686849347,33.60530991982768],[19,85.0,111.5835543511945,373.785887992553,29.227236825995654,9.322501655177547,8.368766576339587,0.9537350788379602,15.270314797250638,16.392356066471766,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.163366550368632,9.51469707662811,8.40234231563649,1.1123547609916198,16.392356066471766,17.701008726461907,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028897457326586,8.433869740299741,7.852520993324491,0.5813487469752499,1.846312113408168,2.485156890304047,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.80580929090943,8.544690847209367,7.90678210319094,0.6379087440184268,2.485156890304047,3.1969863900670985,-2.842170943040401e-14,0.0,0.12545478852224035,0.12545478852224035,0.0,39.46782103190941,41.18816025907845,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.617192280790942,8.655665185482619,7.952267204673901,0.7033979808087176,3.1969863900670985,3.9932859909826277,-4.263256414560601e-14,0.0,0.36975579250745483,0.36975579250745483,1.3877787807814457e-17,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.461856212541527,8.761536924489604,7.988772691288526,0.7727642332010785,3.9932859909826277,4.88006461924616,-7.105427357601002e-14,0.0,0.7012571705726289,0.7012571705726289,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.339263693945895,8.859484070029907,8.016104610861552,0.8433794591683554,4.88006461924616,5.8603453533496594,-8.526512829121202e-14,0.0,1.092411406053063,1.092411406053063,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,30.24953859750433,8.949202241397103,8.034078588853456,0.915123652543647,5.8603453533496594,6.936961415165715,-9.237055564881302e-14,0.0,1.5409745625914808,1.5409745625914808,0.0,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,30.12278557516828,8.982216197794017,8.074580542284039,0.9076356555099778,6.936961415165715,8.004768068706866,-9.237055564881302e-14,0.0,1.331088080819649,1.331088080819649,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.99902975405591,9.01490289591213,8.114158790976605,0.9007441049355247,8.004768068706866,9.064467015689836,-9.947598300641403e-14,0.0,1.1302450794331942,1.1302450794331942,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.878056858896514,9.047009690075726,8.152858669086697,0.8941510209890282,9.064467015689836,10.116409393323986,-9.237055564881302e-14,0.0,0.9353146462681057,0.9353146462681057,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.759731684378924,9.078555517734756,8.190722158516405,0.8878333592183516,10.116409393323986,11.160919227698518,-8.526512829121202e-14,0.0,0.745926397128911,0.745926397128911,5.551115123125783e-17,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.643928963358512,9.10955873145818,8.227788215851785,0.8817705156063944,11.160919227698518,12.198296304882511,-8.526512829121202e-14,0.0,0.5617444365580413,0.5617444365580413,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.530532392549347,9.140037038085751,8.264093060091596,0.8759439779941545,12.198296304882511,13.228818631934457,-9.947598300641403e-14,0.0,0.38246291296944923,0.38246291296944923,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.419433782858988,9.170007487501437,8.299670426704884,0.8703370607965528,13.228818631934457,14.252744585812755,-9.237055564881302e-14,0.0,0.2078025189493795,0.2078025189493795,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.310532309226964,9.199486472382787,8.334551792660587,0.8649346797222002,14.252744585812755,15.270314797250638,-1.0658141036401503e-13,0.0,0.03750748835330775,0.03750748835330775,0.0,47.34551792660587,40.95180686849347,33.60530991982768],[19,85.0,111.5835543511945,373.785887992553,29.227236825995654,9.322501655177547,8.368766576339587,0.9537350788379602,15.270314797250638,16.392356066471766,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.163366550368632,9.51469707662811,8.40234231563649,1.1123547609916198,16.392356066471766,17.701008726461907,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":9.182362772731004,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.1368683772161603e-13,"max_goods_error":0.0},{"alpha":0.15,"rule":"output_075","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028897457326586,8.433869740299741,7.852520993324491,0.5813487469752499,1.846312113408168,2.485156890304047,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.80580929090943,8.544690847209367,7.90678210319094,0.6379087440184268,2.485156890304047,3.1969863900670985,-2.842170943040401e-14,0.0,0.12545478852224035,0.12545478852224035,0.0,39.46782103190941,41.18816025907845,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.617192280790942,8.655665185482619,7.952267204673901,0.7033979808087176,3.1969863900670985,3.9932859909826277,-4.263256414560601e-14,0.0,0.36975579250745483,0.36975579250745483,1.3877787807814457e-17,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.461856212541527,8.761536924489604,7.988772691288526,0.7727642332010785,3.9932859909826277,4.88006461924616,-7.105427357601002e-14,0.0,0.7012571705726289,0.7012571705726289,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.339263693945895,8.859484070029907,8.016104610861552,0.8433794591683554,4.88006461924616,5.8603453533496594,-8.526512829121202e-14,0.0,1.092411406053063,1.092411406053063,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,30.24953859750433,8.949202241397103,8.034078588853456,0.915123652543647,5.8603453533496594,6.936961415165715,-9.237055564881302e-14,0.0,1.5409745625914808,1.5409745625914808,0.0,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,30.12278557516828,8.982216197794017,8.074580542284039,0.9076356555099778,6.936961415165715,8.004768068706866,-9.237055564881302e-14,0.0,1.331088080819649,1.331088080819649,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.99902975405591,9.01490289591213,8.114158790976605,0.9007441049355247,8.004768068706866,9.064467015689836,-9.947598300641403e-14,0.0,1.1302450794331942,1.1302450794331942,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.878056858896514,9.047009690075726,8.152858669086697,0.8941510209890282,9.064467015689836,10.116409393323986,-9.237055564881302e-14,0.0,0.9353146462681057,0.9353146462681057,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.759731684378924,9.078555517734756,8.190722158516405,0.8878333592183516,10.116409393323986,11.160919227698518,-8.526512829121202e-14,0.0,0.745926397128911,0.745926397128911,5.551115123125783e-17,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.643928963358512,9.10955873145818,8.227788215851785,0.8817705156063944,11.160919227698518,12.198296304882511,-8.526512829121202e-14,0.0,0.5617444365580413,0.5617444365580413,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.530532392549347,9.140037038085751,8.264093060091596,0.8759439779941545,12.198296304882511,13.228818631934457,-9.947598300641403e-14,0.0,0.38246291296944923,0.38246291296944923,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.419433782858988,9.170007487501437,8.299670426704884,0.8703370607965528,13.228818631934457,14.252744585812755,-9.237055564881302e-14,0.0,0.2078025189493795,0.2078025189493795,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.310532309226964,9.199486472382787,8.334551792660587,0.8649346797222002,14.252744585812755,15.270314797250638,-1.0658141036401503e-13,0.0,0.03750748835330775,0.03750748835330775,0.0,47.34551792660587,40.95180686849347,33.60530991982768],[19,85.0,111.5835543511945,373.785887992553,29.227236825995654,9.322501655177547,8.368766576339587,0.9537350788379602,15.270314797250638,16.392356066471766,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.163366550368632,9.51469707662811,8.40234231563649,1.1123547609916198,16.392356066471766,17.701008726461907,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,101.85683011294432,215.68260756807385,31.891281406405692,8.048319374930799,7.639262258470824,0.4090571164599748,0.348120437956214,0.7746254882936285,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.192622584708246,42.85659335145231,34.79577395980837],[3,94.1304347826087,102.91377953998041,223.88243526814156,31.572627864373956,8.189943171389345,7.71853346549853,0.47140970589081466,0.7746254882936285,1.2754302566764801,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.88533465498531,42.97694690260835,34.616617439473984],[4,92.5,103.86262869907222,232.30372948698525,31.285033542708724,8.317762869907227,7.789697152430416,0.5280657174768111,1.2754302566764801,1.846312113408168,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.496971524304165,42.75984958469341,34.15831700473179],[5,91.0,104.70027991099322,240.93287343569347,31.028897457326586,8.433869740299741,7.852520993324491,0.5813487469752499,1.846312113408168,2.485156890304047,-4.263256414560601e-14,0.0,0.02041749200409937,0.02041749200409937,0.0,38.02520993324491,42.166012798418684,33.60530991982768],[6,89.61538461538461,105.42376137587921,249.7558920916147,30.80580929090943,8.544690847209367,7.90678210319094,0.6379087440184268,2.485156890304047,3.1969863900670985,-2.842170943040401e-14,0.0,0.12545478852224035,0.12545478852224035,0.0,39.46782103190941,41.18816025907845,33.60530991982768],[7,88.33333333333333,106.03022939565201,258.75845873841536,30.617192280790942,8.655665185482619,7.952267204673901,0.7033979808087176,3.1969863900670985,3.9932859909826277,-4.263256414560601e-14,0.0,0.36975579250745483,0.36975579250745483,1.3877787807814457e-17,40.82267204673901,40.95180686849347,33.60530991982768],[8,87.14285714285714,106.51696921718035,267.9259028103858,30.461856212541527,8.761536924489604,7.988772691288526,0.7727642332010785,3.9932859909826277,4.88006461924616,-7.105427357601002e-14,0.0,0.7012571705726289,0.7012571705726289,0.0,42.08772691288526,40.95180686849347,33.60530991982769],[9,86.03448275862068,106.88139481148735,277.24321879094634,30.339263693945895,8.859484070029907,8.016104610861552,0.8433794591683554,4.88006461924616,5.8603453533496594,-8.526512829121202e-14,0.0,1.092411406053063,1.092411406053063,0.0,43.26104610861552,40.95180686849347,33.60530991982768],[10,85.0,107.12104785137942,286.6950759543034,30.24953859750433,8.949202241397103,8.034078588853456,0.915123652543647,5.8603453533496594,6.936961415165715,-9.237055564881302e-14,0.0,1.5409745625914808,1.5409745625914808,0.0,44.340785888534555,40.95180686849347,33.60530991982768],[11,85.0,107.66107389712053,296.1945824746375,30.12278557516828,8.982216197794017,8.074580542284039,0.9076356555099778,6.936961415165715,8.004768068706866,-9.237055564881302e-14,0.0,1.331088080819649,1.331088080819649,0.0,44.74580542284039,40.95180686849347,33.60530991982768],[12,85.0,108.18878387968807,305.74065164049233,29.99902975405591,9.01490289591213,8.114158790976605,0.9007441049355247,8.004768068706866,9.064467015689836,-9.947598300641403e-14,0.0,1.1302450794331942,1.1302450794331942,0.0,45.14158790976605,40.95180686849347,33.60530991982768],[13,85.0,108.7047822544893,315.33225007471196,29.878056858896514,9.047009690075726,8.152858669086697,0.8941510209890282,9.064467015689836,10.116409393323986,-9.237055564881302e-14,0.0,0.9353146462681057,0.9353146462681057,0.0,45.52858669086697,40.95180686849347,33.60530991982768],[14,85.0,109.20962878021872,324.9683937906136,29.759731684378924,9.078555517734756,8.190722158516405,0.8878333592183516,10.116409393323986,11.160919227698518,-8.526512829121202e-14,0.0,0.745926397128911,0.745926397128911,5.551115123125783e-17,45.90722158516404,40.95180686849347,33.60530991982768],[15,85.0,109.7038428780238,334.6481446327922,29.643928963358512,9.10955873145818,8.227788215851785,0.8817705156063944,11.160919227698518,12.198296304882511,-8.526512829121202e-14,0.0,0.5617444365580413,0.5617444365580413,0.0,46.27788215851785,40.95180686849347,33.60530991982768],[16,85.0,110.18790746788797,344.3706070564294,29.530532392549347,9.140037038085751,8.264093060091596,0.8759439779941545,12.198296304882511,13.228818631934457,-9.947598300641403e-14,0.0,0.38246291296944923,0.38246291296944923,0.0,46.64093060091597,40.95180686849347,33.60530991982768],[17,85.0,110.66227235606512,354.13492520549397,29.419433782858988,9.170007487501437,8.299670426704884,0.8703370607965528,13.228818631934457,14.252744585812755,-9.237055564881302e-14,0.0,0.2078025189493795,0.2078025189493795,0.0,46.996704267048834,40.95180686849347,33.60530991982768],[18,85.0,111.1273572354745,363.9402802556829,29.310532309226964,9.199486472382787,8.334551792660587,0.8649346797222002,14.252744585812755,15.270314797250638,-1.0658141036401503e-13,0.0,0.03750748835330775,0.03750748835330775,0.0,47.34551792660587,40.95180686849347,33.60530991982768],[19,85.0,111.5835543511945,373.785887992553,29.227236825995654,9.322501655177547,8.368766576339587,0.9537350788379602,15.270314797250638,16.392356066471766,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,47.68766576339586,41.08235294117647,33.88235294117647],[20,85.0,112.0312308751532,383.67099659918415,29.163366550368632,9.51469707662811,8.40234231563649,1.1123547609916198,16.392356066471766,17.701008726461907,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.0234231563649,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":9.182362772731004,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.1368683772161603e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"residual","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.48841853354733,216.52308587747302,31.749174011770013,8.111478216991102,8.111478216991102,0.0,0.0,0.0,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.6663139001605,43.61784542356491,35.56356874814081],[3,94.1304347826087,104.20727092085818,225.36113313465427,31.28159230367645,8.31929230947712,8.31929230947712,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,35.85545319064364,44.55509385550954,36.228274611829434],[4,92.5,105.84382175046338,234.56749224281248,30.839265106145707,8.515882175046343,8.515882175046343,0.0,0.0,0.0,-3.552713678800501e-14,0.0,0.0,0.0,0.0,37.982866312847534,45.22709101668364,36.70740256472184],[5,91.0,107.39035141310325,244.1288495409557,30.423120932051724,8.700835141310336,8.700835141310336,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,40.042763559827435,45.583668072757796,36.98293011269209],[6,89.61538461538461,108.83919730326409,254.04040972072949,30.03634829138324,8.88228277648956,8.88228277648956,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,42.02939797744807,45.56141177775142,37.000000232591034],[7,88.33333333333333,110.18403732818508,264.3350196767729,29.688217033246573,9.093572127838328,9.093572127838328,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,43.938027996138814,44.964294270459504,36.54919340363596],[8,87.14285714285714,111.4234314320892,274.99880853819593,29.368039001073356,9.292730293525764,9.292730293525764,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,45.7675735740669,44.015676940393,35.87551383111951],[9,86.03448275862068,112.5497803151389,286.0113267205912,29.075937064756268,9.474563056922861,9.474563056922861,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.51233523635418,42.71770778219926,34.98352226301626],[10,85.0,113.55496893799244,297.3452151490621,28.812209056551872,9.63380516420024,9.63380516420024,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.16622670349433,41.08235294117647,33.88235294117647],[11,85.0,114.88662179742103,309.3056793740919,28.612443198463474,10.166394591275306,10.166394591275306,0.0,0.0,0.0,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.16496634806576,41.08235294117647,33.88235294117647],[12,85.0,116.2539027310404,321.9015081358527,28.405637929113986,10.706454447496668,10.706454447496668,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.1904270482803,41.08235294117647,33.88235294117647],[13,85.0,117.65437373965199,335.15521659060755,28.195319611722365,11.265652186541658,11.265652186541658,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,52.24078030473899,41.08235294117647,33.88235294117647],[14,85.0,119.08716817203675,349.08957029128027,27.981758118383706,11.844200645571803,11.844200645571803,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.315376129027555,41.08235294117647,33.88235294117648],[15,85.0,120.55139356539941,363.72762160428334,27.765237512663226,12.442343616052597,12.442343616052597,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,54.413545174049545,41.08235294117647,33.88235294117647],[16,85.0,122.04614267680908,379.0927297717786,27.546049816390394,13.060341942370954,13.060341942370954,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,55.5346070076068,41.08235294117647,33.88235294117647],[17,85.0,123.57050164890812,395.2085832946005,27.32449346137255,13.698475494398622,13.698475494398622,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,56.67787623668108,41.08235294117647,33.88235294117647],[18,85.0,125.12355744653127,412.09922432184925,27.10087185665748,14.357044873161442,14.357044873161442,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,57.84266808489845,41.08235294117647,33.882352941176485],[19,85.0,126.70440452566505,429.78907477765836,26.875492090443096,15.03637288743775,15.03637288743775,0.0,0.0,0.0,-7.815970093361102e-14,0.0,0.0,0.0,0.0,59.02830339424878,41.08235294117647,33.88235294117647],[20,85.0,128.31215072246667,448.30296397792443,26.648663774439797,15.73680582022618,15.73680582022618,0.0,0.0,0.0,-8.526512829121202e-14,0.0,0.0,0.0,0.0,60.23411304185,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.87909259923035,8.93813152227088,5.440036332129531,3.498095190141348,27.73322821460489,31.79915047969904,-5.684341886080802e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.666096824056993,8.811712057149265,5.4658662380460505,3.3458458191032143,31.79915047969904,35.735439678644,-7.105427357601002e-14,0.0,0.22557824326982567,0.22557824326982567,0.0,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.524655614850108,9.075574557776918,5.50734760491881,3.568226952858107,35.735439678644,39.93335374083001,-7.105427357601002e-14,0.0,0.024578502289671178,0.024578502289671178,0.0,46.610214073782146,37.76759702174676,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.34536358935279,9.179838404732067,5.548419202366029,3.631419202366038,39.93335374083001,44.205611625966526,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.08725117641731,31.519881119100237],[13,85.0,111.78183895047879,277.969411367265,29.162336236142195,9.261183895047864,5.58909194752394,3.672091947523924,44.205611625966526,48.52571979952408,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.372029906360225,33.03494136738169],[14,85.0,112.58752580338388,284.5922070027582,29.007266772756502,9.446592894410244,5.629376290169194,3.8172166042410502,48.52571979952408,53.016562863337086,-8.526512829121202e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887978442809462,9.76755857173923,5.669282240025049,4.098276331714181,53.016562863337086,57.83806443005965,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.771897118367725,10.093976314667799,5.708819392059821,4.385156922607978,57.83806443005965,62.99707257430433,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.658071664437482,10.42222565684223,5.747996949954595,4.674228706887635,62.99707257430433,68.49616517064273,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117648],[18,85.0,115.7364749579801,311.5485862144505,28.546522891491115,10.752566523944921,5.786823747899006,4.965742776045915,68.49616517064273,74.33821549540262,-8.526512829121202e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.882352941176464],[19,85.0,116.50616541715978,318.4018900625187,28.437273951771004,11.085261224244164,5.825308270857989,5.259952953386175,74.33821549540262,80.52639544056282,-9.237055564881302e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.330351101181545,11.42057787348935,5.8634586734381395,5.55711920005121,80.52639544056282,87.06418273474071,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.87909259923035,8.93813152227088,5.440036332129531,3.498095190141348,27.73322821460489,31.79915047969904,-5.684341886080802e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.666096824056993,8.811712057149265,5.4658662380460505,3.3458458191032143,31.79915047969904,35.735439678644,-7.105427357601002e-14,0.0,0.22557824326982567,0.22557824326982567,0.0,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.524655614850108,9.075574557776918,5.50734760491881,3.568226952858107,35.735439678644,39.93335374083001,-7.105427357601002e-14,0.0,0.024578502289671178,0.024578502289671178,0.0,46.610214073782146,37.76759702174676,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.34536358935279,9.179838404732067,5.548419202366029,3.631419202366038,39.93335374083001,44.205611625966526,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.08725117641731,31.519881119100237],[13,85.0,111.78183895047879,277.969411367265,29.162336236142195,9.261183895047864,5.58909194752394,3.672091947523924,44.205611625966526,48.52571979952408,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.372029906360225,33.03494136738169],[14,85.0,112.58752580338388,284.5922070027582,29.007266772756502,9.446592894410244,5.629376290169194,3.8172166042410502,48.52571979952408,53.016562863337086,-8.526512829121202e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887978442809462,9.76755857173923,5.669282240025049,4.098276331714181,53.016562863337086,57.83806443005965,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.771897118367725,10.093976314667799,5.708819392059821,4.385156922607978,57.83806443005965,62.99707257430433,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.658071664437482,10.42222565684223,5.747996949954595,4.674228706887635,62.99707257430433,68.49616517064273,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117648],[18,85.0,115.7364749579801,311.5485862144505,28.546522891491115,10.752566523944921,5.786823747899006,4.965742776045915,68.49616517064273,74.33821549540262,-8.526512829121202e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.882352941176464],[19,85.0,116.50616541715978,318.4018900625187,28.437273951771004,11.085261224244164,5.825308270857989,5.259952953386175,74.33821549540262,80.52639544056282,-9.237055564881302e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.330351101181545,11.42057787348935,5.8634586734381395,5.55711920005121,80.52639544056282,87.06418273474071,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9000000000000002,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":0.2546507347417699,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2079226507921703e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.87909259923035,8.93813152227088,5.440036332129531,3.498095190141348,27.73322821460489,31.79915047969904,-5.684341886080802e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.666096824056993,8.811712057149265,5.4658662380460505,3.3458458191032143,31.79915047969904,35.735439678644,-7.105427357601002e-14,0.0,0.22557824326982567,0.22557824326982567,0.0,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.524655614850108,9.075574557776918,5.50734760491881,3.568226952858107,35.735439678644,39.93335374083001,-7.105427357601002e-14,0.0,0.024578502289671178,0.024578502289671178,0.0,46.610214073782146,37.76759702174676,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.34536358935279,9.179838404732067,5.548419202366029,3.631419202366038,39.93335374083001,44.205611