{"version":73,"illustrative":true,"calibrated":false,"causal_approved":false,"group_columns":["id","equity_units","equity_share","cash","private_loan","income_real","income_index","consumption_real","consumption_index","real_wealth","wealth_change","equity_trade","principal_repaid","unpaid_interest","consumption_shortfall","cash_surplus_after_consumption"],"price_rules":{"constant_real":"מחיר יחידה קבוע ריאלית","fixed_nominal":"מחיר יחידה קבוע נומינלית","profit_multiple":"מכפיל קבוע על חלוקת הרווח","drawdown":"ירידה של 50% במחיר הריאלי ליחידה"},"saving_rules":{"income_share":"צריכת 90% מההכנסה הנוכחית","smooth_reference":"ניסיון לשמר 90% מהכנסת הייחוס הריאלית"},"cohort_masses":{"workers":0.7,"displaced_free":0.1,"displaced_debt":0.1,"owners":0.1},"assumptions":{"consumption_share":0.9,"cash_buffer_years":0.25,"debt_repayment_share_of_surplus":0.5,"initial_total_household_cash":20.0,"initial_corporate_cash":30.0,"initial_real_capital":200.0,"fiscal_rule":"budget-limited benefits; surplus redeems gross bonds then accumulates zero-return Treasury cash; no forced private liability","market_rule":"quoted-price secondary transfers plus residual corporate issuance/redemption, constrained by corporate cash and real capital; output does not respond to investment","loan_valuation":"contractual par, unpaid interest capitalized; no credit loss model","income_definition":"current cash-related income less contractual loan interest; realized/unrealized capital gains and principal redemptions excluded"},"experiments":[{"ownership":"concentrated","saving_rule":"income_share","price_rule":"constant_real","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"initial_wealth":{"workers":20.0,"displaced_free":20.0,"displaced_debt":-180.0,"owners":2820.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.0,0.0,20.0,0.0,47.99999999999999,100.0,43.199999999999996,100.0,20.0,0.0,0.0,0.0,0.0,0.0,4.8],["displaced_free",0.0,0.0,20.0,0.0,48.00000000000001,100.0,43.20000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,4.799999999999995],["displaced_debt",0.0,0.0,20.0,200.0,40.00000000000001,100.00000000000003,36.00000000000001,100.00000000000003,-180.0,0.0,0.0,0.0,0.0,0.0,3.999999999999999],["owners",1.0,1.0,20.0,0.0,373.9999999999999,99.99999999999996,336.59999999999997,99.99999999999997,2820.0,0.0,0.0,0.0,0.0,0.0,37.39999999999995]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":195.7142857142857,"equity_units":1.061199127498737,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.884757810467086,"real_capital":208.27,"private_loan":19.24086941760994,"consumption":72.83507142857141,"net_investment":8.09278571428571,"net_equity_issuance_cash":11.977543524752797,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.050072992700729936,0.04718529388424279,10.799999999999999,0.0,49.051094890510946,102.18978102189783,44.14598540145985,102.18978102189782,25.34306569343066,5.34306569343066,14.000000000000002,0.0,0.0,0.0,4.8],["displaced_free",0.007247365398933693,0.0068294113810815574,10.468567037470724,0.0,47.54580325209737,99.05375677520284,42.791222926887635,99.05375677520284,25.192536529589294,5.192536529589294,14.184129423627368,0.0,0.0,0.0,4.652696461098094],["displaced_debt",0.003878769399073299,0.0036550815945501384,8.671299033957842,192.40869417609937,39.383028864690935,98.45757216172736,35.44472597822184,98.45757216172736,-180.00330295294697,-0.0033029529469672525,7.591305823900598,7.591305823900598,0.0,0.0,3.8539106817590385],["owners",1.0,0.9423302131401255,66.41255582390052,0.0,396.71350364963484,106.07312931808418,357.0421532846714,106.07312931808418,2877.6275547445257,57.627554744525696,0.0,0.0,0.0,0.0,38.82124999999995]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":191.8181818181818,"equity_units":1.09183723843943,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636368,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":31.57106818181817,"real_capital":216.81,"private