625966526,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.08725117641731,31.519881119100237],[13,85.0,111.78183895047879,277.969411367265,29.162336236142195,9.261183895047864,5.58909194752394,3.672091947523924,44.205611625966526,48.52571979952408,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.372029906360225,33.03494136738169],[14,85.0,112.58752580338388,284.5922070027582,29.007266772756502,9.446592894410244,5.629376290169194,3.8172166042410502,48.52571979952408,53.016562863337086,-8.526512829121202e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887978442809462,9.76755857173923,5.669282240025049,4.098276331714181,53.016562863337086,57.83806443005965,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.771897118367725,10.093976314667799,5.708819392059821,4.385156922607978,57.83806443005965,62.99707257430433,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.658071664437482,10.42222565684223,5.747996949954595,4.674228706887635,62.99707257430433,68.49616517064273,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117648],[18,85.0,115.7364749579801,311.5485862144505,28.546522891491115,10.752566523944921,5.786823747899006,4.965742776045915,68.49616517064273,74.33821549540262,-8.526512829121202e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.882352941176464],[19,85.0,116.50616541715978,318.4018900625187,28.437273951771004,11.085261224244164,5.825308270857989,5.259952953386175,74.33821549540262,80.52639544056282,-9.237055564881302e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.330351101181545,11.42057787348935,5.8634586734381395,5.55711920005121,80.52639544056282,87.06418273474071,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.87909259923035,8.93813152227088,5.440036332129531,3.498095190141348,27.73322821460489,31.79915047969904,-5.684341886080802e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.666096824056993,8.811712057149265,5.4658662380460505,3.3458458191032143,31.79915047969904,35.735439678644,-7.105427357601002e-14,0.0,0.22557824326982567,0.22557824326982567,0.0,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.524655614850108,9.075574557776918,5.50734760491881,3.568226952858107,35.735439678644,39.93335374083001,-7.105427357601002e-14,0.0,0.024578502289671178,0.024578502289671178,0.0,46.610214073782146,37.76759702174676,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.34536358935279,9.179838404732067,5.548419202366029,3.631419202366038,39.93335374083001,44.205611625966526,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.08725117641731,31.519881119100237],[13,85.0,111.78183895047879,277.969411367265,29.162336236142195,9.261183895047864,5.58909194752394,3.672091947523924,44.205611625966526,48.52571979952408,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.372029906360225,33.03494136738169],[14,85.0,112.58752580338388,284.5922070027582,29.007266772756502,9.446592894410244,5.629376290169194,3.8172166042410502,48.52571979952408,53.016562863337086,-8.526512829121202e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887978442809462,9.76755857173923,5.669282240025049,4.098276331714181,53.016562863337086,57.83806443005965,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.771897118367725,10.093976314667799,5.708819392059821,4.385156922607978,57.83806443005965,62.99707257430433,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.658071664437482,10.42222565684223,5.747996949954595,4.674228706887635,62.99707257430433,68.49616517064273,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117648],[18,85.0,115.7364749579801,311.5485862144505,28.546522891491115,10.752566523944921,5.786823747899006,4.965742776045915,68.49616517064273,74.33821549540262,-8.526512829121202e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.882352941176464],[19,85.0,116.50616541715978,318.4018900625187,28.437273951771004,11.085261224244164,5.825308270857989,5.259952953386175,74.33821549540262,80.52639544056282,-9.237055564881302e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.330351101181545,11.42057787348935,5.8634586734381395,5.55711920005121,80.52639544056282,87.06418273474071,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9000000000000002,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":0.2546507347417699,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2079226507921703e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.87909259923035,8.93813152227088,5.440036332129531,3.498095190141348,27.73322821460489,31.79915047969904,-5.684341886080802e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.666096824056993,8.811712057149265,5.4658662380460505,3.3458458191032143,31.79915047969904,35.735439678644,-7.105427357601002e-14,0.0,0.22557824326982567,0.22557824326982567,0.0,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.524655614850108,9.075574557776918,5.50734760491881,3.568226952858107,35.735439678644,39.93335374083001,-7.105427357601002e-14,0.0,0.024578502289671178,0.024578502289671178,0.0,46.610214073782146,37.76759702174676,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.34536358935279,9.179838404732067,5.548419202366029,3.631419202366038,39.93335374083001,44.205611625966526,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.08725117641731,31.519881119100237],[13,85.0,111.78183895047879,277.969411367265,29.162336236142195,9.261183895047864,5.58909194752394,3.672091947523924,44.205611625966526,48.52571979952408,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.372029906360225,33.03494136738169],[14,85.0,112.58752580338388,284.5922070027582,29.007266772756502,9.446592894410244,5.629376290169194,3.8172166042410502,48.52571979952408,53.016562863337086,-8.526512829121202e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887978442809462,9.76755857173923,5.669282240025049,4.098276331714181,53.016562863337086,57.83806443005965,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.771897118367725,10.093976314667799,5.708819392059821,4.385156922607978,57.83806443005965,62.99707257430433,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.658071664437482,10.42222565684223,5.747996949954595,4.674228706887635,62.99707257430433,68.49616517064273,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117648],[18,85.0,115.7364749579801,311.5485862144505,28.546522891491115,10.752566523944921,5.786823747899006,4.965742776045915,68.49616517064273,74.33821549540262,-8.526512829121202e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.882352941176464],[19,85.0,116.50616541715978,318.4018900625187,28.437273951771004,11.085261224244164,5.825308270857989,5.259952953386175,74.33821549540262,80.52639544056282,-9.237055564881302e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.330351101181545,11.42057787348935,5.8634586734381395,5.55711920005121,80.52639544056282,87.06418273474071,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.87909259923035,8.93813152227088,5.440036332129531,3.498095190141348,27.73322821460489,31.79915047969904,-5.684341886080802e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.666096824056993,8.811712057149265,5.4658662380460505,3.3458458191032143,31.79915047969904,35.735439678644,-7.105427357601002e-14,0.0,0.22557824326982567,0.22557824326982567,0.0,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.524655614850108,9.075574557776918,5.50734760491881,3.568226952858107,35.735439678644,39.93335374083001,-7.105427357601002e-14,0.0,0.024578502289671178,0.024578502289671178,0.0,46.610214073782146,37.76759702174676,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.34536358935279,9.179838404732067,5.548419202366029,3.631419202366038,39.93335374083001,44.205611625966526,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.08725117641731,31.519881119100237],[13,85.0,111.78183895047879,277.969411367265,29.162336236142195,9.261183895047864,5.58909194752394,3.672091947523924,44.205611625966526,48.52571979952408,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.372029906360225,33.03494136738169],[14,85.0,112.58752580338388,284.5922070027582,29.007266772756502,9.446592894410244,5.629376290169194,3.8172166042410502,48.52571979952408,53.016562863337086,-8.526512829121202e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887978442809462,9.76755857173923,5.669282240025049,4.098276331714181,53.016562863337086,57.83806443005965,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.771897118367725,10.093976314667799,5.708819392059821,4.385156922607978,57.83806443005965,62.99707257430433,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.658071664437482,10.42222565684223,5.747996949954595,4.674228706887635,62.99707257430433,68.49616517064273,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117648],[18,85.0,115.7364749579801,311.5485862144505,28.546522891491115,10.752566523944921,5.786823747899006,4.965742776045915,68.49616517064273,74.33821549540262,-8.526512829121202e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.882352941176464],[19,85.0,116.50616541715978,318.4018900625187,28.437273951771004,11.085261224244164,5.825308270857989,5.259952953386175,74.33821549540262,80.52639544056282,-9.237055564881302e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.330351101181545,11.42057787348935,5.8634586734381395,5.55711920005121,80.52639544056282,87.06418273474071,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9000000000000002,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":0.2546507347417699,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2079226507921703e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.87965434787813,8.940378516862026,5.440036332129531,3.500342184732495,27.73322821460489,31.80176221689917,-7.105427357601002e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.694292648449384,8.924495354718815,5.4658662380460505,3.458629116672764,31.80176221689917,35.87073764827889,-7.105427357601002e-14,0.0,0.2255928034332122,0.2255928034332122,0.0,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.527688275881278,9.087705201901585,5.50734760491881,3.5803575969827746,35.87073764827889,40.08292305649392,-7.105427357601002e-14,0.0,0.02497501984008288,0.02497501984008288,0.0,46.610214073782146,37.76367076072013,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352807,9.179838404732052,5.548419202366029,3.6314192023660237,40.08292305649392,44.355180941630415,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.083779167208604,31.516000184875594],[13,85.0,111.78183895047879,277.969411367265,29.162336236142213,9.261183895047878,5.58909194752394,3.6720919475239384,44.355180941630415,48.675289115187994,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.36868712884257,33.031039898567094],[14,85.0,112.58752580338388,284.5922070027582,29.007109819697092,9.445965082172506,5.629376290169194,3.816588792003312,48.675289115187994,53.16539357636836,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887812233791013,9.766893735665292,5.669282240025049,4.097611495640243,53.16539357636836,57.98611298300394,-7.105427357601002e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.77172626172023,10.093292888077642,5.708819392059821,4.38447349601782,57.98611298300394,63.14431709596608,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.6578965816312,10.421525325616955,5.747996949954595,4.67352837566236,63.14431709596608,68.64258577321591,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.882352941176464],[18,85.0,115.7364749579801,311.5485862144505,28.546343948147335,10.75185075056963,5.786823747899006,4.965027002670625,68.64258577321591,74.48379401165194,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.43709145793781,11.084531248911262,5.825308270857989,5.259222978053272,74.48379401165194,80.67111516230284,-5.684341886080802e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.33016531557754,11.419834731073209,5.8634586734381395,5.556376057635069,80.67111516230284,87.20802817128528,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.87965434787813,8.940378516862026,5.440036332129531,3.500342184732495,27.73322821460489,31.80176221689917,-7.105427357601002e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.694292648449384,8.924495354718815,5.4658662380460505,3.458629116672764,31.80176221689917,35.87073764827889,-7.105427357601002e-14,0.0,0.2255928034332122,0.2255928034332122,0.0,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.527688275881278,9.087705201901585,5.50734760491881,3.5803575969827746,35.87073764827889,40.08292305649392,-7.105427357601002e-14,0.0,0.02497501984008288,0.02497501984008288,0.0,46.610214073782146,37.76367076072013,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352807,9.179838404732052,5.548419202366029,3.6314192023660237,40.08292305649392,44.355180941630415,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.083779167208604,31.516000184875594],[13,85.0,111.78183895047879,277.969411367265,29.162336236142213,9.261183895047878,5.58909194752394,3.6720919475239384,44.355180941630415,48.675289115187994,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.36868712884257,33.031039898567094],[14,85.0,112.58752580338388,284.5922070027582,29.007109819697092,9.445965082172506,5.629376290169194,3.816588792003312,48.675289115187994,53.16539357636836,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887812233791013,9.766893735665292,5.669282240025049,4.097611495640243,53.16539357636836,57.98611298300394,-7.105427357601002e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.77172626172023,10.093292888077642,5.708819392059821,4.38447349601782,57.98611298300394,63.14431709596608,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.6578965816312,10.421525325616955,5.747996949954595,4.67352837566236,63.14431709596608,68.64258577321591,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.882352941176464],[18,85.0,115.7364749579801,311.5485862144505,28.546343948147335,10.75185075056963,5.786823747899006,4.965027002670625,68.64258577321591,74.48379401165194,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.43709145793781,11.084531248911262,5.825308270857989,5.259222978053272,74.48379401165194,80.67111516230284,-5.684341886080802e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.33016531557754,11.419834731073209,5.8634586734381395,5.556376057635069,80.67111516230284,87.20802817128528,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9000000000000002,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":0.25506181245556814,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.87965434787813,8.940378516862026,5.440036332129531,3.500342184732495,27.73322821460489,31.80176221689917,-7.105427357601002e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.694292648449384,8.924495354718815,5.4658662380460505,3.458629116672764,31.80176221689917,35.87073764827889,-7.105427357601002e-14,0.0,0.2255928034332122,0.2255928034332122,0.0,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.527688275881278,9.087705201901585,5.50734760491881,3.5803575969827746,35.87073764827889,40.08292305649392,-7.105427357601002e-14,0.0,0.02497501984008288,0.02497501984008288,0.0,46.610214073782146,37.76367076072013,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352807,9.179838404732052,5.548419202366029,3.6314192023660237,40.08292305649392,44.355180941630415,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.083779167208604,31.516000184875594],[13,85.0,111.78183895047879,277.969411367265,29.162336236142213,9.261183895047878,5.58909194752394,3.6720919475239384,44.355180941630415,48.675289115187994,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.36868712884257,33.031039898567094],[14,85.0,112.58752580338388,284.5922070027582,29.007109819697092,9.445965082172506,5.629376290169194,3.816588792003312,48.675289115187994,53.16539357636836,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887812233791013,9.766893735665292,5.669282240025049,4.097611495640243,53.16539357636836,57.98611298300394,-7.105427357601002e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.77172626172023,10.093292888077642,5.708819392059821,4.38447349601782,57.98611298300394,63.14431709596608,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.6578965816312,10.421525325616955,5.747996949954595,4.67352837566236,63.14431709596608,68.64258577321591,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.882352941176464],[18,85.0,115.7364749579801,311.5485862144505,28.546343948147335,10.75185075056963,5.786823747899006,4.965027002670625,68.64258577321591,74.48379401165194,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.43709145793781,11.084531248911262,5.825308270857989,5.259222978053272,74.48379401165194,80.67111516230284,-5.684341886080802e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.33016531557754,11.419834731073209,5.8634586734381395,5.556376057635069,80.67111516230284,87.20802817128528,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.87965434787813,8.940378516862026,5.440036332129531,3.500342184732495,27.73322821460489,31.80176221689917,-7.105427357601002e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.694292648449384,8.924495354718815,5.4658662380460505,3.458629116672764,31.80176221689917,35.87073764827889,-7.105427357601002e-14,0.0,0.2255928034332122,0.2255928034332122,0.0,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.527688275881278,9.087705201901585,5.50734760491881,3.5803575969827746,35.87073764827889,40.08292305649392,-7.105427357601002e-14,0.0,0.02497501984008288,0.02497501984008288,0.0,46.610214073782146,37.76367076072013,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352807,9.179838404732052,5.548419202366029,3.6314192023660237,40.08292305649392,44.355180941630415,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.083779167208604,31.516000184875594],[13,85.0,111.78183895047879,277.969411367265,29.162336236142213,9.261183895047878,5.58909194752394,3.6720919475239384,44.355180941630415,48.675289115187994,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.36868712884257,33.031039898567094],[14,85.0,112.58752580338388,284.5922070027582,29.007109819697092,9.445965082172506,5.629376290169194,3.816588792003312,48.675289115187994,53.16539357636836,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887812233791013,9.766893735665292,5.669282240025049,4.097611495640243,53.16539357636836,57.98611298300394,-7.105427357601002e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.77172626172023,10.093292888077642,5.708819392059821,4.38447349601782,57.98611298300394,63.14431709596608,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.6578965816312,10.421525325616955,5.747996949954595,4.67352837566236,63.14431709596608,68.64258577321591,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.882352941176464],[18,85.0,115.7364749579801,311.5485862144505,28.546343948147335,10.75185075056963,5.786823747899006,4.965027002670625,68.64258577321591,74.48379401165194,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.43709145793781,11.084531248911262,5.825308270857989,5.259222978053272,74.48379401165194,80.67111516230284,-5.684341886080802e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.33016531557754,11.419834731073209,5.8634586734381395,5.556376057635069,80.67111516230284,87.20802817128528,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9000000000000002,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":0.25506181245556814,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.87965434787813,8.940378516862026,5.440036332129531,3.500342184732495,27.73322821460489,31.80176221689917,-7.105427357601002e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.694292648449384,8.924495354718815,5.4658662380460505,3.458629116672764,31.80176221689917,35.87073764827889,-7.105427357601002e-14,0.0,0.2255928034332122,0.2255928034332122,0.0,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.527688275881278,9.087705201901585,5.50734760491881,3.5803575969827746,35.87073764827889,40.08292305649392,-7.105427357601002e-14,0.0,0.02497501984008288,0.02497501984008288,0.0,46.610214073782146,37.76367076072013,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352807,9.179838404732052,5.548419202366029,3.6314192023660237,40.08292305649392,44.355180941630415,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.083779167208604,31.516000184875594],[13,85.0,111.78183895047879,277.969411367265,29.162336236142213,9.261183895047878,5.58909194752394,3.6720919475239384,44.355180941630415,48.675289115187994,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.36868712884257,33.031039898567094],[14,85.0,112.58752580338388,284.5922070027582,29.007109819697092,9.445965082172506,5.629376290169194,3.816588792003312,48.675289115187994,53.16539357636836,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887812233791013,9.766893735665292,5.669282240025049,4.097611495640243,53.16539357636836,57.98611298300394,-7.105427357601002e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.77172626172023,10.093292888077642,5.708819392059821,4.38447349601782,57.98611298300394,63.14431709596608,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.6578965816312,10.421525325616955,5.747996949954595,4.67352837566236,63.14431709596608,68.64258577321591,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.882352941176464],[18,85.0,115.7364749579801,311.5485862144505,28.546343948147335,10.75185075056963,5.786823747899006,4.965027002670625,68.64258577321591,74.48379401165194,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.43709145793781,11.084531248911262,5.825308270857989,5.259222978053272,74.48379401165194,80.67111516230284,-5.684341886080802e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.33016531557754,11.419834731073209,5.8634586734381395,5.556376057635069,80.67111516230284,87.20802817128528,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.87965434787813,8.940378516862026,5.440036332129531,3.500342184732495,27.73322821460489,31.80176221689917,-7.105427357601002e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.694292648449384,8.924495354718815,5.4658662380460505,3.458629116672764,31.80176221689917,35.87073764827889,-7.105427357601002e-14,0.0,0.2255928034332122,0.2255928034332122,0.0,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.527688275881278,9.087705201901585,5.50734760491881,3.5803575969827746,35.87073764827889,40.08292305649392,-7.105427357601002e-14,0.0,0.02497501984008288,0.02497501984008288,0.0,46.610214073782146,37.76367076072013,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352807,9.179838404732052,5.548419202366029,3.6314192023660237,40.08292305649392,44.355180941630415,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.083779167208604,31.516000184875594],[13,85.0,111.78183895047879,277.969411367265,29.162336236142213,9.261183895047878,5.58909194752394,3.6720919475239384,44.355180941630415,48.675289115187994,-5.684341886080802e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.36868712884257,33.031039898567094],[14,85.0,112.58752580338388,284.5922070027582,29.007109819697092,9.445965082172506,5.629376290169194,3.816588792003312,48.675289115187994,53.16539357636836,-6.394884621840902e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887812233791013,9.766893735665292,5.669282240025049,4.097611495640243,53.16539357636836,57.98611298300394,-7.105427357601002e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.77172626172023,10.093292888077642,5.708819392059821,4.38447349601782,57.98611298300394,63.14431709596608,-7.815970093361102e-14,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.6578965816312,10.421525325616955,5.747996949954595,4.67352837566236,63.14431709596608,68.64258577321591,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.882352941176464],[18,85.0,115.7364749579801,311.5485862144505,28.546343948147335,10.75185075056963,5.786823747899006,4.965027002670625,68.64258577321591,74.48379401165194,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.43709145793781,11.084531248911262,5.825308270857989,5.259222978053272,74.48379401165194,80.67111516230284,-5.684341886080802e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.33016531557754,11.419834731073209,5.8634586734381395,5.556376057635069,80.67111516230284,87.20802817128528,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9000000000000002,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":0.25506181245556814,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.815970093361102e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.880216096525913,8.942625511453159,5.440036332129531,3.5025891793236275,27.73322821460489,31.804373954099287,-7.105427357601002e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.722492112874228,9.03729321241822,5.4658662380460505,3.5714269743721694,31.804373954099287,36.00605274747831,-7.105427357601002e-14,0.0,0.2256073632611666,0.2256073632611666,2.7755575615628914e-17,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.530820055273857,9.100232319471942,5.50734760491881,3.592884714553132,36.00605274747831,40.23297594107023,-7.815970093361102e-14,0.0,0.025371096343247856,0.025371096343247856,0.0,46.610214073782146,37.75974811399119,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352793,9.179838404732052,5.548419202366029,3.6314192023660237,40.23297594107023,44.50523382620673,-7.815970093361102e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.08029651600736,31.51210808236462],[13,85.0,111.78183895047879,277.969411367265,29.16233623614219,9.261183895047878,5.58909194752394,3.6720919475239384,44.50523382620673,48.825341999764305,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.365336501643824,33.02713003987023],[14,85.0,112.58752580338388,284.5922070027582,29.006952508111,9.445335835828246,5.629376290169194,3.8159595456590516,48.825341999764305,53.314706171127895,-9.237055564881302e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887645642477374,9.76622737041086,5.669282240025049,4.096945130385811,53.314706171127895,58.134641618640615,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.771555005757776,10.092607864227986,5.708819392059821,4.383788472168165,58.134641618640615,63.292039821191395,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117648],[17,85.0,114.95993899909189,304.7405582757458,28.65772108356194,10.420823333340095,5.747996949954595,4.672826383385501,63.292039821191395,68.78948262517434,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.546164574575364,10.751133256281975,5.786823747899006,4.964309508382969,68.78948262517434,74.62984675268372,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.436908519805954,11.083799496383975,5.825308270857989,5.258491225525986,74.62984675268372,80.8163070180084,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.329979072409422,11.419089758400858,5.8634586734381395,5.555631084962719,80.8163070180084,87.35234358855277,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.880216096525913,8.942625511453159,5.440036332129531,3.5025891793236275,27.73322821460489,31.804373954099287,-7.105427357601002e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.722492112874228,9.03729321241822,5.4658662380460505,3.5714269743721694,31.804373954099287,36.00605274747831,-7.105427357601002e-14,0.0,0.2256073632611666,0.2256073632611666,2.7755575615628914e-17,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.530820055273857,9.100232319471942,5.50734760491881,3.592884714553132,36.00605274747831,40.23297594107023,-7.815970093361102e-14,0.0,0.025371096343247856,0.025371096343247856,0.0,46.610214073782146,37.75974811399119,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352793,9.179838404732052,5.548419202366029,3.6314192023660237,40.23297594107023,44.50523382620673,-7.815970093361102e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.08029651600736,31.51210808236462],[13,85.0,111.78183895047879,277.969411367265,29.16233623614219,9.261183895047878,5.58909194752394,3.6720919475239384,44.50523382620673,48.825341999764305,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.365336501643824,33.02713003987023],[14,85.0,112.58752580338388,284.5922070027582,29.006952508111,9.445335835828246,5.629376290169194,3.8159595456590516,48.825341999764305,53.314706171127895,-9.237055564881302e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887645642477374,9.76622737041086,5.669282240025049,4.096945130385811,53.314706171127895,58.134641618640615,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.771555005757776,10.092607864227986,5.708819392059821,4.383788472168165,58.134641618640615,63.292039821191395,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117648],[17,85.0,114.95993899909189,304.7405582757458,28.65772108356194,10.420823333340095,5.747996949954595,4.672826383385501,63.292039821191395,68.78948262517434,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.546164574575364,10.751133256281975,5.786823747899006,4.964309508382969,68.78948262517434,74.62984675268372,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.436908519805954,11.083799496383975,5.825308270857989,5.258491225525986,74.62984675268372,80.8163070180084,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.329979072409422,11.419089758400858,5.8634586734381395,5.555631084962719,80.8163070180084,87.35234358855277,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9000000000000002,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":0.2554724487866875,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.1368683772161603e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.880216096525913,8.942625511453159,5.440036332129531,3.5025891793236275,27.73322821460489,31.804373954099287,-7.105427357601002e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.722492112874228,9.03729321241822,5.4658662380460505,3.5714269743721694,31.804373954099287,36.00605274747831,-7.105427357601002e-14,0.0,0.2256073632611666,0.2256073632611666,2.7755575615628914e-17,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.530820055273857,9.100232319471942,5.50734760491881,3.592884714553132,36.00605274747831,40.23297594107023,-7.815970093361102e-14,0.0,0.025371096343247856,0.025371096343247856,0.0,46.610214073782146,37.75974811399119,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352793,9.179838404732052,5.548419202366029,3.6314192023660237,40.23297594107023,44.50523382620673,-7.815970093361102e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.08029651600736,31.51210808236462],[13,85.0,111.78183895047879,277.969411367265,29.16233623614219,9.261183895047878,5.58909194752394,3.6720919475239384,44.50523382620673,48.825341999764305,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.365336501643824,33.02713003987023],[14,85.0,112.58752580338388,284.5922070027582,29.006952508111,9.445335835828246,5.629376290169194,3.8159595456590516,48.825341999764305,53.314706171127895,-9.237055564881302e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887645642477374,9.76622737041086,5.669282240025049,4.096945130385811,53.314706171127895,58.134641618640615,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.771555005757776,10.092607864227986,5.708819392059821,4.383788472168165,58.134641618640615,63.292039821191395,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117648],[17,85.0,114.95993899909189,304.7405582757458,28.65772108356194,10.420823333340095,5.747996949954595,4.672826383385501,63.292039821191395,68.78948262517434,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.546164574575364,10.751133256281975,5.786823747899006,4.964309508382969,68.78948262517434,74.62984675268372,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.436908519805954,11.083799496383975,5.825308270857989,5.258491225525986,74.62984675268372,80.8163070180084,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.329979072409422,11.419089758400858,5.8634586734381395,5.555631084962719,80.8163070180084,87.35234358855277,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.880216096525913,8.942625511453159,5.440036332129531,3.5025891793236275,27.73322821460489,31.804373954099287,-7.105427357601002e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.722492112874228,9.03729321241822,5.4658662380460505,3.5714269743721694,31.804373954099287,36.00605274747831,-7.105427357601002e-14,0.0,0.2256073632611666,0.2256073632611666,2.7755575615628914e-17,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.530820055273857,9.100232319471942,5.50734760491881,3.592884714553132,36.00605274747831,40.23297594107023,-7.815970093361102e-14,0.0,0.025371096343247856,0.025371096343247856,0.0,46.610214073782146,37.75974811399119,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352793,9.179838404732052,5.548419202366029,3.6314192023660237,40.23297594107023,44.50523382620673,-7.815970093361102e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.08029651600736,31.51210808236462],[13,85.0,111.78183895047879,277.969411367265,29.16233623614219,9.261183895047878,5.58909194752394,3.6720919475239384,44.50523382620673,48.825341999764305,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.365336501643824,33.02713003987023],[14,85.0,112.58752580338388,284.5922070027582,29.006952508111,9.445335835828246,5.629376290169194,3.8159595456590516,48.825341999764305,53.314706171127895,-9.237055564881302e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887645642477374,9.76622737041086,5.669282240025049,4.096945130385811,53.314706171127895,58.134641618640615,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.771555005757776,10.092607864227986,5.708819392059821,4.383788472168165,58.134641618640615,63.292039821191395,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117648],[17,85.0,114.95993899909189,304.7405582757458,28.65772108356194,10.420823333340095,5.747996949954595,4.672826383385501,63.292039821191395,68.78948262517434,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.546164574575364,10.751133256281975,5.786823747899006,4.964309508382969,68.78948262517434,74.62984675268372,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.436908519805954,11.083799496383975,5.825308270857989,5.258491225525986,74.62984675268372,80.8163070180084,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.329979072409422,11.419089758400858,5.8634586734381395,5.555631084962719,80.8163070180084,87.35234358855277,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9000000000000002,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":0.2554724487866875,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.1368683772161603e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.880216096525913,8.942625511453159,5.440036332129531,3.5025891793236275,27.73322821460489,31.804373954099287,-7.105427357601002e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.722492112874228,9.03729321241822,5.4658662380460505,3.5714269743721694,31.804373954099287,36.00605274747831,-7.105427357601002e-14,0.0,0.2256073632611666,0.2256073632611666,2.7755575615628914e-17,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.530820055273857,9.100232319471942,5.50734760491881,3.592884714553132,36.00605274747831,40.23297594107023,-7.815970093361102e-14,0.0,0.025371096343247856,0.025371096343247856,0.0,46.610214073782146,37.75974811399119,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352793,9.179838404732052,5.548419202366029,3.6314192023660237,40.23297594107023,44.50523382620673,-7.815970093361102e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.08029651600736,31.51210808236462],[13,85.0,111.78183895047879,277.969411367265,29.16233623614219,9.261183895047878,5.58909194752394,3.6720919475239384,44.50523382620673,48.825341999764305,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.365336501643824,33.02713003987023],[14,85.0,112.58752580338388,284.5922070027582,29.006952508111,9.445335835828246,5.629376290169194,3.8159595456590516,48.825341999764305,53.314706171127895,-9.237055564881302e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887645642477374,9.76622737041086,5.669282240025049,4.096945130385811,53.314706171127895,58.134641618640615,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.771555005757776,10.092607864227986,5.708819392059821,4.383788472168165,58.134641618640615,63.292039821191395,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117648],[17,85.0,114.95993899909189,304.7405582757458,28.65772108356194,10.420823333340095,5.747996949954595,4.672826383385501,63.292039821191395,68.78948262517434,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.546164574575364,10.751133256281975,5.786823747899006,4.964309508382969,68.78948262517434,74.62984675268372,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.436908519805954,11.083799496383975,5.825308270857989,5.258491225525986,74.62984675268372,80.8163070180084,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.329979072409422,11.419089758400858,5.8634586734381395,5.555631084962719,80.8163070180084,87.35234358855277,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07376353066878,8.856105097480508,5.408195405883114,3.4479096915973946,23.776610535722632,27.73322821460489,-6.394884621840902e-14,0.0,0.0,0.0,0.0,43.322931088246705,40.2601289215251,31.71775044557887],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.880216096525913,8.942625511453159,5.440036332129531,3.5025891793236275,27.73322821460489,31.804373954099287,-7.105427357601002e-14,0.0,0.0044939891822730615,0.0044939891822730615,0.0,44.70054498194297,38.49634876818027,30.244778927844916],[10,85.0,109.31732476092101,258.3872245969018,29.722492112874228,9.03729321241822,5.4658662380460505,3.5714269743721694,31.804373954099287,36.00605274747831,-7.105427357601002e-14,0.0,0.2256073632611666,0.2256073632611666,2.7755575615628914e-17,45.987993570690755,36.85662618164413,30.244778927844912],[11,85.0,110.1469520983762,264.8664570732768,29.530820055273857,9.100232319471942,5.50734760491881,3.592884714553132,36.00605274747831,40.23297594107023,-7.815970093361102e-14,0.0,0.025371096343247856,0.025371096343247856,0.0,46.610214073782146,37.75974811399119,30.244778927844912],[12,85.0,110.96838404732057,271.3940090760604,29.345363589352793,9.179838404732052,5.548419202366029,3.6314192023660237,40.23297594107023,44.50523382620673,-7.815970093361102e-14,0.0,0.0,0.0,0.0,47.22628803549042,39.08029651600736,31.51210808236462],[13,85.0,111.78183895047879,277.969411367265,29.16233623614219,9.261183895047878,5.58909194752394,3.6720919475239384,44.50523382620673,48.825341999764305,-8.526512829121202e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.365336501643824,33.02713003987023],[14,85.0,112.58752580338388,284.5922070027582,29.006952508111,9.445335835828246,5.629376290169194,3.8159595456590516,48.825341999764305,53.314706171127895,-9.237055564881302e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.887645642477374,9.76622737041086,5.669282240025049,4.096945130385811,53.314706171127895,58.134641618640615,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.771555005757776,10.092607864227986,5.708819392059821,4.383788472168165,58.134641618640615,63.292039821191395,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117648],[17,85.0,114.95993899909189,304.7405582757458,28.65772108356194,10.420823333340095,5.747996949954595,4.672826383385501,63.292039821191395,68.78948262517434,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.546164574575364,10.751133256281975,5.786823747899006,4.964309508382969,68.78948262517434,74.62984675268372,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.436908519805954,11.083799496383975,5.825308270857989,5.258491225525986,74.62984675268372,80.8163070180084,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.329979072409422,11.419089758400858,5.8634586734381395,5.555631084962719,80.8163070180084,87.35234358855277,-9.947598300641403e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.9000000000000002,"displaced_debt":0.8999999999999999},"qualified_success":true,"sum_tax_paid":0.2554724487866875,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.1368683772161603e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.069247483285316,8.838040907946649,5.408195405883114,3.429845502063535,23.776610535722632,27.71249881677915,-6.394884621840902e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.83414028322089,8.758322258233022,5.440036332129531,3.318285926103491,27.71249881677915,31.569424342109862,-5.684341886080802e-14,0.0,0.2042820603354385,0.2042820603354385,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.586491587955678,8.493291112743933,5.4658662380460505,3.027424874697882,31.569424342109862,35.13110066528384,-5.684341886080802e-14,0.0,0.5793792926090777,0.5793792926090777,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.46462186791075,8.835439570019489,5.50734760491881,3.328091965100678,35.13110066528384,39.04650297716699,-7.105427357601002e-14,0.0,0.2913951553534959,0.2913951553534959,0.0,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.337689789429913,9.149143205040502,5.548419202366029,3.6007240026744736,39.04650297716699,43.28264886266637,-7.105427357601002e-14,0.0,0.03410577743505616,0.03410577743505616,0.0,47.22628803549042,39.12596687950152,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.16233623614218,9.261183895047893,5.58909194752394,3.6720919475239526,43.28264886266637,47.60275703622396,-9.947598300641403e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.44630786120573,33.122614284793826],[14,85.0,112.58752580338388,284.5922070027582,29.01083798002466,9.460877723482952,5.629376290169194,3.8315014333137576,47.60275703622396,52.11040578129897,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.891696092009568,9.782429168539707,5.669282240025049,4.1131469285146585,52.11040578129897,56.94940216778681,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.775660201182287,10.109028645926102,5.708819392059821,4.400209253866281,56.94940216778681,62.126118937041255,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.882352941176464],[17,85.0,114.95993899909189,304.7405582757458,28.66187861196672,10.437453446959253,5.747996949954595,4.689456497004659,62.126118937041255,67.64312658057615,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117648],[18,85.0,115.7364749579801,311.5485862144505,28.55037264357874,10.767965532295563,5.786823747899006,4.981141784396557,67.64312658057615,73.50329338574858,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117648],[19,85.0,116.50616541715978,318.4018900625187,28.441166007952635,11.100829448970828,5.825308270857989,5.275521178112839,73.50329338574858,79.70978888941075,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.882352941176464],[20,85.0,117.26917346876279,325.3000767371518,28.334285468206843,11.43631534159067,5.8634586734381395,5.572856668152531,79.70978888941075,86.26609085194313,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.069247483285316,8.838040907946649,5.408195405883114,3.429845502063535,23.776610535722632,27.71249881677915,-6.394884621840902e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.83414028322089,8.758322258233022,5.440036332129531,3.318285926103491,27.71249881677915,31.569424342109862,-5.684341886080802e-14,0.0,0.2042820603354385,0.2042820603354385,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.586491587955678,8.493291112743933,5.4658662380460505,3.027424874697882,31.569424342109862,35.13110066528384,-5.684341886080802e-14,0.0,0.5793792926090777,0.5793792926090777,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.46462186791075,8.835439570019489,5.50734760491881,3.328091965100678,35.13110066528384,39.04650297716699,-7.105427357601002e-14,0.0,0.2913951553534959,0.2913951553534959,0.0,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.337689789429913,9.149143205040502,5.548419202366029,3.6007240026744736,39.04650297716699,43.28264886266637,-7.105427357601002e-14,0.0,0.03410577743505616,0.03410577743505616,0.0,47.22628803549042,39.12596687950152,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.16233623614218,9.261183895047893,5.58909194752394,3.6720919475239526,43.28264886266637,47.60275703622396,-9.947598300641403e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.44630786120573,33.122614284793826],[14,85.0,112.58752580338388,284.5922070027582,29.01083798002466,9.460877723482952,5.629376290169194,3.8315014333137576,47.60275703622396,52.11040578129897,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.891696092009568,9.782429168539707,5.669282240025049,4.1131469285146585,52.11040578129897,56.94940216778681,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.775660201182287,10.109028645926102,5.708819392059821,4.400209253866281,56.94940216778681,62.126118937041255,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.882352941176464],[17,85.0,114.95993899909189,304.7405582757458,28.66187861196672,10.437453446959253,5.747996949954595,4.689456497004659,62.126118937041255,67.64312658057615,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117648],[18,85.0,115.7364749579801,311.5485862144505,28.55037264357874,10.767965532295563,5.786823747899006,4.981141784396557,67.64312658057615,73.50329338574858,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117648],[19,85.0,116.50616541715978,318.4018900625187,28.441166007952635,11.100829448970828,5.825308270857989,5.275521178112839,73.50329338574858,79.70978888941075,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.882352941176464],[20,85.0,117.26917346876279,325.3000767371518,28.334285468206843,11.43631534159067,5.8634586734381395,5.572856668152531,79.70978888941075,86.26609085194313,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":1.1292336074373592,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.069247483285316,8.838040907946649,5.408195405883114,3.429845502063535,23.776610535722632,27.71249881677915,-6.394884621840902e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.83414028322089,8.758322258233022,5.440036332129531,3.318285926103491,27.71249881677915,31.569424342109862,-5.684341886080802e-14,0.0,0.2042820603354385,0.2042820603354385,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.586491587955678,8.493291112743933,5.4658662380460505,3.027424874697882,31.569424342109862,35.13110066528384,-5.684341886080802e-14,0.0,0.5793792926090777,0.5793792926090777,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.46462186791075,8.835439570019489,5.50734760491881,3.328091965100678,35.13110066528384,39.04650297716699,-7.105427357601002e-14,0.0,0.2913951553534959,0.2913951553534959,0.0,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.337689789429913,9.149143205040502,5.548419202366029,3.6007240026744736,39.04650297716699,43.28264886266637,-7.105427357601002e-14,0.0,0.03410577743505616,0.03410577743505616,0.0,47.22628803549042,39.12596687950152,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.16233623614218,9.261183895047893,5.58