_loan":19.046734639554515,"consumption":73.71572727272728,"net_investment":8.190636363636358,"net_equity_issuance_cash":5.876946734987443,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.06658225262347128,0.0609818480991157,11.296861144601076,0.0,52.349856804891765,109.06220167685784,47.11487112440259,109.06220167685784,30.802218530663872,10.802218530663872,4.523966030777173,0.0,0.0,0.0,5.020827175378255],["displaced_free",0.009649076959707783,0.008837468278238314,10.550965660338218,0.0,48.89336377618553,101.86117453371985,44.004027398566976,101.86117453371985,30.29916076905731,10.299160769057309,4.606919448393936,0.0,0.0,0.0,4.689318071261432],["displaced_debt",0.004890846441068396,0.004479464767165218,8.61948625112888,190.46734639554515,39.942853612392916,99.8571340309823,35.94856825115363,99.85713403098231,-179.82271105990858,0.17728894009141527,1.9413477805542316,1.9413477805542316,0.0,0.0,3.830882778279503],["owners",1.0107150624151824,0.9257012188554807,86.04083825814357,0.0,398.7147849771792,106.60823127732066,358.8433064794613,106.60823127732063,2935.324914516675,115.32491451667511,20.55343790548605,0.0,0.0,0.0,38.24037255917489]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":188.2608695652174,"equity_units":1.1347901383974393,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.8044021739130478,"bond_redemption":2.220446049250313e-16,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":31.383353260869555,"real_capital":225.6,"private_loan":18.845085239003488,"consumption":74.46658695652175,"net_investment":8.274065217391296,"net_equity_issuance_cash":8.08635029644268,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.08489995234187146,0.0748155535276046,11.466763004057642,0.0,54.14124692703632,112.79426443132566,48.7271222343327,112.79426443132567,36.43890979911788,16.43890979911788,4.926437253457936,0.0,0.0,0.0,5.096339112914501],["displaced_free",0.012234881312807517,0.010781624635975182,10.229234219887335,0.0,48.298154900160874,100.62115604200181,43.46833941014479,100.62115604200183,35.336847478151235,15.336847478151235,4.868057760400803,0.0,0.0,0.0,4.546326319949925],["displaced_debt",0.005961963349307115,0.005253802573334531,8.255696832194959,188.45085239003487,38.97993885357641,97.449847133941,35.081944968218764,97.449847133941,-179.50741638823646,0.4925836117635356,2.016494005510284,2.016494005510284,0.0,0.0,3.669198592086649],["owners",1.0316933413934533,0.9091490192630858,87.4141953108186,0.0,412.73317775700843,110.35646464091133,371.4598599813076,110.35646464091134,2993.8668720303067,173.8668720303067,39.49389042431015,0.0,0.0,0.0,38.85075347147492]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":185.0,"equity_units":1.179045661311658,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":31.227124999999994,"real_capital":234.62,"private_loan":18.649934940262337,"consumption":75.09149999999998,"net_investment":8.343500000000006,"net_equity_issuance_cash":8.187271739130445,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.10380611010814608,0.0880424851338365,11.646244069918842,0.0,55.95792946507552,116.57901971890733,50.36213651856796,116.5790197189073,42.249422731969446,22.249422731969446,4.996627409658291,0.0,0.0,0.0,5.176108475519489],["displaced_free",0.014809244007315613,0.012560365126860913,9.839993823085237,0.0,47.27924960040954,98.49843666751987,42.55132464036859,98.49843666751988,40.25631917472337,20.256319174723373,4.762570984839978,0.0,0.0,0.0,4.3733305880378825],["displaced_debt",0.007016829828989003,0.005951279122797467,7.8348435432695585,186.49934940262335,37.64489390159547,94.11223475398869,33.880404511435934,94.11223475398869,-179.11715748726934,0.8828425127306616,1.9515029874114924,1.9515029874114924,0.0,0.0,3.4821526858975815],["owners",1.0534134773672073,0.893445870616505,88.53020414421327,0.0,425.3703502424662,113.7353877653653,382.8333152182195,113.73538776536529,3052.804850460724,232.80485046072408