909194752394,3.6720919475239526,43.28264886266637,47.60275703622396,-9.947598300641403e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.44630786120573,33.122614284793826],[14,85.0,112.58752580338388,284.5922070027582,29.01083798002466,9.460877723482952,5.629376290169194,3.8315014333137576,47.60275703622396,52.11040578129897,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.891696092009568,9.782429168539707,5.669282240025049,4.1131469285146585,52.11040578129897,56.94940216778681,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.775660201182287,10.109028645926102,5.708819392059821,4.400209253866281,56.94940216778681,62.126118937041255,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.882352941176464],[17,85.0,114.95993899909189,304.7405582757458,28.66187861196672,10.437453446959253,5.747996949954595,4.689456497004659,62.126118937041255,67.64312658057615,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117648],[18,85.0,115.7364749579801,311.5485862144505,28.55037264357874,10.767965532295563,5.786823747899006,4.981141784396557,67.64312658057615,73.50329338574858,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117648],[19,85.0,116.50616541715978,318.4018900625187,28.441166007952635,11.100829448970828,5.825308270857989,5.275521178112839,73.50329338574858,79.70978888941075,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.882352941176464],[20,85.0,117.26917346876279,325.3000767371518,28.334285468206843,11.43631534159067,5.8634586734381395,5.572856668152531,79.70978888941075,86.26609085194313,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.069247483285316,8.838040907946649,5.408195405883114,3.429845502063535,23.776610535722632,27.71249881677915,-6.394884621840902e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.83414028322089,8.758322258233022,5.440036332129531,3.318285926103491,27.71249881677915,31.569424342109862,-5.684341886080802e-14,0.0,0.2042820603354385,0.2042820603354385,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.586491587955678,8.493291112743933,5.4658662380460505,3.027424874697882,31.569424342109862,35.13110066528384,-5.684341886080802e-14,0.0,0.5793792926090777,0.5793792926090777,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.46462186791075,8.835439570019489,5.50734760491881,3.328091965100678,35.13110066528384,39.04650297716699,-7.105427357601002e-14,0.0,0.2913951553534959,0.2913951553534959,0.0,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.337689789429913,9.149143205040502,5.548419202366029,3.6007240026744736,39.04650297716699,43.28264886266637,-7.105427357601002e-14,0.0,0.03410577743505616,0.03410577743505616,0.0,47.22628803549042,39.12596687950152,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.16233623614218,9.261183895047893,5.58909194752394,3.6720919475239526,43.28264886266637,47.60275703622396,-9.947598300641403e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.44630786120573,33.122614284793826],[14,85.0,112.58752580338388,284.5922070027582,29.01083798002466,9.460877723482952,5.629376290169194,3.8315014333137576,47.60275703622396,52.11040578129897,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.891696092009568,9.782429168539707,5.669282240025049,4.1131469285146585,52.11040578129897,56.94940216778681,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.775660201182287,10.109028645926102,5.708819392059821,4.400209253866281,56.94940216778681,62.126118937041255,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.882352941176464],[17,85.0,114.95993899909189,304.7405582757458,28.66187861196672,10.437453446959253,5.747996949954595,4.689456497004659,62.126118937041255,67.64312658057615,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117648],[18,85.0,115.7364749579801,311.5485862144505,28.55037264357874,10.767965532295563,5.786823747899006,4.981141784396557,67.64312658057615,73.50329338574858,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117648],[19,85.0,116.50616541715978,318.4018900625187,28.441166007952635,11.100829448970828,5.825308270857989,5.275521178112839,73.50329338574858,79.70978888941075,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.882352941176464],[20,85.0,117.26917346876279,325.3000767371518,28.334285468206843,11.43631534159067,5.8634586734381395,5.572856668152531,79.70978888941075,86.26609085194313,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":1.1292336074373592,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.069247483285316,8.838040907946649,5.408195405883114,3.429845502063535,23.776610535722632,27.71249881677915,-6.394884621840902e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.83414028322089,8.758322258233022,5.440036332129531,3.318285926103491,27.71249881677915,31.569424342109862,-5.684341886080802e-14,0.0,0.2042820603354385,0.2042820603354385,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.586491587955678,8.493291112743933,5.4658662380460505,3.027424874697882,31.569424342109862,35.13110066528384,-5.684341886080802e-14,0.0,0.5793792926090777,0.5793792926090777,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.46462186791075,8.835439570019489,5.50734760491881,3.328091965100678,35.13110066528384,39.04650297716699,-7.105427357601002e-14,0.0,0.2913951553534959,0.2913951553534959,0.0,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.337689789429913,9.149143205040502,5.548419202366029,3.6007240026744736,39.04650297716699,43.28264886266637,-7.105427357601002e-14,0.0,0.03410577743505616,0.03410577743505616,0.0,47.22628803549042,39.12596687950152,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.16233623614218,9.261183895047893,5.58909194752394,3.6720919475239526,43.28264886266637,47.60275703622396,-9.947598300641403e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.44630786120573,33.122614284793826],[14,85.0,112.58752580338388,284.5922070027582,29.01083798002466,9.460877723482952,5.629376290169194,3.8315014333137576,47.60275703622396,52.11040578129897,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.891696092009568,9.782429168539707,5.669282240025049,4.1131469285146585,52.11040578129897,56.94940216778681,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.775660201182287,10.109028645926102,5.708819392059821,4.400209253866281,56.94940216778681,62.126118937041255,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.882352941176464],[17,85.0,114.95993899909189,304.7405582757458,28.66187861196672,10.437453446959253,5.747996949954595,4.689456497004659,62.126118937041255,67.64312658057615,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117648],[18,85.0,115.7364749579801,311.5485862144505,28.55037264357874,10.767965532295563,5.786823747899006,4.981141784396557,67.64312658057615,73.50329338574858,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117648],[19,85.0,116.50616541715978,318.4018900625187,28.441166007952635,11.100829448970828,5.825308270857989,5.275521178112839,73.50329338574858,79.70978888941075,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.882352941176464],[20,85.0,117.26917346876279,325.3000767371518,28.334285468206843,11.43631534159067,5.8634586734381395,5.572856668152531,79.70978888941075,86.26609085194313,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.069247483285316,8.838040907946649,5.408195405883114,3.429845502063535,23.776610535722632,27.71249881677915,-6.394884621840902e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.83414028322089,8.758322258233022,5.440036332129531,3.318285926103491,27.71249881677915,31.569424342109862,-5.684341886080802e-14,0.0,0.2042820603354385,0.2042820603354385,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.586491587955678,8.493291112743933,5.4658662380460505,3.027424874697882,31.569424342109862,35.13110066528384,-5.684341886080802e-14,0.0,0.5793792926090777,0.5793792926090777,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.46462186791075,8.835439570019489,5.50734760491881,3.328091965100678,35.13110066528384,39.04650297716699,-7.105427357601002e-14,0.0,0.2913951553534959,0.2913951553534959,0.0,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.337689789429913,9.149143205040502,5.548419202366029,3.6007240026744736,39.04650297716699,43.28264886266637,-7.105427357601002e-14,0.0,0.03410577743505616,0.03410577743505616,0.0,47.22628803549042,39.12596687950152,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.16233623614218,9.261183895047893,5.58909194752394,3.6720919475239526,43.28264886266637,47.60275703622396,-9.947598300641403e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.44630786120573,33.122614284793826],[14,85.0,112.58752580338388,284.5922070027582,29.01083798002466,9.460877723482952,5.629376290169194,3.8315014333137576,47.60275703622396,52.11040578129897,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.891696092009568,9.782429168539707,5.669282240025049,4.1131469285146585,52.11040578129897,56.94940216778681,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.775660201182287,10.109028645926102,5.708819392059821,4.400209253866281,56.94940216778681,62.126118937041255,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.882352941176464],[17,85.0,114.95993899909189,304.7405582757458,28.66187861196672,10.437453446959253,5.747996949954595,4.689456497004659,62.126118937041255,67.64312658057615,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117648],[18,85.0,115.7364749579801,311.5485862144505,28.55037264357874,10.767965532295563,5.786823747899006,4.981141784396557,67.64312658057615,73.50329338574858,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117648],[19,85.0,116.50616541715978,318.4018900625187,28.441166007952635,11.100829448970828,5.825308270857989,5.275521178112839,73.50329338574858,79.70978888941075,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.882352941176464],[20,85.0,117.26917346876279,325.3000767371518,28.334285468206843,11.43631534159067,5.8634586734381395,5.572856668152531,79.70978888941075,86.26609085194313,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":1.1292336074373592,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.3500311979441904e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.071756398498344,8.848076568798803,5.408195405883114,3.4398811629156887,23.776610535722632,27.72401514890457,-7.105427357601002e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.859669410647797,8.860438767940693,5.440036332129531,3.4204024358111615,27.72401514890457,31.699633210568848,-7.105427357601002e-14,0.0,0.20434336148555676,0.20434336148555676,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.658842755475064,8.782695782821548,5.4658662380460505,3.316829544775498,31.699633210568848,35.60178561618708,-7.105427357601002e-14,0.0,0.5800917331763991,0.5800917331763991,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.500793151667388,8.980124705046094,5.50734760491881,3.472777100127284,35.60178561618708,39.68740573398389,-8.526512829121202e-14,0.0,0.2939262619788221,0.2939262619788221,1.3877787807814457e-17,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.341786345813624,9.165529430575376,5.548419202366029,3.617110228209347,39.68740573398389,43.94282953187724,-7.815970093361102e-14,0.0,0.035772435391687285,0.035772435391687285,0.0,47.22628803549042,39.11018889845044,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.16233623614218,9.261183895047893,5.58909194752394,3.6720919475239526,43.94282953187724,48.26293770543483,-9.947598300641403e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.431354707388785,33.1050955519203],[14,85.0,112.58752580338388,284.5922070027582,29.01014832541734,9.458119105053626,5.629376290169194,3.828742814884432,48.26293770543483,52.76734101706357,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.89096539051311,9.77950636255379,5.669282240025049,4.110224122528741,52.76734101706357,57.602898808273856,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.774909300392473,10.106025042766746,5.708819392059821,4.397205650706924,57.602898808273856,62.77608192675259,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66110936675799,10.43437646612422,5.747996949954595,4.686379516169626,62.77608192675259,68.28946959283451,-9.237055564881302e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.549586662120095,10.764821606460785,5.786823747899006,4.977997858561779,68.28946959283451,74.14593766173071,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117648],[19,85.0,116.50616541715978,318.4018900625187,28.440364652111697,11.09762402560689,5.825308270857989,5.2723157547489015,74.14593766173071,80.34866207908236,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.882352941176464],[20,85.0,117.26917346876279,325.3000767371518,28.33346987267046,11.433052959444922,5.8634586734381395,5.569594286006782,80.34866207908236,86.90112594497269,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.071756398498344,8.848076568798803,5.408195405883114,3.4398811629156887,23.776610535722632,27.72401514890457,-7.105427357601002e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.859669410647797,8.860438767940693,5.440036332129531,3.4204024358111615,27.72401514890457,31.699633210568848,-7.105427357601002e-14,0.0,0.20434336148555676,0.20434336148555676,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.658842755475064,8.782695782821548,5.4658662380460505,3.316829544775498,31.699633210568848,35.60178561618708,-7.105427357601002e-14,0.0,0.5800917331763991,0.5800917331763991,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.500793151667388,8.980124705046094,5.50734760491881,3.472777100127284,35.60178561618708,39.68740573398389,-8.526512829121202e-14,0.0,0.2939262619788221,0.2939262619788221,1.3877787807814457e-17,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.341786345813624,9.165529430575376,5.548419202366029,3.617110228209347,39.68740573398389,43.94282953187724,-7.815970093361102e-14,0.0,0.035772435391687285,0.035772435391687285,0.0,47.22628803549042,39.11018889845044,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.16233623614218,9.261183895047893,5.58909194752394,3.6720919475239526,43.94282953187724,48.26293770543483,-9.947598300641403e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.431354707388785,33.1050955519203],[14,85.0,112.58752580338388,284.5922070027582,29.01014832541734,9.458119105053626,5.629376290169194,3.828742814884432,48.26293770543483,52.76734101706357,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.89096539051311,9.77950636255379,5.669282240025049,4.110224122528741,52.76734101706357,57.602898808273856,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.774909300392473,10.106025042766746,5.708819392059821,4.397205650706924,57.602898808273856,62.77608192675259,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66110936675799,10.43437646612422,5.747996949954595,4.686379516169626,62.77608192675259,68.28946959283451,-9.237055564881302e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.549586662120095,10.764821606460785,5.786823747899006,4.977997858561779,68.28946959283451,74.14593766173071,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117648],[19,85.0,116.50616541715978,318.4018900625187,28.440364652111697,11.09762402560689,5.825308270857989,5.2723157547489015,74.14593766173071,80.34866207908236,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.882352941176464],[20,85.0,117.26917346876279,325.3000767371518,28.33346987267046,11.433052959444922,5.8634586734381395,5.569594286006782,80.34866207908236,86.90112594497269,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":1.1342051137367561,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.1368683772161603e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.071756398498344,8.848076568798803,5.408195405883114,3.4398811629156887,23.776610535722632,27.72401514890457,-7.105427357601002e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.859669410647797,8.860438767940693,5.440036332129531,3.4204024358111615,27.72401514890457,31.699633210568848,-7.105427357601002e-14,0.0,0.20434336148555676,0.20434336148555676,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.658842755475064,8.782695782821548,5.4658662380460505,3.316829544775498,31.699633210568848,35.60178561618708,-7.105427357601002e-14,0.0,0.5800917331763991,0.5800917331763991,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.500793151667388,8.980124705046094,5.50734760491881,3.472777100127284,35.60178561618708,39.68740573398389,-8.526512829121202e-14,0.0,0.2939262619788221,0.2939262619788221,1.3877787807814457e-17,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.341786345813624,9.165529430575376,5.548419202366029,3.617110228209347,39.68740573398389,43.94282953187724,-7.815970093361102e-14,0.0,0.035772435391687285,0.035772435391687285,0.0,47.22628803549042,39.11018889845044,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.16233623614218,9.261183895047893,5.58909194752394,3.6720919475239526,43.94282953187724,48.26293770543483,-9.947598300641403e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.431354707388785,33.1050955519203],[14,85.0,112.58752580338388,284.5922070027582,29.01014832541734,9.458119105053626,5.629376290169194,3.828742814884432,48.26293770543483,52.76734101706357,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.89096539051311,9.77950636255379,5.669282240025049,4.110224122528741,52.76734101706357,57.602898808273856,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.774909300392473,10.106025042766746,5.708819392059821,4.397205650706924,57.602898808273856,62.77608192675259,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66110936675799,10.43437646612422,5.747996949954595,4.686379516169626,62.77608192675259,68.28946959283451,-9.237055564881302e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.549586662120095,10.764821606460785,5.786823747899006,4.977997858561779,68.28946959283451,74.14593766173071,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117648],[19,85.0,116.50616541715978,318.4018900625187,28.440364652111697,11.09762402560689,5.825308270857989,5.2723157547489015,74.14593766173071,80.34866207908236,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.882352941176464],[20,85.0,117.26917346876279,325.3000767371518,28.33346987267046,11.433052959444922,5.8634586734381395,5.569594286006782,80.34866207908236,86.90112594497269,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.071756398498344,8.848076568798803,5.408195405883114,3.4398811629156887,23.776610535722632,27.72401514890457,-7.105427357601002e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.859669410647797,8.860438767940693,5.440036332129531,3.4204024358111615,27.72401514890457,31.699633210568848,-7.105427357601002e-14,0.0,0.20434336148555676,0.20434336148555676,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.658842755475064,8.782695782821548,5.4658662380460505,3.316829544775498,31.699633210568848,35.60178561618708,-7.105427357601002e-14,0.0,0.5800917331763991,0.5800917331763991,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.500793151667388,8.980124705046094,5.50734760491881,3.472777100127284,35.60178561618708,39.68740573398389,-8.526512829121202e-14,0.0,0.2939262619788221,0.2939262619788221,1.3877787807814457e-17,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.341786345813624,9.165529430575376,5.548419202366029,3.617110228209347,39.68740573398389,43.94282953187724,-7.815970093361102e-14,0.0,0.035772435391687285,0.035772435391687285,0.0,47.22628803549042,39.11018889845044,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.16233623614218,9.261183895047893,5.58909194752394,3.6720919475239526,43.94282953187724,48.26293770543483,-9.947598300641403e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.431354707388785,33.1050955519203],[14,85.0,112.58752580338388,284.5922070027582,29.01014832541734,9.458119105053626,5.629376290169194,3.828742814884432,48.26293770543483,52.76734101706357,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.89096539051311,9.77950636255379,5.669282240025049,4.110224122528741,52.76734101706357,57.602898808273856,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.774909300392473,10.106025042766746,5.708819392059821,4.397205650706924,57.602898808273856,62.77608192675259,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66110936675799,10.43437646612422,5.747996949954595,4.686379516169626,62.77608192675259,68.28946959283451,-9.237055564881302e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.549586662120095,10.764821606460785,5.786823747899006,4.977997858561779,68.28946959283451,74.14593766173071,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117648],[19,85.0,116.50616541715978,318.4018900625187,28.440364652111697,11.09762402560689,5.825308270857989,5.2723157547489015,74.14593766173071,80.34866207908236,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.882352941176464],[20,85.0,117.26917346876279,325.3000767371518,28.33346987267046,11.433052959444922,5.8634586734381395,5.569594286006782,80.34866207908236,86.90112594497269,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":1.1342051137367561,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.1368683772161603e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.071756398498344,8.848076568798803,5.408195405883114,3.4398811629156887,23.776610535722632,27.72401514890457,-7.105427357601002e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.859669410647797,8.860438767940693,5.440036332129531,3.4204024358111615,27.72401514890457,31.699633210568848,-7.105427357601002e-14,0.0,0.20434336148555676,0.20434336148555676,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.658842755475064,8.782695782821548,5.4658662380460505,3.316829544775498,31.699633210568848,35.60178561618708,-7.105427357601002e-14,0.0,0.5800917331763991,0.5800917331763991,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.500793151667388,8.980124705046094,5.50734760491881,3.472777100127284,35.60178561618708,39.68740573398389,-8.526512829121202e-14,0.0,0.2939262619788221,0.2939262619788221,1.3877787807814457e-17,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.341786345813624,9.165529430575376,5.548419202366029,3.617110228209347,39.68740573398389,43.94282953187724,-7.815970093361102e-14,0.0,0.035772435391687285,0.035772435391687285,0.0,47.22628803549042,39.11018889845044,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.16233623614218,9.261183895047893,5.58909194752394,3.6720919475239526,43.94282953187724,48.26293770543483,-9.947598300641403e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.431354707388785,33.1050955519203],[14,85.0,112.58752580338388,284.5922070027582,29.01014832541734,9.458119105053626,5.629376290169194,3.828742814884432,48.26293770543483,52.76734101706357,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.89096539051311,9.77950636255379,5.669282240025049,4.110224122528741,52.76734101706357,57.602898808273856,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.774909300392473,10.106025042766746,5.708819392059821,4.397205650706924,57.602898808273856,62.77608192675259,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66110936675799,10.43437646612422,5.747996949954595,4.686379516169626,62.77608192675259,68.28946959283451,-9.237055564881302e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.549586662120095,10.764821606460785,5.786823747899006,4.977997858561779,68.28946959283451,74.14593766173071,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