,40.182251551444935,0.0,0.0,0.0,39.34675739742815]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":182.0,"equity_units":1.224505826146823,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":31.101574999999997,"real_capital":243.85,"private_loan":18.462507914263202,"consumption":75.5937,"net_investment":8.399299999999997,"net_equity_issuance_cash":8.273749999999998,"money_identity_error":0.0,"groups":[["workers",0.12332855198849191,0.10071699893545819,11.826736525852072,0.0,57.76183895410047,120.3371644877093,51.985655058690426,120.33716448770932,48.233142904241724,28.233142904241724,5.075834888889914,0.0,0.0,0.0,5.256327344823139],["displaced_free",0.017352966041501907,0.014171403411045282,9.37875549755912,0.0,45.805887655966394,95.42893261659664,41.22529889036975,95.42893261659664,45.012256805596245,25.012256805596245,4.629574102219056,0.0,0.0,0.0,4.168335776692942],["displaced_debt",0.008046648653160075,0.0065713437056323576,7.355345441916334,184.62507914263202,35.92354306186244,89.80885765465611,32.3311887556762,89.80885765465611,-178.70860785930145,1.291392140698548,1.87427025999135,1.87427025999135,0.0,0.0,3.269042418629482],["owners",1.075777659463669,0.8785402539478642,89.46299337956003,0.0,436.9376966034678,116.82826112392189,393.243926943121,116.82826112392185,3112.091662358318,292.091662358318,40.70281141556018,0.0,0.0,0.0,39.761330390915575]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":179.23076923076923,"equity_units":1.2710726823699987,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.087692307692312,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":31.006019230769226,"real_capital":253.27,"private_loan":18.284138328650375,"consumption":75.97592307692308,"net_investment":8.44176923076924,"net_equity_issuance_cash":8.346213461538467,"money_identity_error":0.0,"groups":[["workers",0.1434659897303422,0.11287001264384064,12.007201143311754,0.0,59.54930466878505,124.0610513933022,53.59437420190655,124.0610513933022,54.388876330574405,34.388876330574405,5.156069224012214,0.0,0.0,0.0,5.336533841471893],["displaced_free",0.019843246007099635,0.015611417255935827,8.847733606593437,0.0,43.880033146672275,91.41673572223391,39.492029832005045,91.4167357222339,49.559499472200535,29.559499472200535,4.463347938340543,0.0,0.0,0.0,3.932326047374861],["displaced_debt",0.009041843766021341,0.007113553686923888,6.818316713387624,182.84138328650374,33.815209260482256,84.53802315120564,30.43368833443403,84.53802315120565,-178.33690177701396,1.6630982229860365,1.78369585612827,1.78369585612827,0.0,0.0,3.03036298372783],["owners",1.0987216028665356,0.8644050164132997,90.22334936914437,0.0,447.4596249113504,119.64161093886372,402.71366242021526,119.6416109388637,3171.678529726498,351.6785297264978,41.122606252830366,0.0,0.0,0.0,40.099266386286416]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":176.66666666666666,"equity_units":1.3186482810637579,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666628,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":30.939875,"real_capital":262.86,"private_loan":18.116119094264523,"consumption":76.2405,"net_investment":8.471166666666662,"net_equity_issuance_cash":8.405022435897434,"money_identity_error":0.0,"groups":[["workers",0.16421612495334614,0.12453368143086074,12.186472056653628,0.0,61.31558267498681,127.74079723955585,55.184024407488124,127.74079723955583,60.71489894568522,40.71489894568522,5.236938889615287,0.0,0.0,0.0,5.416209802957164],["displaced_free",0.022257409828912497,0.016878958664366037,8.248879538503278,0.0,41.50379642014228,86.46624254196308,37.35341677812805,86.46624254196308,53.853173852357,33.853173852357,4.265022751869388,0.0,0.0,0.0,3.666168683779234],["displaced_debt",0.009992896036129933,0.007578136019764597,6.224277646207073,181.16119094264522,31.31712023248842,78.29280058122104,28.18540820923958,78.29280058122104,-178.0559965652173,1.9440034347827009,1.6801923438585125,1.6801923438585125,0.0,0.0,2.7663456205364767],["owners",1.1221818502453693,0.8510092238850087,90.82278841871425,0.0,456.9700046224617,122.18449321456194,411.2730041602155,122.18449321456195,3231.515375239447,411.51537523944717,41.44643703593944,0.0,0.0,0.0,40.365683741650784]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":174.28571428571428,"equity_units":1.3671346540145777,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.697142857142855,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":30.90264285714287,"real_capital":272.6,"private_loan":17.959721055618548,"consumption":76.38942857142857,"net_investment":8.487714285714276,"net_equity_issuance_cash":8.450482142857144,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.1855747013308048,0.13573988545010288,12.363520370364455,0.0,63.05620589621216,131.36709561710867,56.75058530659094,131.36709561710865,67.20898956402054,47.20898956402054,5.317849628673379,0.0,0.0,0.0,5.494897942384205],["displaced_free",0.02457283548709774,0.01797396870523313,7.58416210448477,0.0,38.68060818316459,80.58460038159289,34.81254736484812,80.58460038159288,57.8488078154075,37.8488078154075,4.035456147122846,0.0,0.0,0.0,3.370738713104342],["displaced_debt",0.010890261831639622,0.007965756554894189,5.573370371917663,179.59721055618547,28.425204082640175,71.06301020660042,25.582683674376156,71.06301020660044,-177.9189650727658,2.0810349272342137,1.5639803864597412,1.5639803864597412,0.0,0.0,2.477053498630073],["owners",1.1460968553650355,0.8383203892897698,91.2713963596178,0.0,465.50074646071005,124.46544023013638,418.95067181463907,124.46544023013638,3291.551128502304,471.551128502304,41.680437494275196,0.0,0.0,0.0,40.56506504871898]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":172.06896551724137,"equity_units":1.416433798732585,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.934784482758621,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.89389224137932,"real_capital":282.47,"private_loan":17.816204230768264,"consumption":76.42443103448272,"net_investment":8.491603448275868,"net_equity_issuance_cash":8.482852832512318,"money_identity_error":0.0,"groups":[["workers",0.2075356502951402,0.14651983769438548,12.537428115047112,0.0,64.7669410530156,134.9311271937825,58.29024694771403,134.93112719378246,73.86846182125429,53.868461821254286,5.398282528671609,0.0,0.0,0.0,5.572190273354271],["displaced_free",0.026767020279071466,0.018897473572730618,6.85557185651809,0.0,35.4151117949721,73.78148290619187,31.87360061547489,73.78148290619187,61.502440712011655,41.502440712011655,3.7755110730858266,0.0,0.0,0.0,3.046920825119148],["displaced_debt",0.0117243275472024,0.008277356525729085,4.865460974841533,178.16204230768264,25.134423205594207,62.83605801398552,22.620980885034786,62.836058013985536,-177.97823302793557,2.0217669720644267,1.4351682485028479,1.4351682485028479,0.0,0.0,2.162427099929569],["owners",1.170406800611171,0.8263053322071549,91.57804794951741,0.0,473.08187762832426,126.49248064928457,425.7736898654918,126.49248064928453,3351.733946611472,531.7339466114722,41.82987130283324,0.0,0.0,0.0,40.701354644229966]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.466447667900942,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913250000000005,"real_capital":292.45,"private_loan":17.686826658405884,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.502357758620676,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.23009119736693517,0.1569037902977372,12.707374315700127,0.0,66.44378727163465,138.4245568159055,59.79940854447119,138.4245568159055,80.69019424095642,60.690194240956416,5.477775717435922,0.0,0.0,0.0,5.64772191808894],["displaced_free",0.028817647233139666,0.019651330125124034,6.065110862283865,0.0,31.712997972726097,66.0687457765127,28.541698175453487,66.06874577651269,64.7707190101427,44.7707190101427,3.486065821915941,0.0,0.0,0.0,2.695604827681719],["displaced_debt",0.012485372090510507,0.008