117648],[19,85.0,116.50616541715978,318.4018900625187,28.440364652111697,11.09762402560689,5.825308270857989,5.2723157547489015,74.14593766173071,80.34866207908236,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.882352941176464],[20,85.0,117.26917346876279,325.3000767371518,28.33346987267046,11.433052959444922,5.8634586734381395,5.569594286006782,80.34866207908236,86.90112594497269,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.071756398498344,8.848076568798803,5.408195405883114,3.4398811629156887,23.776610535722632,27.72401514890457,-7.105427357601002e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.859669410647797,8.860438767940693,5.440036332129531,3.4204024358111615,27.72401514890457,31.699633210568848,-7.105427357601002e-14,0.0,0.20434336148555676,0.20434336148555676,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.658842755475064,8.782695782821548,5.4658662380460505,3.316829544775498,31.699633210568848,35.60178561618708,-7.105427357601002e-14,0.0,0.5800917331763991,0.5800917331763991,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.500793151667388,8.980124705046094,5.50734760491881,3.472777100127284,35.60178561618708,39.68740573398389,-8.526512829121202e-14,0.0,0.2939262619788221,0.2939262619788221,1.3877787807814457e-17,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.341786345813624,9.165529430575376,5.548419202366029,3.617110228209347,39.68740573398389,43.94282953187724,-7.815970093361102e-14,0.0,0.035772435391687285,0.035772435391687285,0.0,47.22628803549042,39.11018889845044,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.16233623614218,9.261183895047893,5.58909194752394,3.6720919475239526,43.94282953187724,48.26293770543483,-9.947598300641403e-14,0.0,0.0,0.0,0.0,47.836379212859086,40.431354707388785,33.1050955519203],[14,85.0,112.58752580338388,284.5922070027582,29.01014832541734,9.458119105053626,5.629376290169194,3.828742814884432,48.26293770543483,52.76734101706357,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.89096539051311,9.77950636255379,5.669282240025049,4.110224122528741,52.76734101706357,57.602898808273856,-9.947598300641403e-14,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.774909300392473,10.106025042766746,5.708819392059821,4.397205650706924,57.602898808273856,62.77608192675259,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66110936675799,10.43437646612422,5.747996949954595,4.686379516169626,62.77608192675259,68.28946959283451,-9.237055564881302e-14,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.549586662120095,10.764821606460785,5.786823747899006,4.977997858561779,68.28946959283451,74.14593766173071,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117648],[19,85.0,116.50616541715978,318.4018900625187,28.440364652111697,11.09762402560689,5.825308270857989,5.2723157547489015,74.14593766173071,80.34866207908236,-8.526512829121202e-14,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.882352941176464],[20,85.0,117.26917346876279,325.3000767371518,28.33346987267046,11.433052959444922,5.8634586734381395,5.569594286006782,80.34866207908236,86.90112594497269,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":1.1342051137367561,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.1368683772161603e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07426531371139,8.858112229650942,5.408195405883114,3.449916823767828,23.776610535722632,27.735531481029977,-6.394884621840902e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.885213863200768,8.962616578152605,5.440036332129531,3.5225802460230744,27.735531481029977,31.829913330114913,-7.105427357601002e-14,0.0,0.20440465617679182,0.20440465617679182,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.731372022955455,9.072812852743198,5.4658662380460505,3.606946614697147,31.829913330114913,36.07337993564097,-9.237055564881302e-14,0.0,0.5808037665108459,0.5808037665108459,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.537597099683516,9.127340497110637,5.50734760491881,3.619992892191827,36.07337993564097,40.332195102925475,-9.237055564881302e-14,0.0,0.2964528727302631,0.2964528727302631,0.0,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.346299643681213,9.183582622045847,5.548419202366029,3.6351634196798184,40.332195102925475,44.60885794960761,-1.0658141036401503e-13,0.0,0.03744217313787601,0.03744217313787601,0.0,47.22628803549042,39.094368437026915,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.162336236142167,9.261183895047878,5.58909194752394,3.6720919475239384,44.60885794960761,48.92896612316518,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.836379212859086,40.41631482271668,33.087490451421175],[14,85.0,112.58752580338388,284.5922070027582,29.00945538885788,9.455347358815814,5.629376290169194,3.82597106864662,48.92896612316518,53.43010855686709,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117648],[15,85.0,113.38564480050097,291.26195081455234,28.890231147724755,9.776569391400457,5.669282240025049,4.107287151375409,53.43010855686709,58.262211087896986,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.774154638840216,10.103006396557817,5.708819392059821,4.394187004497995,58.262211087896986,63.43184285789463,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117648],[17,85.0,114.95993899909189,304.7405582757458,28.6603361521093,10.43128360752955,5.747996949954595,4.683286657574956,63.43184285789463,68.94159186680635,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.548796512944307,10.761661009757802,5.786823747899006,4.974837261858796,68.94159186680635,74.79434158664023,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.43955894027595,11.09440117826405,5.825308270857989,5.269092907406061,74.79434158664023,80.99327441888265,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.332649742329806,11.42977243808258,5.8634586734381395,5.56631376464444,80.99327441888265,87.5418788478761,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07426531371139,8.858112229650942,5.408195405883114,3.449916823767828,23.776610535722632,27.735531481029977,-6.394884621840902e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.885213863200768,8.962616578152605,5.440036332129531,3.5225802460230744,27.735531481029977,31.829913330114913,-7.105427357601002e-14,0.0,0.20440465617679182,0.20440465617679182,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.731372022955455,9.072812852743198,5.4658662380460505,3.606946614697147,31.829913330114913,36.07337993564097,-9.237055564881302e-14,0.0,0.5808037665108459,0.5808037665108459,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.537597099683516,9.127340497110637,5.50734760491881,3.619992892191827,36.07337993564097,40.332195102925475,-9.237055564881302e-14,0.0,0.2964528727302631,0.2964528727302631,0.0,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.346299643681213,9.183582622045847,5.548419202366029,3.6351634196798184,40.332195102925475,44.60885794960761,-1.0658141036401503e-13,0.0,0.03744217313787601,0.03744217313787601,0.0,47.22628803549042,39.094368437026915,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.162336236142167,9.261183895047878,5.58909194752394,3.6720919475239384,44.60885794960761,48.92896612316518,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.836379212859086,40.41631482271668,33.087490451421175],[14,85.0,112.58752580338388,284.5922070027582,29.00945538885788,9.455347358815814,5.629376290169194,3.82597106864662,48.92896612316518,53.43010855686709,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117648],[15,85.0,113.38564480050097,291.26195081455234,28.890231147724755,9.776569391400457,5.669282240025049,4.107287151375409,53.43010855686709,58.262211087896986,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.774154638840216,10.103006396557817,5.708819392059821,4.394187004497995,58.262211087896986,63.43184285789463,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117648],[17,85.0,114.95993899909189,304.7405582757458,28.6603361521093,10.43128360752955,5.747996949954595,4.683286657574956,63.43184285789463,68.94159186680635,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.548796512944307,10.761661009757802,5.786823747899006,4.974837261858796,68.94159186680635,74.79434158664023,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.43955894027595,11.09440117826405,5.825308270857989,5.269092907406061,74.79434158664023,80.99327441888265,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.332649742329806,11.42977243808258,5.8634586734381395,5.56631376464444,80.99327441888265,87.5418788478761,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":1.1391747902600677,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.4210854715202004e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07426531371139,8.858112229650942,5.408195405883114,3.449916823767828,23.776610535722632,27.735531481029977,-6.394884621840902e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.885213863200768,8.962616578152605,5.440036332129531,3.5225802460230744,27.735531481029977,31.829913330114913,-7.105427357601002e-14,0.0,0.20440465617679182,0.20440465617679182,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.731372022955455,9.072812852743198,5.4658662380460505,3.606946614697147,31.829913330114913,36.07337993564097,-9.237055564881302e-14,0.0,0.5808037665108459,0.5808037665108459,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.537597099683516,9.127340497110637,5.50734760491881,3.619992892191827,36.07337993564097,40.332195102925475,-9.237055564881302e-14,0.0,0.2964528727302631,0.2964528727302631,0.0,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.346299643681213,9.183582622045847,5.548419202366029,3.6351634196798184,40.332195102925475,44.60885794960761,-1.0658141036401503e-13,0.0,0.03744217313787601,0.03744217313787601,0.0,47.22628803549042,39.094368437026915,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.162336236142167,9.261183895047878,5.58909194752394,3.6720919475239384,44.60885794960761,48.92896612316518,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.836379212859086,40.41631482271668,33.087490451421175],[14,85.0,112.58752580338388,284.5922070027582,29.00945538885788,9.455347358815814,5.629376290169194,3.82597106864662,48.92896612316518,53.43010855686709,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117648],[15,85.0,113.38564480050097,291.26195081455234,28.890231147724755,9.776569391400457,5.669282240025049,4.107287151375409,53.43010855686709,58.262211087896986,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.774154638840216,10.103006396557817,5.708819392059821,4.394187004497995,58.262211087896986,63.43184285789463,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117648],[17,85.0,114.95993899909189,304.7405582757458,28.6603361521093,10.43128360752955,5.747996949954595,4.683286657574956,63.43184285789463,68.94159186680635,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.548796512944307,10.761661009757802,5.786823747899006,4.974837261858796,68.94159186680635,74.79434158664023,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.43955894027595,11.09440117826405,5.825308270857989,5.269092907406061,74.79434158664023,80.99327441888265,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.332649742329806,11.42977243808258,5.8634586734381395,5.56631376464444,80.99327441888265,87.5418788478761,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07426531371139,8.858112229650942,5.408195405883114,3.449916823767828,23.776610535722632,27.735531481029977,-6.394884621840902e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.885213863200768,8.962616578152605,5.440036332129531,3.5225802460230744,27.735531481029977,31.829913330114913,-7.105427357601002e-14,0.0,0.20440465617679182,0.20440465617679182,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.731372022955455,9.072812852743198,5.4658662380460505,3.606946614697147,31.829913330114913,36.07337993564097,-9.237055564881302e-14,0.0,0.5808037665108459,0.5808037665108459,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.537597099683516,9.127340497110637,5.50734760491881,3.619992892191827,36.07337993564097,40.332195102925475,-9.237055564881302e-14,0.0,0.2964528727302631,0.2964528727302631,0.0,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.346299643681213,9.183582622045847,5.548419202366029,3.6351634196798184,40.332195102925475,44.60885794960761,-1.0658141036401503e-13,0.0,0.03744217313787601,0.03744217313787601,0.0,47.22628803549042,39.094368437026915,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.162336236142167,9.261183895047878,5.58909194752394,3.6720919475239384,44.60885794960761,48.92896612316518,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.836379212859086,40.41631482271668,33.087490451421175],[14,85.0,112.58752580338388,284.5922070027582,29.00945538885788,9.455347358815814,5.629376290169194,3.82597106864662,48.92896612316518,53.43010855686709,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117648],[15,85.0,113.38564480050097,291.26195081455234,28.890231147724755,9.776569391400457,5.669282240025049,4.107287151375409,53.43010855686709,58.262211087896986,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.774154638840216,10.103006396557817,5.708819392059821,4.394187004497995,58.262211087896986,63.43184285789463,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117648],[17,85.0,114.95993899909189,304.7405582757458,28.6603361521093,10.43128360752955,5.747996949954595,4.683286657574956,63.43184285789463,68.94159186680635,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.548796512944307,10.761661009757802,5.786823747899006,4.974837261858796,68.94159186680635,74.79434158664023,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.43955894027595,11.09440117826405,5.825308270857989,5.269092907406061,74.79434158664023,80.99327441888265,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.332649742329806,11.42977243808258,5.8634586734381395,5.56631376464444,80.99327441888265,87.5418788478761,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":1.1391747902600677,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.4210854715202004e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07426531371139,8.858112229650942,5.408195405883114,3.449916823767828,23.776610535722632,27.735531481029977,-6.394884621840902e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.885213863200768,8.962616578152605,5.440036332129531,3.5225802460230744,27.735531481029977,31.829913330114913,-7.105427357601002e-14,0.0,0.20440465617679182,0.20440465617679182,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.731372022955455,9.072812852743198,5.4658662380460505,3.606946614697147,31.829913330114913,36.07337993564097,-9.237055564881302e-14,0.0,0.5808037665108459,0.5808037665108459,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.537597099683516,9.127340497110637,5.50734760491881,3.619992892191827,36.07337993564097,40.332195102925475,-9.237055564881302e-14,0.0,0.2964528727302631,0.2964528727302631,0.0,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.346299643681213,9.183582622045847,5.548419202366029,3.6351634196798184,40.332195102925475,44.60885794960761,-1.0658141036401503e-13,0.0,0.03744217313787601,0.03744217313787601,0.0,47.22628803549042,39.094368437026915,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.162336236142167,9.261183895047878,5.58909194752394,3.6720919475239384,44.60885794960761,48.92896612316518,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.836379212859086,40.41631482271668,33.087490451421175],[14,85.0,112.58752580338388,284.5922070027582,29.00945538885788,9.455347358815814,5.629376290169194,3.82597106864662,48.92896612316518,53.43010855686709,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117648],[15,85.0,113.38564480050097,291.26195081455234,28.890231147724755,9.776569391400457,5.669282240025049,4.107287151375409,53.43010855686709,58.262211087896986,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.774154638840216,10.103006396557817,5.708819392059821,4.394187004497995,58.262211087896986,63.43184285789463,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117648],[17,85.0,114.95993899909189,304.7405582757458,28.6603361521093,10.43128360752955,5.747996949954595,4.683286657574956,63.43184285789463,68.94159186680635,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.548796512944307,10.761661009757802,5.786823747899006,4.974837261858796,68.94159186680635,74.79434158664023,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.43955894027595,11.09440117826405,5.825308270857989,5.269092907406061,74.79434158664023,80.99327441888265,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.332649742329806,11.42977243808258,5.8634586734381395,5.56631376464444,80.99327441888265,87.5418788478761,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.297267036778678,8.756770205876123,5.3705517696047265,3.3862184362713963,19.943155702207843,23.776610535722632,-5.684341886080802e-14,0.0,0.0,0.0,0.0,41.85827654407089,41.64023260332932,32.944201208868584],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.07426531371139,8.858112229650942,5.408195405883114,3.449916823767828,23.776610535722632,27.735531481029977,-6.394884621840902e-14,0.0,0.020071321704290934,0.020071321704290934,0.0,43.322931088246705,40.2601289215251,31.925044423836297],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.885213863200768,8.962616578152605,5.440036332129531,3.5225802460230744,27.735531481029977,31.829913330114913,-7.105427357601002e-14,0.0,0.20440465617679182,0.20440465617679182,0.0,44.70054498194297,38.9042165250688,31.925044423836294],[10,85.0,109.31732476092101,258.3872245969018,29.731372022955455,9.072812852743198,5.4658662380460505,3.606946614697147,31.829913330114913,36.07337993564097,-9.237055564881302e-14,0.0,0.5808037665108459,0.5808037665108459,0.0,45.987993570690755,38.904216525068804,31.925044423836294],[11,85.0,110.1469520983762,264.8664570732768,29.537597099683516,9.127340497110637,5.50734760491881,3.619992892191827,36.07337993564097,40.332195102925475,-9.237055564881302e-14,0.0,0.2964528727302631,0.2964528727302631,0.0,46.610214073782146,38.904216525068804,31.925044423836294],[12,85.0,110.96838404732057,271.3940090760604,29.346299643681213,9.183582622045847,5.548419202366029,3.6351634196798184,40.332195102925475,44.60885794960761,-1.0658141036401503e-13,0.0,0.03744217313787601,0.03744217313787601,0.0,47.22628803549042,39.094368437026915,31.925044423836294],[13,85.0,111.78183895047879,277.969411367265,29.162336236142167,9.261183895047878,5.58909194752394,3.6720919475239384,44.60885794960761,48.92896612316518,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,47.836379212859086,40.41631482271668,33.087490451421175],[14,85.0,112.58752580338388,284.5922070027582,29.00945538885788,9.455347358815814,5.629376290169194,3.82597106864662,48.92896612316518,53.43010855686709,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117648],[15,85.0,113.38564480050097,291.26195081455234,28.890231147724755,9.776569391400457,5.669282240025049,4.107287151375409,53.43010855686709,58.262211087896986,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.774154638840216,10.103006396557817,5.708819392059821,4.394187004497995,58.262211087896986,63.43184285789463,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117648],[17,85.0,114.95993899909189,304.7405582757458,28.6603361521093,10.43128360752955,5.747996949954595,4.683286657574956,63.43184285789463,68.94159186680635,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.548796512944307,10.761661009757802,5.786823747899006,4.974837261858796,68.94159186680635,74.79434158664023,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.43955894027595,11.09440117826405,5.825308270857989,5.269092907406061,74.79434158664023,80.99327441888265,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.332649742329806,11.42977243808258,5.8634586734381395,5.56631376464444,80.99327441888265,87.5418788478761,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"qualified_success":true,"sum_tax_paid":1.1391747902600677,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.4210854715202004e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.282667552744982,8.698372269741412,5.3705517696047265,3.327820500136686,19.943155702207843,23.71049966462673,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.01744110980407,8.630815414021754,5.408195405883114,3.22262000813864,23.71049966462673,27.408588198556316,-8.526512829121202e-14,0.0,0.2503218705097363,0.2503218705097363,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.753600686666985,8.43616387201753,5.440036332129531,2.9961275398879996,27.408588198556316,30.891061090610506,-8.526512829121202e-14,0.0,0.5622358227971063,0.5622358227971063,0.0,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.507373200014328,8.17681756097872,5.4658662380460505,2.7109513229326687,30.891061090610506,34.080415588178354,-9.947598300641403e-14,0.0,0.9310165723482133,0.9310165723482133,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.38717674305377,8.5256590705917,5.50734760491881,3.01831146567289,34.080415588178354,37.631370253675875,-9.947598300641403e-14,0.0,0.6355957102732503,0.6355957102732503,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.26654659323561,8.864570420263433,5.548419202366029,3.3161512178974046,37.631370253675875,41.53272462767282,-1.0658141036401503e-13,0.0,0.3502977605206965,0.3502977605206965,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.146312533873644,9.197089085973786,5.58909194752394,3.6079971384498464,41.53272462767282,45.77742714349617,-1.0658141036401503e-13,0.0,0.07121645452676573,0.07121645452676573,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.017811303104622,9.488771015802783,5.629376290169194,3.8593947256335888,45.77742714349617,50.31789152659451,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.899389201042787,9.813201604672557,5.669282240025049,4.143919364647508,50.31789152659451,55.193090779120986,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.783439496997325,10.14014582918621,5.708819392059821,4.431326437126389,55.193090779120986,60.406415999269676,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.669741728266338,10.468905912157709,5.747996949954595,4.720908962203114,60.406415999269676,65.96042654303804,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.55831771133156,10.799745803306735,5.786823747899006,5.012922055407729,65.96042654303804,71.85798190234125,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.449192299278216,11.132934614273097,5.825308270857989,5.307626343415108,71.85798190234125,78.10224818871197,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.342393284977447,11.468746608673058,5.8634586734381395,5.6052879352349185,78.10224818871197,84.69670458310598,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117648]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.282667552744982,8.698372269741412,5.3705517696047265,3.327820500136686,19.943155702207843,23.71049966462673,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.01744110980407,8.630815414021754,5.408195405883114,3.22262000813864,23.71049966462673,27.408588198556316,-8.526512829121202e-14,0.0,0.2503218705097363,0.2503218705097363,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.753600686666985,8.43616387201753,5.440036332129531,2.9961275398879996,27.408588198556316,30.891061090610