514024989641765,4.100237149669148,176.86826658405883,21.43914849500208,53.5978712375052,19.29523364550187,53.59787123750519,-178.28576103590802,1.714238964091976,1.2937757236237815,1.2937757236237815,0.0,0.0,1.8223276220751772],["owners",1.1950534512103566,0.8149308545874969,91.75053177814614,0.0,479.7413426308295,128.27308626492768,431.76720836774655,128.27308626492768,3412.011371082131,592.0113710821311,41.89930601861558,0.0,0.0,0.0,40.778014123620494]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.516347667900942,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.91325000000002,"real_capital":302.42999999999995,"private_loan":17.59697576278721,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000002,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.2530372949116869,0.16687287504584142,12.84255112726876,0.0,67.15059412950986,139.89707110314552,60.43553471655887,139.89707110314552,87.40525365390742,67.40525365390742,5.572623689439707,0.0,0.0,0.0,5.707800501008334],["displaced_free",0.030384882721266014,0.02003820321979811,6.121458958444328,0.0,32.00762854088537,66.68255946017786,28.80686568679684,66.68255946017786,67.97148186423124,47.97148186423124,2.6643003298147905,0.0,0.0,0.0,2.720648425975254],["displaced_debt",0.013013906770620354,0.00858240299774742,4.145794627132193,175.9697576278721,21.67735752748859,54.19339381872148,19.50962177473973,54.19339381872148,-176.11802528315917,3.88197471684083,0.8985089561867421,0.8985089561867421,0.0,0.0,1.8425753898365294],["owners",1.2199115834973686,0.8045065187366129,90.7023885235422,0.0,474.26085502505725,126.8077152473415,426.83476952255154,126.80771524734149,3459.4374565846365,639.4374565846365,42.25882488792054,0.0,0.0,0.0,40.31217267712982]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.5662476679009418,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913250000000033,"real_capital":312.4099999999999,"private_loan":17.50544314706054,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000002,"money_identity_error":4.263256414560601e-14,"groups":[["workers",0.2762431293773843,0.17637257187274896,12.972327248364618,0.0,67.82916208295225,141.31075433948385,61.046245874657025,141.31075433948382,94.18816986220264,74.18816986220264,5.635702655955082,0.0,0.0,0.0,5.765478777050939],["displaced_free",0.03197607793857143,0.020415722617755094,6.1495687602452165,0.0,32.15460789670701,66.98876645147296,28.939147107036312,66.98876645147294,71.18694265390192,51.18694265390192,2.7050318694192077,0.0,0.0,0.0,2.733141671220096],["displaced_debt",0.013552333921953715,0.008652740048523948,4.167256162677788,175.05443147060538,21.789574706811965,54.47393676702991,19.610617236130768,54.47393676702992,-173.939067812478,6.060932187522013,0.9153261572667126,0.9153261572667126,0.0,0.0,1.8521138500790157],["owners",1.2444761266630324,0.794558965460972,89.74438433852472,0.0,469.25168281581557,125.4683643892555,422.32651453423404,125.46836438925548,3506.3626248662176,686.3626248662176,41.75972338162854,0.0,0.0,0.0,39.88639303934434]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.6161476679009419,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913250000000048,"real_capital":322.3899999999999,"private_loan":17.413434032674022,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000004,"money_identity_error":5.684341886080802e-14,"groups":[["workers",0.29970044072296925,0.18544124814548735,13.095992944557754,0.0,68.47578010226276,142.6578752130474,61.62820209203649,142.65787521304742,101.03574787242891,81.03574787242891,5.696775612499201,0.0,0.0,0.0,5.820441308692333],["displaced_free",0.033574797862139245,0.020774585471973802,6.177140802323877,0.0,32.29877543698759,67.28911549372415,29.068897893288835,67.28911549372414,74.41682019760069,54.416820197600686,2.7178238700652857,0.0,0.0,0.0,2.7453959121439464],["displaced_debt",0.014093564006580291,0.008720467990951013,4.188732974905367,174.13434032674022,21.901871764211073