506,-8.526512829121202e-14,0.0,0.5622358227971063,0.5622358227971063,0.0,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.507373200014328,8.17681756097872,5.4658662380460505,2.7109513229326687,30.891061090610506,34.080415588178354,-9.947598300641403e-14,0.0,0.9310165723482133,0.9310165723482133,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.38717674305377,8.5256590705917,5.50734760491881,3.01831146567289,34.080415588178354,37.631370253675875,-9.947598300641403e-14,0.0,0.6355957102732503,0.6355957102732503,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.26654659323561,8.864570420263433,5.548419202366029,3.3161512178974046,37.631370253675875,41.53272462767282,-1.0658141036401503e-13,0.0,0.3502977605206965,0.3502977605206965,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.146312533873644,9.197089085973786,5.58909194752394,3.6079971384498464,41.53272462767282,45.77742714349617,-1.0658141036401503e-13,0.0,0.07121645452676573,0.07121645452676573,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.017811303104622,9.488771015802783,5.629376290169194,3.8593947256335888,45.77742714349617,50.31789152659451,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.899389201042787,9.813201604672557,5.669282240025049,4.143919364647508,50.31789152659451,55.193090779120986,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.783439496997325,10.14014582918621,5.708819392059821,4.431326437126389,55.193090779120986,60.406415999269676,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.669741728266338,10.468905912157709,5.747996949954595,4.720908962203114,60.406415999269676,65.96042654303804,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.55831771133156,10.799745803306735,5.786823747899006,5.012922055407729,65.96042654303804,71.85798190234125,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.449192299278216,11.132934614273097,5.825308270857989,5.307626343415108,71.85798190234125,78.10224818871197,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.342393284977447,11.468746608673058,5.8634586734381395,5.6052879352349185,78.10224818871197,84.69670458310598,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":2.865570786681014,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2789769243681803e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.282667552744982,8.698372269741412,5.3705517696047265,3.327820500136686,19.943155702207843,23.71049966462673,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.01744110980407,8.630815414021754,5.408195405883114,3.22262000813864,23.71049966462673,27.408588198556316,-8.526512829121202e-14,0.0,0.2503218705097363,0.2503218705097363,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.753600686666985,8.43616387201753,5.440036332129531,2.9961275398879996,27.408588198556316,30.891061090610506,-8.526512829121202e-14,0.0,0.5622358227971063,0.5622358227971063,0.0,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.507373200014328,8.17681756097872,5.4658662380460505,2.7109513229326687,30.891061090610506,34.080415588178354,-9.947598300641403e-14,0.0,0.9310165723482133,0.9310165723482133,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.38717674305377,8.5256590705917,5.50734760491881,3.01831146567289,34.080415588178354,37.631370253675875,-9.947598300641403e-14,0.0,0.6355957102732503,0.6355957102732503,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.26654659323561,8.864570420263433,5.548419202366029,3.3161512178974046,37.631370253675875,41.53272462767282,-1.0658141036401503e-13,0.0,0.3502977605206965,0.3502977605206965,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.146312533873644,9.197089085973786,5.58909194752394,3.6079971384498464,41.53272462767282,45.77742714349617,-1.0658141036401503e-13,0.0,0.07121645452676573,0.07121645452676573,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.017811303104622,9.488771015802783,5.629376290169194,3.8593947256335888,45.77742714349617,50.31789152659451,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.899389201042787,9.813201604672557,5.669282240025049,4.143919364647508,50.31789152659451,55.193090779120986,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.783439496997325,10.14014582918621,5.708819392059821,4.431326437126389,55.193090779120986,60.406415999269676,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.669741728266338,10.468905912157709,5.747996949954595,4.720908962203114,60.406415999269676,65.96042654303804,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.55831771133156,10.799745803306735,5.786823747899006,5.012922055407729,65.96042654303804,71.85798190234125,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.449192299278216,11.132934614273097,5.825308270857989,5.307626343415108,71.85798190234125,78.10224818871197,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.342393284977447,11.468746608673058,5.8634586734381395,5.6052879352349185,78.10224818871197,84.69670458310598,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117648]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.282667552744982,8.698372269741412,5.3705517696047265,3.327820500136686,19.943155702207843,23.71049966462673,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.01744110980407,8.630815414021754,5.408195405883114,3.22262000813864,23.71049966462673,27.408588198556316,-8.526512829121202e-14,0.0,0.2503218705097363,0.2503218705097363,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.753600686666985,8.43616387201753,5.440036332129531,2.9961275398879996,27.408588198556316,30.891061090610506,-8.526512829121202e-14,0.0,0.5622358227971063,0.5622358227971063,0.0,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.507373200014328,8.17681756097872,5.4658662380460505,2.7109513229326687,30.891061090610506,34.080415588178354,-9.947598300641403e-14,0.0,0.9310165723482133,0.9310165723482133,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.38717674305377,8.5256590705917,5.50734760491881,3.01831146567289,34.080415588178354,37.631370253675875,-9.947598300641403e-14,0.0,0.6355957102732503,0.6355957102732503,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.26654659323561,8.864570420263433,5.548419202366029,3.3161512178974046,37.631370253675875,41.53272462767282,-1.0658141036401503e-13,0.0,0.3502977605206965,0.3502977605206965,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.146312533873644,9.197089085973786,5.58909194752394,3.6079971384498464,41.53272462767282,45.77742714349617,-1.0658141036401503e-13,0.0,0.07121645452676573,0.07121645452676573,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.017811303104622,9.488771015802783,5.629376290169194,3.8593947256335888,45.77742714349617,50.31789152659451,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.899389201042787,9.813201604672557,5.669282240025049,4.143919364647508,50.31789152659451,55.193090779120986,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.783439496997325,10.14014582918621,5.708819392059821,4.431326437126389,55.193090779120986,60.406415999269676,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.669741728266338,10.468905912157709,5.747996949954595,4.720908962203114,60.406415999269676,65.96042654303804,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.55831771133156,10.799745803306735,5.786823747899006,5.012922055407729,65.96042654303804,71.85798190234125,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.449192299278216,11.132934614273097,5.825308270857989,5.307626343415108,71.85798190234125,78.10224818871197,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.342393284977447,11.468746608673058,5.8634586734381395,5.6052879352349185,78.10224818871197,84.69670458310598,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":2.865570786681014,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2789769243681803e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.282667552744982,8.698372269741412,5.3705517696047265,3.327820500136686,19.943155702207843,23.71049966462673,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.01744110980407,8.630815414021754,5.408195405883114,3.22262000813864,23.71049966462673,27.408588198556316,-8.526512829121202e-14,0.0,0.2503218705097363,0.2503218705097363,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.753600686666985,8.43616387201753,5.440036332129531,2.9961275398879996,27.408588198556316,30.891061090610506,-8.526512829121202e-14,0.0,0.5622358227971063,0.5622358227971063,0.0,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.507373200014328,8.17681756097872,5.4658662380460505,2.7109513229326687,30.891061090610506,34.080415588178354,-9.947598300641403e-14,0.0,0.9310165723482133,0.9310165723482133,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.38717674305377,8.5256590705917,5.50734760491881,3.01831146567289,34.080415588178354,37.631370253675875,-9.947598300641403e-14,0.0,0.6355957102732503,0.6355957102732503,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.26654659323561,8.864570420263433,5.548419202366029,3.3161512178974046,37.631370253675875,41.53272462767282,-1.0658141036401503e-13,0.0,0.3502977605206965,0.3502977605206965,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.146312533873644,9.197089085973786,5.58909194752394,3.6079971384498464,41.53272462767282,45.77742714349617,-1.0658141036401503e-13,0.0,0.07121645452676573,0.07121645452676573,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.017811303104622,9.488771015802783,5.629376290169194,3.8593947256335888,45.77742714349617,50.31789152659451,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.899389201042787,9.813201604672557,5.669282240025049,4.143919364647508,50.31789152659451,55.193090779120986,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.783439496997325,10.14014582918621,5.708819392059821,4.431326437126389,55.193090779120986,60.406415999269676,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.669741728266338,10.468905912157709,5.747996949954595,4.720908962203114,60.406415999269676,65.96042654303804,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.55831771133156,10.799745803306735,5.786823747899006,5.012922055407729,65.96042654303804,71.85798190234125,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.449192299278216,11.132934614273097,5.825308270857989,5.307626343415108,71.85798190234125,78.10224818871197,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.342393284977447,11.468746608673058,5.8634586734381395,5.6052879352349185,78.10224818871197,84.69670458310598,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117648]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.282667552744982,8.698372269741412,5.3705517696047265,3.327820500136686,19.943155702207843,23.71049966462673,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.01744110980407,8.630815414021754,5.408195405883114,3.22262000813864,23.71049966462673,27.408588198556316,-8.526512829121202e-14,0.0,0.2503218705097363,0.2503218705097363,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.753600686666985,8.43616387201753,5.440036332129531,2.9961275398879996,27.408588198556316,30.891061090610506,-8.526512829121202e-14,0.0,0.5622358227971063,0.5622358227971063,0.0,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.507373200014328,8.17681756097872,5.4658662380460505,2.7109513229326687,30.891061090610506,34.080415588178354,-9.947598300641403e-14,0.0,0.9310165723482133,0.9310165723482133,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.38717674305377,8.5256590705917,5.50734760491881,3.01831146567289,34.080415588178354,37.631370253675875,-9.947598300641403e-14,0.0,0.6355957102732503,0.6355957102732503,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.26654659323561,8.864570420263433,5.548419202366029,3.3161512178974046,37.631370253675875,41.53272462767282,-1.0658141036401503e-13,0.0,0.3502977605206965,0.3502977605206965,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.146312533873644,9.197089085973786,5.58909194752394,3.6079971384498464,41.53272462767282,45.77742714349617,-1.0658141036401503e-13,0.0,0.07121645452676573,0.07121645452676573,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.017811303104622,9.488771015802783,5.629376290169194,3.8593947256335888,45.77742714349617,50.31789152659451,-9.947598300641403e-14,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.899389201042787,9.813201604672557,5.669282240025049,4.143919364647508,50.31789152659451,55.193090779120986,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.783439496997325,10.14014582918621,5.708819392059821,4.431326437126389,55.193090779120986,60.406415999269676,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.669741728266338,10.468905912157709,5.747996949954595,4.720908962203114,60.406415999269676,65.96042654303804,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.55831771133156,10.799745803306735,5.786823747899006,5.012922055407729,65.96042654303804,71.85798190234125,-9.947598300641403e-14,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.449192299278216,11.132934614273097,5.825308270857989,5.307626343415108,71.85798190234125,78.10224818871197,-1.1368683772161603e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.342393284977447,11.468746608673058,5.8634586734381395,5.6052879352349185,78.10224818871197,84.69670458310598,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":2.865570786681014,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.2789769243681803e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.29077837720814,8.730815567594036,5.3705517696047265,3.360263797989309,19.943155702207843,23.74722792634668,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.0487129350985,8.755902715199511,5.408195405883114,3.347707309316397,23.74722792634668,27.588859264906482,-9.947598300641403e-14,0.0,0.25050595570252243,0.25050595570252243,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.823788219917656,8.716914005020229,5.440036332129531,3.2768776728906976,27.588859264906482,31.397654956843567,-9.237055564881302e-14,0.0,0.5631552687867396,0.5631552687867396,2.7755575615628914e-17,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.623487982252136,8.641276689929924,5.4658662380460505,3.1754104518838737,31.397654956843567,35.13343195905989,-9.237055564881302e-14,0.0,0.9336394654054461,0.9336394654054461,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.46608080889588,8.841275333960098,5.50734760491881,3.333927729041288,35.13343195905989,39.05569987557905,-9.237055564881302e-14,0.0,0.6410496896938107,0.6410496896938107,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.309624705509805,9.036882869360198,5.548419202366029,3.4884636669941695,39.05569987557905,43.159774777925136,-9.947598300641403e-14,0.0,0.3573888384296682,0.3573888384296682,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.154419401839135,9.229516557835737,5.58909194752394,3.640424610311797,43.159774777925136,47.4426272606449,-9.947598300641403e-14,0.0,0.07916834303035225,0.07916834303035225,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.016008313692346,9.481559058153792,5.629376290169194,3.8521827679845977,47.4426272606449,51.974606987685604,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.882352941176464],[15,85.0,113.38564480050097,291.26195081455234,28.89754446160675,9.80582264692849,5.669282240025049,4.136540406903442,51.974606987685604,56.84112511345436,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.78154524310699,10.132568813624957,5.708819392059821,4.423749421565136,56.84112511345436,62.04553619764864,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66780267306034,10.461149691333773,5.747996949954595,4.7131527413791785,62.04553619764864,67.59042177574179,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.556337870889074,10.791826441536926,5.786823747899006,5.005002693637921,67.59042177574179,73.47866023884522,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.44717506228048,11.124865666282219,5.825308270857989,5.299557395424229,73.47866023884522,79.71343364522667,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.34034146301797,11.46053932083521,5.8634586734381395,5.59708064739707,79.71343364522667,86.29823440687028,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.29077837720814,8.730815567594036,5.3705517696047265,3.360263797989309,19.943155702207843,23.74722792634668,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.0487129350985,8.755902715199511,5.408195405883114,3.347707309316397,23.74722792634668,27.588859264906482,-9.947598300641403e-14,0.0,0.25050595570252243,0.25050595570252243,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.823788219917656,8.716914005020229,5.440036332129531,3.2768776728906976,27.588859264906482,31.397654956843567,-9.237055564881302e-14,0.0,0.5631552687867396,0.5631552687867396,2.7755575615628914e-17,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.623487982252136,8.641276689929924,5.4658662380460505,3.1754104518838737,31.397654956843567,35.13343195905989,-9.237055564881302e-14,0.0,0.9336394654054461,0.9336394654054461,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.46608080889588,8.841275333960098,5.50734760491881,3.333927729041288,35.13343195905989,39.05569987557905,-9.237055564881302e-14,0.0,0.6410496896938107,0.6410496896938107,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.309624705509805,9.036882869360198,5.548419202366029,3.4884636669941695,39.05569987557905,43.159774777925136,-9.947598300641403e-14,0.0,0.3573888384296682,0.3573888384296682,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.154419401839135,9.229516557835737,5.58909194752394,3.640424610311797,43.159774777925136,47.4426272606449,-9.947598300641403e-14,0.0,0.07916834303035225,0.07916834303035225,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.016008313692346,9.481559058153792,5.629376290169194,3.8521827679845977,47.4426272606449,51.974606987685604,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.882352941176464],[15,85.0,113.38564480050097,291.26195081455234,28.89754446160675,9.80582264692849,5.669282240025049,4.136540406903442,51.974606987685604,56.84112511345436,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.78154524310699,10.132568813624957,5.708819392059821,4.423749421565136,56.84112511345436,62.04553619764864,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66780267306034,10.461149691333773,5.747996949954595,4.7131527413791785,62.04553619764864,67.59042177574179,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.556337870889074,10.791826441536926,5.786823747899006,5.005002693637921,67.59042177574179,73.47866023884522,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.44717506228048,11.124865666282219,5.825308270857989,5.299557395424229,73.47866023884522,79.71343364522667,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.34034146301797,11.46053932083521,5.8634586734381395,5.59708064739707,79.71343364522667,86.29823440687028,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":2.889794156753785,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.4210854715202004e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.29077837720814,8.730815567594036,5.3705517696047265,3.360263797989309,19.943155702207843,23.74722792634668,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.0487129350985,8.755902715199511,5.408195405883114,3.347707309316397,23.74722792634668,27.588859264906482,-9.947598300641403e-14,0.0,0.25050595570252243,0.25050595570252243,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.823788219917656,8.716914005020229,5.440036332129531,3.2768776728906976,27.588859264906482,31.397654956843567,-9.237055564881302e-14,0.0,0.5631552687867396,0.5631552687867396,2.7755575615628914e-17,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.623487982252136,8.641276689929924,5.4658662380460505,3.1754104518838737,31.397654956843567,35.13343195905989,-9.237055564881302e-14,0.0,0.9336394654054461,0.9336394654054461,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.46608080889588,8.841275333960098,5.50734760491881,3.333927729041288,35.13343195905989,39.05569987557905,-9.237055564881302e-14,0.0,0.6410496896938107,0.6410496896938107,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.309624705509805,9.036882869360198,5.548419202366029,3.4884636669941695,39.05569987557905,43.159774777925136,-9.947598300641403e-14,0.0,0.3573888384296682,0.3573888384296682,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.154419401839135,9.229516557835737,5.58909194752394,3.640424610311797,43.159774777925136,47.4426272606449,-9.947598300641403e-14,0.0,0.07916834303035225,0.07916834303035225,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.016008313692346,9.481559058153792,5.629376290169194,3.8521827679845977,47.4426272606449,51.974606987685604,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.882352941176464],[15,85.0,113.38564480050097,291.26195081455234,28.89754446160675,9.80582264692849,5.669282240025049,4.136540406903442,51.974606987685604,56.84112511345436,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.78154524310699,10.132568813624957,5.708819392059821,4.423749421565136,56.84112511345436,62.04553619764864,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66780267306034,10.461149691333773,5.747996949954595,4.7131527413791785,62.04553619764864,67.59042177574179,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.556337870889074,10.791826441536926,5.786823747899006,5.005002693637921,67.59042177574179,73.47866023884522,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.44717506228048,11.124865666282219,5.825308270857989,5.299557395424229,73.47866023884522,79.71343364522667,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.34034146301797,11.46053932083521,5.8634586734381395,5.59708064739707,79.71343364522667,86.29823440687028,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.29077837720814,8.730815567594036,5.3705517696047265,3.360263797989309,19.943155702207843,23.74722792634668,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.0487129350985,8.755902715199511,5.408195405883114,3.347707309316397,23.74722792634668,27.588859264906482,-9.947598300641403e-14,0.0,0.25050595570252243,0.25050595570252243,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.823788219917656,8.716914005020229,5.440036332129531,3.2768776728906976,27.588859264906482,31.397654956843567,-9.237055564881302e-14,0.0,0.5631552687867396,0.5631552687867396,2.7755575615628914e-17,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.623487982252136,8.641276689929924,5.4658662380460505,3.1754104518838737,31.397654956843567,35.13343195905989,-9.237055564881302e-14,0.0,0.9336394654054461,0.9336394654054461,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.46608080889588,8.841275333960098,5.50734760491881,3.333927729041288,35.13343195905989,39.05569987557905,-9.237055564881302e-14,0.0,0.6410496896938107,0.6410496896938107,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.309624705509805,9.036882869360198,5.548419202366029,3.4884636669941695,39.05569987557905,43.159774777925136,-9.947598300641403e-14,0.0,0.3573888384296682,0.3573888384296682,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.154419401839135,9.229516557835737,5.58909194752394,3.640424610311797,43.159774777925136,47.4426272606449,-9.947598300641403e-14,0.0,0.07916834303035225,0.07916834303035225,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.016008313692346,9.481559058153792,5.629376290169194