,54.75467941052769,19.711684587789968,54.75467941052769,-171.7488806360569,8.251119363943104,0.9200911438651799,0.9200911438651799,0.0,0.0,1.8616590999579419],["owners",1.268778865309253,0.7850636983915878,88.82967561086653,0.0,464.46889208296227,124.18954333769045,418.02200287466604,124.18954333769042,3552.809514074513,732.8095140745131,41.31465569857516,0.0,0.0,0.0,39.47985582705179]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.666047667900942,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913250000000048,"real_capital":332.3699999999999,"private_loan":17.32092993428751,"consumption":76.34700000000001,"net_investment":8.483000000000004,"net_equity_issuance_cash":8.483000000000004,"money_identity_error":4.973799150320701e-14,"groups":[["workers",0.32339690391387454,0.19411023474575803,13.214047676751077,0.0,69.09305974771804,143.94387447441264,62.18375377294625,143.9438744744126,107.94505384720073,87.94505384720073,5.754855346362713,0.0,0.0,0.0,5.872910078556036],["displaced_free",0.03518113693835813,0.021116524824696607,6.203455870953192,0.0,32.43637056707552,67.57577201474066,29.192733510367965,67.57577201474066,77.66045725430824,57.66045725430824,2.7307764295721046,0.0,0.0,0.0,2.7570914982014205],["displaced_debt",0.014637705761795074,0.008785886528827329,4.2095718129151845,173.20929934287508,22.010833008706847,55.02708252176711,19.80974970783616,55.02708252176712,-169.54779733518623,10.452202664813768,0.9250409838651319,0.9250409838651319,0.0,0.0,1.8709208057400817],["owners",1.2928319212869142,0.775987353900718,87.95613857887412,0.0,459.9013781901915,122.96828293855387,413.9112403711723,122.96828293855384,3598.799651893533,778.7996518935329,40.89019516202382,0.0,0.0,0.0,39.0916171461663]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.715947667900942,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913250000000048,"real_capital":342.34999999999985,"private_loan":17.227946834164076,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999988,"money_identity_error":5.684341886080802e-14,"groups":[["workers",0.3473213175040236,0.20240787292125842,13.326899305886746,0.0,69.6831336255516,145.17319505323252,62.714820262996454,145.17319505323255,114.91336720975588,94.91336720975588,5.810214729036206,0.0,0.0,0.0,5.92306635817188],["displaced_free",0.036794726705029854,0.02144280236123957,6.2286358817002645,0.0,32.56803075398832,67.85006407080898,29.311227678589482,67.85006407080898,80.91726032970708,60.91726032970708,2.743102603341937,0.0,0.0,0.0,2.768282614089008],["displaced_debt",0.015184665174285857,0.008849142347598933,4.229837658803743,172.27946834164075,22.11679821596728,55.291995539918204,19.905118394370554,55.291995539918204,-167.3361175135895,12.6638824864105,0.9298310012343316,0.9298310012343316,0.0,0.0,1.879927848357219],["owners",1.3166469585176026,0.767300182369903,87.12073131828883,0.0,455.5332356511834,121.80033038801696,409.9799120860651,121.80033038801695,3644.352975458652,824.352975458652,40.48556329217018,0.0,0.0,0.0,38.72032503035058]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.7658476679009418,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913250000000048,"real_capital":352.3299999999998,"private_loan":17.13449857341795,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999988,"money_identity_error":5.684341886080802e-14,"groups":[["workers",0.37146331548906386,0.21035977351920807,13.434916774278527,0.0,70.2479308459008,146.34985592895998,63.22313776131072,146.34985592895998,121.93816029434595,101.93816029434595,5.863056653509778,0.0,0.0,0.0,5.971074121901562],["displaced_free",0.038415241979385596,0.021754561663322684,6.252767847531917,0.0,32.69421096748715,68.11293951559823,29.424789870738433,68.11293951559821,84.18668142645579,64.18668142645579,2.7548759664047573,0.0,0.0,0.0,2.779007932236408],["displaced_debt",0.01573436082573365,0.008910372684885691,4.24957039898624,171.3449857341795,22.219975942411715,55