,3.8521827679845977,47.4426272606449,51.974606987685604,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.882352941176464],[15,85.0,113.38564480050097,291.26195081455234,28.89754446160675,9.80582264692849,5.669282240025049,4.136540406903442,51.974606987685604,56.84112511345436,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.78154524310699,10.132568813624957,5.708819392059821,4.423749421565136,56.84112511345436,62.04553619764864,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66780267306034,10.461149691333773,5.747996949954595,4.7131527413791785,62.04553619764864,67.59042177574179,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.556337870889074,10.791826441536926,5.786823747899006,5.005002693637921,67.59042177574179,73.47866023884522,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.44717506228048,11.124865666282219,5.825308270857989,5.299557395424229,73.47866023884522,79.71343364522667,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.34034146301797,11.46053932083521,5.8634586734381395,5.59708064739707,79.71343364522667,86.29823440687028,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":2.889794156753785,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.4210854715202004e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.29077837720814,8.730815567594036,5.3705517696047265,3.360263797989309,19.943155702207843,23.74722792634668,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.0487129350985,8.755902715199511,5.408195405883114,3.347707309316397,23.74722792634668,27.588859264906482,-9.947598300641403e-14,0.0,0.25050595570252243,0.25050595570252243,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.823788219917656,8.716914005020229,5.440036332129531,3.2768776728906976,27.588859264906482,31.397654956843567,-9.237055564881302e-14,0.0,0.5631552687867396,0.5631552687867396,2.7755575615628914e-17,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.623487982252136,8.641276689929924,5.4658662380460505,3.1754104518838737,31.397654956843567,35.13343195905989,-9.237055564881302e-14,0.0,0.9336394654054461,0.9336394654054461,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.46608080889588,8.841275333960098,5.50734760491881,3.333927729041288,35.13343195905989,39.05569987557905,-9.237055564881302e-14,0.0,0.6410496896938107,0.6410496896938107,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.309624705509805,9.036882869360198,5.548419202366029,3.4884636669941695,39.05569987557905,43.159774777925136,-9.947598300641403e-14,0.0,0.3573888384296682,0.3573888384296682,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.154419401839135,9.229516557835737,5.58909194752394,3.640424610311797,43.159774777925136,47.4426272606449,-9.947598300641403e-14,0.0,0.07916834303035225,0.07916834303035225,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.016008313692346,9.481559058153792,5.629376290169194,3.8521827679845977,47.4426272606449,51.974606987685604,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.882352941176464],[15,85.0,113.38564480050097,291.26195081455234,28.89754446160675,9.80582264692849,5.669282240025049,4.136540406903442,51.974606987685604,56.84112511345436,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.78154524310699,10.132568813624957,5.708819392059821,4.423749421565136,56.84112511345436,62.04553619764864,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66780267306034,10.461149691333773,5.747996949954595,4.7131527413791785,62.04553619764864,67.59042177574179,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.556337870889074,10.791826441536926,5.786823747899006,5.005002693637921,67.59042177574179,73.47866023884522,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.44717506228048,11.124865666282219,5.825308270857989,5.299557395424229,73.47866023884522,79.71343364522667,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.34034146301797,11.46053932083521,5.8634586734381395,5.59708064739707,79.71343364522667,86.29823440687028,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.29077837720814,8.730815567594036,5.3705517696047265,3.360263797989309,19.943155702207843,23.74722792634668,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.0487129350985,8.755902715199511,5.408195405883114,3.347707309316397,23.74722792634668,27.588859264906482,-9.947598300641403e-14,0.0,0.25050595570252243,0.25050595570252243,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.823788219917656,8.716914005020229,5.440036332129531,3.2768776728906976,27.588859264906482,31.397654956843567,-9.237055564881302e-14,0.0,0.5631552687867396,0.5631552687867396,2.7755575615628914e-17,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.623487982252136,8.641276689929924,5.4658662380460505,3.1754104518838737,31.397654956843567,35.13343195905989,-9.237055564881302e-14,0.0,0.9336394654054461,0.9336394654054461,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.46608080889588,8.841275333960098,5.50734760491881,3.333927729041288,35.13343195905989,39.05569987557905,-9.237055564881302e-14,0.0,0.6410496896938107,0.6410496896938107,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.309624705509805,9.036882869360198,5.548419202366029,3.4884636669941695,39.05569987557905,43.159774777925136,-9.947598300641403e-14,0.0,0.3573888384296682,0.3573888384296682,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.154419401839135,9.229516557835737,5.58909194752394,3.640424610311797,43.159774777925136,47.4426272606449,-9.947598300641403e-14,0.0,0.07916834303035225,0.07916834303035225,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.016008313692346,9.481559058153792,5.629376290169194,3.8521827679845977,47.4426272606449,51.974606987685604,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.882352941176464],[15,85.0,113.38564480050097,291.26195081455234,28.89754446160675,9.80582264692849,5.669282240025049,4.136540406903442,51.974606987685604,56.84112511345436,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117648],[16,85.0,114.17638784119642,297.978208922858,28.78154524310699,10.132568813624957,5.708819392059821,4.423749421565136,56.84112511345436,62.04553619764864,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66780267306034,10.461149691333773,5.747996949954595,4.7131527413791785,62.04553619764864,67.59042177574179,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.556337870889074,10.791826441536926,5.786823747899006,5.005002693637921,67.59042177574179,73.47866023884522,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.44717506228048,11.124865666282219,5.825308270857989,5.299557395424229,73.47866023884522,79.71343364522667,-1.2789769243681803e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.34034146301797,11.46053932083521,5.8634586734381395,5.59708064739707,79.71343364522667,86.29823440687028,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":2.889794156753785,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.4210854715202004e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.298889201671294,8.763258865446659,5.3705517696047265,3.3927070958419323,19.943155702207843,23.783956188066636,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.080030780086574,8.881174095151735,5.408195405883114,3.472978689268621,23.783956188066636,27.769341569194562,-7.815970093361102e-14,0.0,0.25068997671221904,0.25068997671221904,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.89420560635436,8.998583550767037,5.440036332129531,3.5585472186375062,27.769341569194562,31.905528717109902,-8.526512829121202e-14,0.0,0.5640743823211083,0.5640743823211083,0.0,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.74025838747273,9.108358310812278,5.4658662380460505,3.6424920727662276,31.905528717109902,36.19081350859958,-8.526512829121202e-14,0.0,0.9362583472018153,0.9362583472018153,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.546347849802586,9.162343497586946,5.50734760491881,3.6549958926681354,36.19081350859958,40.490808676444445,-9.947598300641403e-14,0.0,0.6464828774932379,0.6464828774932379,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.354475249532943,9.216285045452707,5.548419202366029,3.6678658430866786,40.490808676444445,44.805944962428775,-9.947598300641403e-14,0.0,0.3644664072066375,0.3644664072066375,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.164514602165376,9.2698973591407,5.58909194752394,3.6808054116167597,44.805944962428775,49.1363042702132,-1.0658141036401503e-13,0.0,0.08713464092814105,0.08713464092814105,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.014191147365487,9.474290392846228,5.629376290169194,3.844914102677034,49.1363042702132,53.65973262630383,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.895686571010305,9.798391084542658,5.669282240025049,4.129108844517609,53.65973262630383,58.51750773750101,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.779636710094202,10.124934681573762,5.708819392059821,4.416115289513941,58.51750773750101,63.712937489870356,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66584825671938,10.453332025969928,5.747996949954595,4.705335076015333,63.712937489870356,69.24862581459428,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.55434163278985,10.783841489139945,5.786823747899006,4.997017741240939,69.24862581459428,75.1274702160542,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.44514043718913,11.116727165916842,5.825308270857989,5.291418895058853,75.1274702160542,81.35266891612345,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.338271308123204,11.452258701256227,5.8634586734381395,5.588800027818087,81.35266891612345,87.92772777238002,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117648]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.298889201671294,8.763258865446659,5.3705517696047265,3.3927070958419323,19.943155702207843,23.783956188066636,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.080030780086574,8.881174095151735,5.408195405883114,3.472978689268621,23.783956188066636,27.769341569194562,-7.815970093361102e-14,0.0,0.25068997671221904,0.25068997671221904,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.89420560635436,8.998583550767037,5.440036332129531,3.5585472186375062,27.769341569194562,31.905528717109902,-8.526512829121202e-14,0.0,0.5640743823211083,0.5640743823211083,0.0,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.74025838747273,9.108358310812278,5.4658662380460505,3.6424920727662276,31.905528717109902,36.19081350859958,-8.526512829121202e-14,0.0,0.9362583472018153,0.9362583472018153,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.546347849802586,9.162343497586946,5.50734760491881,3.6549958926681354,36.19081350859958,40.490808676444445,-9.947598300641403e-14,0.0,0.6464828774932379,0.6464828774932379,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.354475249532943,9.216285045452707,5.548419202366029,3.6678658430866786,40.490808676444445,44.805944962428775,-9.947598300641403e-14,0.0,0.3644664072066375,0.3644664072066375,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.164514602165376,9.2698973591407,5.58909194752394,3.6808054116167597,44.805944962428775,49.1363042702132,-1.0658141036401503e-13,0.0,0.08713464092814105,0.08713464092814105,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.014191147365487,9.474290392846228,5.629376290169194,3.844914102677034,49.1363042702132,53.65973262630383,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.895686571010305,9.798391084542658,5.669282240025049,4.129108844517609,53.65973262630383,58.51750773750101,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.779636710094202,10.124934681573762,5.708819392059821,4.416115289513941,58.51750773750101,63.712937489870356,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66584825671938,10.453332025969928,5.747996949954595,4.705335076015333,63.712937489870356,69.24862581459428,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.55434163278985,10.783841489139945,5.786823747899006,4.997017741240939,69.24862581459428,75.1274702160542,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.44514043718913,11.116727165916842,5.825308270857989,5.291418895058853,75.1274702160542,81.35266891612345,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.338271308123204,11.452258701256227,5.8634586734381395,5.588800027818087,81.35266891612345,87.92772777238002,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":2.9139932275684046,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.6342482922482304e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.298889201671294,8.763258865446659,5.3705517696047265,3.3927070958419323,19.943155702207843,23.783956188066636,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.080030780086574,8.881174095151735,5.408195405883114,3.472978689268621,23.783956188066636,27.769341569194562,-7.815970093361102e-14,0.0,0.25068997671221904,0.25068997671221904,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.89420560635436,8.998583550767037,5.440036332129531,3.5585472186375062,27.769341569194562,31.905528717109902,-8.526512829121202e-14,0.0,0.5640743823211083,0.5640743823211083,0.0,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.74025838747273,9.108358310812278,5.4658662380460505,3.6424920727662276,31.905528717109902,36.19081350859958,-8.526512829121202e-14,0.0,0.9362583472018153,0.9362583472018153,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.546347849802586,9.162343497586946,5.50734760491881,3.6549958926681354,36.19081350859958,40.490808676444445,-9.947598300641403e-14,0.0,0.6464828774932379,0.6464828774932379,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.354475249532943,9.216285045452707,5.548419202366029,3.6678658430866786,40.490808676444445,44.805944962428775,-9.947598300641403e-14,0.0,0.3644664072066375,0.3644664072066375,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.164514602165376,9.2698973591407,5.58909194752394,3.6808054116167597,44.805944962428775,49.1363042702132,-1.0658141036401503e-13,0.0,0.08713464092814105,0.08713464092814105,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.014191147365487,9.474290392846228,5.629376290169194,3.844914102677034,49.1363042702132,53.65973262630383,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.895686571010305,9.798391084542658,5.669282240025049,4.129108844517609,53.65973262630383,58.51750773750101,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.779636710094202,10.124934681573762,5.708819392059821,4.416115289513941,58.51750773750101,63.712937489870356,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66584825671938,10.453332025969928,5.747996949954595,4.705335076015333,63.712937489870356,69.24862581459428,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.55434163278985,10.783841489139945,5.786823747899006,4.997017741240939,69.24862581459428,75.1274702160542,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.44514043718913,11.116727165916842,5.825308270857989,5.291418895058853,75.1274702160542,81.35266891612345,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.338271308123204,11.452258701256227,5.8634586734381395,5.588800027818087,81.35266891612345,87.92772777238002,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117648]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.298889201671294,8.763258865446659,5.3705517696047265,3.3927070958419323,19.943155702207843,23.783956188066636,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.080030780086574,8.881174095151735,5.408195405883114,3.472978689268621,23.783956188066636,27.769341569194562,-7.815970093361102e-14,0.0,0.25068997671221904,0.25068997671221904,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.89420560635436,8.998583550767037,5.440036332129531,3.5585472186375062,27.769341569194562,31.905528717109902,-8.526512829121202e-14,0.0,0.5640743823211083,0.5640743823211083,0.0,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.74025838747273,9.108358310812278,5.4658662380460505,3.6424920727662276,31.905528717109902,36.19081350859958,-8.526512829121202e-14,0.0,0.9362583472018153,0.9362583472018153,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.546347849802586,9.162343497586946,5.50734760491881,3.6549958926681354,36.19081350859958,40.490808676444445,-9.947598300641403e-14,0.0,0.6464828774932379,0.6464828774932379,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.354475249532943,9.216285045452707,5.548419202366029,3.6678658430866786,40.490808676444445,44.805944962428775,-9.947598300641403e-14,0.0,0.3644664072066375,0.3644664072066375,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.164514602165376,9.2698973591407,5.58909194752394,3.6808054116167597,44.805944962428775,49.1363042702132,-1.0658141036401503e-13,0.0,0.08713464092814105,0.08713464092814105,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.014191147365487,9.474290392846228,5.629376290169194,3.844914102677034,49.1363042702132,53.65973262630383,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.895686571010305,9.798391084542658,5.669282240025049,4.129108844517609,53.65973262630383,58.51750773750101,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.779636710094202,10.124934681573762,5.708819392059821,4.416115289513941,58.51750773750101,63.712937489870356,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66584825671938,10.453332025969928,5.747996949954595,4.705335076015333,63.712937489870356,69.24862581459428,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.55434163278985,10.783841489139945,5.786823747899006,4.997017741240939,69.24862581459428,75.1274702160542,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.44514043718913,11.116727165916842,5.825308270857989,5.291418895058853,75.1274702160542,81.35266891612345,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.338271308123204,11.452258701256227,5.8634586734381395,5.588800027818087,81.35266891612345,87.92772777238002,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":2.9139932275684046,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.6342482922482304e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_05","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.298889201671294,8.763258865446659,5.3705517696047265,3.3927070958419323,19.943155702207843,23.783956188066636,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.080030780086574,8.881174095151735,5.408195405883114,3.472978689268621,23.783956188066636,27.769341569194562,-7.815970093361102e-14,0.0,0.25068997671221904,0.25068997671221904,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.89420560635436,8.998583550767037,5.440036332129531,3.5585472186375062,27.769341569194562,31.905528717109902,-8.526512829121202e-14,0.0,0.5640743823211083,0.5640743823211083,0.0,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.74025838747273,9.108358310812278,5.4658662380460505,3.6424920727662276,31.905528717109902,36.19081350859958,-8.526512829121202e-14,0.0,0.9362583472018153,0.9362583472018153,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.546347849802586,9.162343497586946,5.50734760491881,3.6549958926681354,36.19081350859958,40.490808676444445,-9.947598300641403e-14,0.0,0.6464828774932379,0.6464828774932379,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.354475249532943,9.216285045452707,5.548419202366029,3.6678658430866786,40.490808676444445,44.805944962428775,-9.947598300641403e-14,0.0,0.3644664072066375,0.3644664072066375,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.164514602165376,9.2698973591407,5.58909194752394,3.6808054116167597,44.805944962428775,49.1363042702132,-1.0658141036401503e-13,0.0,0.08713464092814105,0.08713464092814105,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.014191147365487,9.474290392846228,5.629376290169194,3.844914102677034,49.1363042702132,53.65973262630383,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.895686571010305,9.798391084542658,5.669282240025049,4.129108844517609,53.65973262630383,58.51750773750101,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.779636710094202,10.124934681573762,5.708819392059821,4.416115289513941,58.51750773750101,63.712937489870356,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66584825671938,10.453332025969928,5.747996949954595,4.705335076015333,63.712937489870356,69.24862581459428,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.55434163278985,10.783841489139945,5.786823747899006,4.997017741240939,69.24862581459428,75.1274702160542,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.44514043718913,11.116727165916842,5.825308270857989,5.291418895058853,75.1274702160542,81.35266891612345,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.338271308123204,11.452258701256227,5.8634586734381395,5.588800027818087,81.35266891612345,87.92772777238002,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117648]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.05469165553781,210.46538676877213,31.846762559322155,8.068105529190149,5.102734582776891,2.965370946413258,2.920620437956214,6.012476401041127,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,33.34101874165336,43.095104248435575,35.03627686459261],[3,94.1304347826087,103.32394140588299,215.95372545776823,31.48034144454586,8.230959357979614,5.1661970702941495,3.0647622876854648,6.012476401041127,9.268343958397509,-3.552713678800501e-14,0.0,0.0,0.0,0.0,35.19295605441224,43.47766236980458,35.12761101829744],[4,92.5,104.4984906365486,221.60229251920327,31.141964606776533,8.381349063654852,5.22492453182743,3.1564245318274224,9.268343958397509,12.680694803616344,-2.842170943040401e-14,0.0,0.0,0.0,0.0,36.97386797741145,43.552389783601456,34.976053707405],[5,91.0,105.57405209127154,227.4030646121303,30.83178827946387,8.51920520912715,5.278702604563577,3.2405026045635736,12.680694803616344,16.241686676763127,-3.552713678800501e-14,0.0,0.0,0.0,0.0,38.680539068453655,43.27737105797179,34.564732101237404],[6,89.61538461538461,106.54632945604752,233.34770960324025,30.550095103158498,8.644402176373987,5.3273164728023765,3.3170857035716104,16.241686676763127,19.943155702207843,-4.263256414560601e-14,0.0,0.0,0.0,0.0,40.309747092035636,42.6432148192134,33.88985282466249],[7,88.33333333333333,107.41103539209452,239.42757953109466,30.298889201671294,8.763258865446659,5.3705517696047265,3.3927070958419323,19.943155702207843,23.783956188066636,-7.105427357601002e-14,0.0,0.06488659570524558,0.06488659570524558,0.0,41.85827654407089,41.64023260332932,33.60530991982768],[8,87.14285714285714,108.16390811766227,245.63370540669823,30.080030780086574,8.881174095151735,5.408195405883114,3.472978689268621,23.783956188066636,27.769341569194562,-7.815970093361102e-14,0.0,0.25068997671221904,0.25068997671221904,0.0,43.322931088246705,40.95180686849347,33.60530991982769],[9,86.03448275862068,108.80072664259062,251.9567937286123,29.89420560635436,8.998583550767037,5.440036332129531,3.5585472186375062,27.769341569194562,31.905528717109902,-8.526512829121202e-14,0.0,0.5640743823211083,0.5640743823211083,0.0,44.70054498194297,40.95180686849347,33.60530991982768],[10,85.0,109.31732476092101,258.3872245969018,29.74025838747273,9.108358310812278,5.4658662380460505,3.6424920727662276,31.905528717109902,36.19081350859958,-8.526512829121202e-14,0.0,0.9362583472018153,0.9362583472018153,0.0,45.987993570690755,40.95180686849347,33.60530991982768],[11,85.0,110.1469520983762,264.8664570732768,29.546347849802586,9.162343497586946,5.50734760491881,3.6549958926681354,36.19081350859958,40.490808676444445,-9.947598300641403e-14,0.0,0.6464828774932379,0.6464828774932379,0.0,46.610214073782146,40.95180686849347,33.60530991982768],[12,85.0,110.96838404732057,271.3940090760604,29.354475249532943,9.216285045452707,5.548419202366029,3.6678658430866786,40.490808676444445,44.805944962428775,-9.947598300641403e-14,0.0,0.3644664072066375,0.3644664072066375,0.0,47.22628803549042,40.95180686849347,33.60530991982768],[13,85.0,111.78183895047879,277.969411367265,29.164514602165376,9.2698973591407,5.58909194752394,3.6808054116167597,44.805944962428775,49.1363042702132,-1.0658141036401503e-13,0.0,0.08713464092814105,0.08713464092814105,0.0,47.836379212859086,40.95180686849347,33.60530991982768],[14,85.0,112.58752580338388,284.5922070027582,29.014191147365487,9.474290392846228,5.629376290169194,3.844914102677034,49.1363042702132,53.65973262630383,-1.0658141036401503e-13,0.0,0.0,0.0,0.0,48.4406443525379,41.08235294117647,33.88235294117647],[15,85.0,113.38564480050097,291.26195081455234,28.895686571010305,9.798391084542658,5.669282240025049,4.129108844517609,53.65973262630383,58.51750773750101,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,49.03923360037572,41.08235294117647,33.88235294117647],[16,85.0,114.17638784119642,297.978208922858,28.779636710094202,10.124934681573762,5.708819392059821,4.416115289513941,58.51750773750101,63.712937489870356,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,49.6322908808973,41.08235294117647,33.88235294117647],[17,85.0,114.95993899909189,304.7405582757458,28.66584825671938,10.453332025969928,5.747996949954595,4.705335076015333,63.712937489870356,69.24862581459428,-1.3500311979441904e-13,0.0,0.0,0.0,0.0,50.21995424931892,41.08235294117647,33.88235294117647],[18,85.0,115.7364749579801,311.5485862144505,28.55434163278985,10.783841489139945,5.786823747899006,4.997017741240939,69.24862581459428,75.1274702160542,-1.2079226507921703e-13,0.0,0.0,0.0,0.0,50.80235621848508,41.08235294117647,33.88235294117647],[19,85.0,116.50616541715978,318.4018900625187,28.44514043718913,11.116727165916842,5.825308270857989,5.291418895058853,75.1274702160542,81.35266891612345,-1.4210854715202004e-13,0.0,0.0,0.0,0.0,51.37962406286982,41.08235294117647,33.88235294117647],[20,85.0,117.26917346876279,325.3000767371518,28.338271308123204,11.452258701256227,5.8634586734381395,5.588800027818087,81.35266891612345,87.92772777238002,-1.6342482922482304e-13,0.0,0.0,0.0,0.0,51.95188010157208,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":2.9139932275684046,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":1.6342482922482304e-13,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.3,"rule":"output_075","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.43694550411928,215.7279720417913,31.760755443391332,8.106330914048286,7.682770912808945,0.42356000123934034,0.348120437956214,0.7897469795327774,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,33.627709128089464,43.555815135826606,35.50098517109449],[3,94.1304347826087,104.09232240500614,224.02170211794075,31.30745571974318,8.307797457891908,7.806924180375461,0.5008732775164475,0.7897469795327774,1.32185253994286,0.0,0.0,0.0,0.0,0.0,35.76924180375461,44.41482929842247,36.08493739390362],[4,92.5,105.65470341363734,232.58829969201946,30.881816731931597,8.496970341363735,7.9241027560227995,0.5728675853409353,1.32185253994286,1.9411688484195468,0.0,0.0,0.0,0.0,0.0,37.84102756022801,44.991809724008796,36.46389093048601],[5,91.0,107.11770891952541,241.41668229527704,30.48446549310677,8.673570891952536,8.033828168964405,0.6397427229881316,1.9411688484195468,2.644182829725186,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.83828168964406,45.23813732923681,36.61984977261316],[6,89.61538461538461,108.47503077030207,250.49506469880018,30.11613730745125,8.837272307799438,8.135627307772655,0.7016450000267831,2.644182829725186,3.4271343319009957,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,41.756273077726554,45.138108165465596,36.5481052098073],[7,88.33333333333333,109.72045309614302,259.8109522258312,29.777648053367813,8.987711976280963,8.229033982210726,0.7586779940702364,3.4271343319009957,4.286015079905037,-7.105427357601002e-15,0.0,0.0,0.0,0.0,43.59033982210726,44.67557473857097,36.24003275692728],[8,87.14285714285714,110.84787053410993,269.3511378045866,29.469871986968116,9.124501339125274,8.313590290058244,0.8109110490670304,4.286015079905037,5.2165687427688425,-7.105427357601002e-15,0.0,0.0,0.0,0.0,45.33590290058245,43.83594125621338,35.68358490132542],[9,86.03448275862068,111.85130418091859,279.1017023975123,29.1937238006726,9.24723386636775,8.388847813568894,0.8583860527988563,5.2165687427688425,6.21429201055108,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.98847813568894,42.60678868781665,34.86322713371828],[10,85.0,112.72491557451924,289.04801847761695,28.950143995733136,9.355491557451927,8.454368668088943,0.9011228893629841,6.21429201055108,7.274436586272238,-3.552713678800501e-14,0.0,0.0,0.0,0.0,48.54368668088942,40.97839626884909,33.75996299295575],[11,85.0,113.91532984506271,299.0993711110048,28.76733567446603,9.814672542927042,8.543649738379703,1.2710228045473393,7.274436586272238,8.76975753279852,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.436497383797025,41.08235294117647,33.882352941176464],[12,85.0,115.0895317283113,309.25432979291463,28.590365592926304,10.280994100016699,8.631714879623347,1.6492792203933515,8.76975753279852,10.710086027378933,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.317148796233475,41.08235294117647,33.88235294117647],[13,85.0,116.24811240466231,319.5115161815613,28.41766965965271,10.748791043273414,8.718608430349672,2.030182612923742,10.710086027378933,13.098536160230395,-7.105427357601002e-14,0.0,0.0,0.0,0.0,51.18608430349672,41.08235294117647,33.882352941176464],[14,85.0,117.3916286444536,329.86960106195426,28.249038926652045,11.21778435106215,8.80437214833402,2.4134122027281304,13.098536160230395,15.937844634028195,-9.237055564881302e-14,0.0,0.0,0.0,0.0,52.04372148334019,41.08235294117647,33.882352941176464],[15,85.0,118.52060552449625,340.3273015494098,28.0844404460341,11.688367308633033,8.889045414337218,2.799321894295815,15.937844634028195,19.231164509670332,-9.947598300641403e-14,0.0,0.0,0.0,0.0,52.890454143372175,41.08235294117647,33.88235294117647],[16,85.0,119.63553887631203,350.8833785090844,27.92385335890881,12.160952311947653,8.972665415723402,3.188286896224252,19.231164509670332,22.982090269934158,-9.947598300641403e-14,0.0,0.0,0.0,0.0,53.72665415723401,41.08235294117647,33.88235294117647],[17,85.0,120.73689749766197,361.53663417064286,27.767267367397228,12.635966967251136,9.055267312324647,3.580699654926489,22.982090269934158,27.19467809925944,-6.394884621840902e-14,0.0,0.0,0.0,0.0,54.55267312324648,41.08235294117647,33.88235294117648],[18,85.0,121.8251251546578,372.2859099195833,27.614681261169828,13.113850199337307,9.136884386599334,3.976965812737973,27.19467809925944,31.87346140836294,-4.973799150320701e-14,0.0,0.0,0.0,0.0,55.36884386599335,41.08235294117647,33.88235294117647],[19,85.0,122.90064239811579,383.1300842488288,27.46610168296293,13.595049129967677,9.217548179858683,4.377500950108994,31.87346140836294,37.023462526138225,-4.263256414560601e-14,0.0,0.0,0.0,0.0,56.175481798586844,41.08235294117647,33.88235294117647],[20,85.0,123.9638482147238,394.0680708560103,27.32154210598366,14.080016638658648,9.297288616104284,4.782728022554364,37.023462526138225,42.65020137620218,-5.684341886080802e-14,0.0,0.0,0.0,0.0,56.97288616104284,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":9.947598300641403e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"residual","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"constrained":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,208.06562043795623,34.29725781046707,7.892785714285722,7.892785714285722,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.09802392146251,216.58664662881964,31.6120127994891,8.172438755782622,8.172438755782622,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,34.12351794109689,44.35234693091413,36.30489417823314],[3,94.1304347826087,105.4694097038206,225.71597765681113,31.034604277914575,8.593478989391997,8.593478989391997,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.80205727786545,45.32245304575002,37.00044988568945],[4,92.5,107.83266638108525,235.53549583313722,30.483846983004078,9.083054313101627,9.083054313101627,0.0,0.0,0.0,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,39.47449978581394,45.79934534198161,37.260090688294596],[5,91.0,110.19345022456692,246.08783994097752,29.947795728391913,9.602633138134678,9.602633138134678,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,42.14508766842519,45.9384877868334,37.28650123351908],[6,89.61538461538461,112.54745240376084,257.4168260501111,29.426842440817563,10.152514474723603,10.152514474723603,0.0,0.0,0.0,-4.973799150320701e-14,0.0,0.0,0.0,0.0,44.81058930282063,45.71713042843849,37.074274329515156],[7,88.33333333333333,114.8893996157253,269.56622225777306,28.921475091927284,10.731966650101356,10.731966650101356,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,47.46704971179397,45.12290203351842,36.62364990935556],[8,87.14285714285714,117.21281098492638,282.577925030692,28.432203929297103,11.338769559257926,11.338769559257926,0.0,0.0,0.0,-7.105427357601002e-14,0.0,0.0,0.0,0.0,50.10960823869479,44.14992917731094,35.93732045972783],[9,86.03448275862068,119.50968809091059,296.4899548946346,27.959605090249603,11.969142934667872,11.969142934667872,0.0,0.0,0.0,-6.394884621840902e-14,0.0,0.0,0.0,0.0,52.73226606818294,42.799859310481004,35.02076268100492],[10,85.0,121.77024126740268,311.334320683788,27.504367413344376,12.617710920780397,12.617710920780397,0.0,0.0,0.0,-5.684341886080802e-14,0.0,0.0,0.0,0.0,55.327680950552,41.08235294117647,33.88235294117647],[11,85.0,124.47691695739627,327.42790129495864,27.093156640524654,13.679543519495056,13.679543519495056,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.3576877180472,41.08235294117647,33.88235294117647],[12,85.0,127.33234336556437,344.83478131282345,26.65837616240513,14.795848015185072,14.795848015185072,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,59.49925752417327,41.08235294117647,33.88235294117647],[13,85.0,130.3351789225797,363.6359022559519,26.203943469769833,15.980952801659214,15.980952801659214,0.0,0.0,0.0,-4.263256414560601e-14,0.0,0.0,0.0,0.0,61.751384191934775,41.08235294117647,33.88235294117647],[14,85.0,133.48630558162165,383.9142288757689,25.73006801130567,17.23657762684445,17.23657762684445,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,64.11472918621624,41.08235294117647,33.88235294117648],[15,85.0,136.78613158391224,405.7546941873897,25.237065982741328,18.564395514877674,18.564395514877674,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,66.58959868793417,41.08235294117647,33.88235294117647],[16,85.0,140.23462984972423,429.2441357303493,24.725348865447824,19.966025311515622,19.966025311515622,0.0,0.0,0.0,-2.842170943040401e-14,0.0,0.0,0.0,0.0,69.17597238729317,41.08235294117647,33.882352941176464],[17,85.0,143.8313777298006,454.4712468811571,24.195416687096497,21.443044478186607,21.443044478186607,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,71.87353329735046,41.08235294117648,33.88235294117647],[18,85.0,147.57560048445066,481.5265435742952,16.138760122236462,22.99700218916739,22.99700218916739,0.0,0.0,0.0,7.105427357601002e-15,0.0,0.0,0.0,0.0,74.681700363338,41.08235294117648,33.88235294117648],[19,85.0,151.46621681906578,510.30957565787696,3.048854710009822,24.46557727104451,24.46557727104451,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,77.59966261429933,41.08235294117647,33.88235294117648]]},"score":{"policy_completed":false,"control_completed":false,"complete_pair":false,"current_needs_funded":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":false,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.22095981729079,"real_capital":540.7711234993264},"terminal_capital_change_pct":null},"comparison_year":19,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_05","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,205.145,34.29725781046707,7.892785714285722,5.034749999999999,2.858035714285723,0.0,2.920620437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,102.44425676744044,210.4856958504353,31.759110409144075,8.107062040380399,5.122212838372022,2.984849202008377,2.920620437956214,6.032785482704284,-7.105427357601002e-15,0.0,0.0,0.0,0.0,33.63319257558033,43.56462606771735,35.509874475405724],[3,94.1304347826087,104.12198163231615,216.01642466693247,31.300782393598425,8.310763380622916,5.2060990816158075,3.1046642990071085,6.032785482704284,9.33104316756172,-7.105427357601002e-15,0.0,0.0,0.0,0.0,35.79148622423711,44.45116001792671,36.122021068734824],[4,92.5,105.72224000890485,221.7311403430895,30.866620997996403,8.503724000890486,5.286112000445243,3.217612000445243,9.33104316756172,12.809542627502523,-7.105427357601002e-15,0.0,0.0,0.0,0.0,37.89168000667864,45.0758885968003,36.5508896386609],[5,91.0,107.23891898690128,227.62338863907308,30.457193227947194,8.685691898690138,5.361945949345064,3.3237459493450734,12.809542627502523,16.4620107037059,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,39.92918924017596,45.39145315266053,36.78099691976799],[6,89.61538461538461,108.66575391438576,233.68628478021907,30.0732246000324,8.856344622207828,5.433287695719288,3.42305692648854,16.4620107037059,20.281730879186675,-4.263256414560601e-14,0.0,0.0,0.0,0.0,41.89931543578932,45.382828530959245,36.81004752016328],[7,88.33333333333333,109.99635443318601,239.91249352172017,29.71919806082208,9.029813343141214,5.499817721659301,3.5299956214819126,20.281730879186675,24.277952337468086,-5.684341886080802e-14,0.0,0.0,0.0,0.0,43.79726582488951,44.95613297284766,36.54520577173546],[8,87.14285714285714,111.22422997952772,246.29421163529963,29.400283812626682,9.222508087177474,5.561211498976387,3.661296588201087,24.277952337468086,28.479440225567693,-4.263256414560601e-14,0.0,0.0,0.0,0.0,45.61817248464579,44.00835791559776,35.87171833352278],[9,86.03448275862068,112.34281476615183,252.82315277401386,29.108984309324427,9.399786486208441,5.617140738307592,3.7826457479008493,28.479440225567693,32.876102617917375,-7.105427357601002e-14,0.0,0.0,0.0,0.0,47.357111074613876,42.71395768918606,34.98159481836964],[10,85.0,113.34549226473266,259.4905346719393,28.84518439882573,9.556229860035799,5.667274613236633,3.888955246799166,32.876102617917375,37.45134408473992,-5.684341886080802e-14,0.0,0.0,0.0,0.0,49.00911919854949,41.08235294117647,33.88235294117648],[11,85.0,114.68097012031009,266.2364740907811,28.64443339997147,10.088703720196122,5.734048506015505,4.354655214180617,37.45134408473992,42.574467866128884,-4.263256414560601e-14,0.0,0.0,0.0,0.0,50.01072759023257,41.08235294117647,33.88235294117647],[12,85.0,116.01311090074636,273.06077473200145,28.44303512022089,10.615251381630088,5.800655545037318,4.81459583659277,42.574467866128884,48.23869826212038,-4.263256414560601e-14,0.0,0.0,0.0,0.0,51.009833175559756,41.08235294117647,33.88235294117648],[13,85.0,117.34196776767264,279.96324342421747,28.2440152752644,11.148028868730393,5.867098388383632,5.28093048034676,48.23869826212038,54.451557650763625,-4.263256414560601e-14,0.0,0.0,0.0,0.0,52.00647582575447,41.08235294117647,33.88235294117647],[14,85.0,118.66759234550834,286.9436900327768,28.04742957400383,11.687310641523894,5.933379617275417,5.753931024248477,54.451557650763625,61.22088826752654,-5.684341886080802e-14,0.0,0.0,0.0,0.0,53.000694259131244,41.08235294117647,33.88235294117647],[15,85.0,119.99003478525671,294.001927373086,27.853347550068236,12.233424985529808,5.999501739262836,6.233923246266972,61.22088826752654,68.55491561607592,-4.263256414560601e-14,0.0,0.0,0.0,0.0,53.99252608894253,41.08235294117647,33.88235294117647],[16,85.0,121.30934382487382,301.13777112749034,27.66184727876491,12.786732939933543,6.065467191243691,6.721265748689852,68.55491561607592,76.4622870851228,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.982007868655366,41.08235294117647,33.88235294117647],[17,85.0,122.62556684643583,308.35103976551596,27.47301410843864,13.347623280190504,6.131278342321792,7.216344937868712,76.4622870851228,84.95210465908599,-2.842170943040401e-14,0.0,0.0,0.0,0.0,55.96917513482686,41.08235294117647,33.88235294117647],[18,85.0,123.93874993031167,315.641554467299,27.286939563857956,13.916508185743638,6.196937496515584,7.719570689228053,84.95210465908599,94.03395252876605,-3.552713678800501e-14,0.0,0.0,0.0,0.0,56.954062447733754,41.08235294117647,33.88235294117647],[19,85.0,125.24893790653273,323.0091390500362,27.103720421006877,14.493819590560392,6.262446895326637,8.231372695233755,94.03395252876605,103.71792040551165,-4.263256414560601e-14,0.0,0.0,0.0,0.0,57.93670342989954,41.08235294117647,33.88235294117647],[20,85.0,126.55617440353674,330.45361989730304,26.923457942166365,15.08000617220236,6.327808720176837,8.752197452025523,103.71792040551165,114.01462329024756,-4.263256414560601e-14,0.0,0.0,0.0,0.0,58.91713080265256,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":7.105427357601002e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0},{"alpha":0.45,"rule":"output_075","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"baseline":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"constrained":{"completed":true,"failure":null,"rows":[[0,100.0,100.0,200.0,30.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,30.0,41.400000000000006,34.2],[1,97.85714285714285,100.69499999999998,207.7175,34.29725781046707,7.892785714285722,7.552124999999998,0.34066071428572364,0.0,0.348120437956214,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,31.421249999999986,40.95180686849347,33.60530991982768],[2,95.9090909090909,103.02036488449856,215.77359488433282,31.629486082805983,8.164672852086227,7.7265273663373915,0.4381454857488354,0.348120437956214,0.8049545937132936,-2.842170943040401e-14,0.0,0.0,0.0,0.0,34.06527366337393,44.25879099687706,36.21044111340106],[3,94.1304347826087,105.29105912906918,224.16283631609468,31.064604593666807,8.535129677649522,7.896829434680188,0.6383002429693336,0.8049545937132936,1.4830564684613154,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,36.668294346801886,45.31600415536789,36.99734598674607],[4,92.5,107.49813606046038,232.87890140207796,30.539623143496044,8.97162863444467,8.062360204534528,0.9092684299101421,1.4830564684613154,2.466049365661469,-2.842170943040401e-14,0.0,0.0,0.0,0.0,39.22360204534529,45.783222244552626,37.25208572908796],[5,91.0,109.63241511334371,241.91454001032056,30.040735091412436,9.413355478993566,8.222431133500779,1.1909243454927871,2.466049365661469,3.774757437631565,-2.842170943040401e-14,0.0,0.0,0.0,0.0,41.72431133500778,45.91332996601847,37.27444321952393],[6,89.61538461538461,111.68452123695455,251.2615278391644,29.568891444329296,9.857779321964145,8.376339092771591,1.481440229192554,3.774757437631565,5.427866706258449,-2.842170943040401e-14,0.0,0.0,0.0,0.0,44.163390927715916,45.682988624892545,37.05833029783784],[7,88.33333333333333,113.6449231302726,260.91062508607433,29.125029652462423,10.30170840678906,8.523369234770446,1.7783391720186152,5.427866706258449,7.441080863260655,-2.842170943040401e-14,0.0,0.0,0.0,0.0,46.53369234770445,45.08296521245149,36.60536428464224],[8,87.14285714285714,115.50397036994055,270.8515405687331,28.709921826848813,10.740800534478723,8.66279777774554,2.0780027567331825,7.441080863260655,9.82567419065939,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,48.827977777455416,44.111135258557155,35.91983204175251],[9,86.03448275862068,117.25192949723046,281.07290115616706,28.324178769328647,11.169679057303824,8.793894712292284,2.3757843450115406,9.82567419065939,12.587106896284027,-3.552713678800501e-14,0.0,0.0,0.0,0.0,51.038947122922856,42.77313836436472,35.008865551917154],[10,85.0,118.87901913120935,291.5622263736267,27.968261652606106,11.582065741633897,8.915926434840701,2.6661393067931964,12.587106896284027,15.723741374864257,-2.842170943040401e-14,0.0,0.0,0.0,0.0,53.159264348407,41.08235294117647,33.88235294117647],[11,85.0,120.85531085054262,302.225930272204,27.6719751667315,12.373211517468704,9.064148313790696,3.309063203678008,15.723741374864257,19.61675690860309,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,54.64148313790697,41.08235294117647,33.88235294117647],[12,85.0,122.82476703873812,313.0634097167985,27.376530269097373,13.16088811512762,9.211857527905359,3.9490305872222606,19.61675690860309,24.262675246511634,0.0,0.0,0.0,0.0,0.0,56.11857527905359,41.08235294117647,33.88235294117648],[13,85.0,124.78753722594841,324.0740747661469,27.0852000352034,13.958337366762095,9.35906529194613,4.599272074815964,24.262675246511634,29.673583569824533,-2.1316282072803006e-14,0.0,0.0,0.0,0.0,57.5906529194613,41.08235294117647,33.88235294117647],[14,85.0,126.7437650462723,335.2573481525827,26.798063618043642,14.76601951844691,9.505782378470423,5.260237139976487,29.673583569824533,35.862097852149816,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,59.057823784704226,41.08235294117647,33.88235294117647],[15,85.0,128.69358856924856,346.6126647910458,26.51522306024787,15.584480810240052,9.652019142693641,5.932461667546411,35.862097852149816,42.84146451985148,0.0,0.0,0.0,0.0,0.0,60.52019142693642,41.08235294117647,33.88235294117647],[16,85.0,130.63714060738042,358.13947131522644,26.236795669737475,16.414323286330344,9.79778554555353,6.616537740776813,42.84146451985148,50.6256265678242,-7.105427357601002e-15,0.0,0.0,0.0,0.0,61.97785545553531,41.08235294117647,33.88235294117647],[17,85.0,132.57454900179258,369.83722563891405,25.96291115511532,17.25619362225386,9.943091175134443,7.313102447119418,50.6256265678242,59.22927650561175,0.0,0.0,0.0,0.0,0.0,63.43091175134443,41.08235294117647,33.88235294117647],[18,85.0,134.50593688790886,381.70539654078834,25.69370923422188,18.11077382479644,10.087945266593165,8.022828558203274,59.22927650561175,68.66789833879207,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,64.87945266593164,41.08235294117647,33.88235294117647],[19,85.0,136.43142294284644,393.7434632710395,25.42933769395476,18.97877371866548,10.232356720713483,8.746416997951997,68.66789833879207,78.95780068932383,0.0,0.0,0.0,0.0,0.0,66.32356720713483,41.08235294117647,33.88235294117647],[20,85.0,138.35112161605605,405.95091517833856,22.231235873434006,19.860925046821492,10.376334121204204,9.484590925617288,78.95780068932383,90.11614295475593,-1.4210854715202004e-14,0.0,0.0,0.0,0.0,67.76334121204204,41.08235294117647,33.88235294117647]]},"score":{"policy_completed":true,"control_completed":true,"complete_pair":true,"current_needs_funded":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"qualified_success":true,"sum_tax_paid":0.0,"years_with_unfunded_need":0,"failure":null,"terminal_capital_change_pct":0.0},"comparison_year":20,"capital_change_at_common_year":0.0,"output_change_at_common_year":0.0,"income_change_at_common_year":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"cumulative_productive_investment_cut":0.0,"forgone_real_capital_against_same_output_plan":0.0,"max_money_error":3.552713678800501e-14,"max_goods_error":0.0}]}