.5499398560293,19.997978348170545,55.54993985602929,-165.1141199193483,14.885880080651702,0.9344826074612506,0.9344826074612506,0.0,0.0,1.8886979551049965],["owners",1.3402347496067588,0.7589752921325836,86.3207443335322,0.0,451.3502971687958,120.68189763871545,406.21526745191625,120.68189763871544,3689.488005175531,869.4880051755308,40.09924485156542,0.0,0.0,0.0,38.36477525934761]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.8157476679009419,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.91325000000006,"real_capital":362.3099999999998,"private_loan":17.040598017990522,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483,"money_identity_error":6.394884621840902e-14,"groups":[["workers",0.39581328836291074,0.21798914869073335,13.538433480276836,0.0,70.78919466811418,147.47748889190453,63.710275201302764,147.47748889190453,129.01707976115733,109.01707976115733,5.913564840791386,0.0,0.0,0.0,6.0170815467897],["displaced_free",0.04004238301777525,0.02205283461223741,6.275930548085114,0.0,32.81532312724243,68.36525651508839,29.533790814518184,68.36525651508839,87.46821373918003,67.46821373918003,2.7661397652624062,0.0,0.0,0.0,2.789302465815604],["displaced_debt",0.016286717034130295,0.008969702851364928,4.268806722787777,170.4059801799052,22.320558027648502,55.801395069121256,20.08850222488365,55.80139506912125,-162.88206411658345,17.11793588341655,0.9390055542742939,0.9390055542742939,0.0,0.0,1.897247432350122],["owners",1.3636052794861255,0.7509883138456642,85.55372836718932,0.0,447.3397561683102,119.60956047281022,402.6057805514792,119.6095604728102,3734.2219807923625,914.2219807923625,39.7299007949236,0.0,0.0,0.0,38.02387927430637]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.8656476679009417,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.91325000000007,"real_capital":372.28999999999974,"private_loan":16.946257125245307,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000002,"money_identity_error":7.105427357601002e-14,"groups":[["workers",0.4203623081920104,0.22531709251670448,13.637751596349013,0.0,71.30850507894908,148.5593855811439,64.17765457105418,148.55938558114394,136.14793026905227,116.14793026905227,5.961904815638494,0.0,0.0,0.0,6.0612229317106685],["displaced_free",0.04167587322823011,0.022338555100878205,6.2981949425613335,0.0,32.93173826175861,68.60778804533044,29.638564435582747,68.60778804533044,90.7613875653559,70.7613875653559,2.7769333577732644,0.0,0.0,0.0,2.7991977522494826],["displaced_debt",0.016841663462043317,0.009027247615833078,4.287579962190297,169.46257125245305,22.418718756550575,56.04679689137644,20.176846880895518,56.04679689137644,-160.64019224092837,19.35980775907163,0.9434089274521373,0.9434089274521373,0.0,0.0,1.9055910943067977],["owners",1.386767823018658,0.7433171047665843,84.81746392080532,0.0,443.49000742904747,118.58021589011965,399.1410066861427,118.58021589011962,3778.5709815352666,958.5709815352666,39.37632400530516,0.0,0.0,0.0,37.696650631469026]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.9155476679009418,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913250000000062,"real_capital":382.26999999999975,"private_loan":16.851487029558943,"consumption":76.34700000000001,"net_investment":8.483000000000004,"net_equity_issuance_cash":8.482999999999997,"money_identity_error":6.394884621840902e-14,"groups":[["workers",0.4451020631130604,0.23236282269122724,13.733145722226388,0.0,71.80729789399419,149.59853727915456,64.62656810459477,149.59853727915453,143.32866005845165,123.32866005845165,6.00822619511213,0.0,0.0,0.0,6.103620320989509],["displaced_free",0.04331545680749663,0.02261257056315478,6.319625144054847,0.0,33.04379160290116,68.84123250604408,29.739412442611048,68.84123250604408,94.06576672564603,74.06576672564603,2.7872920847530813,0.0,0.0,0.0,2.8087222862465966],["displaced_debt",0.017399134613139577,0.009083112315448437,4.305920487233408,168.51487029558942,22.514616926710627,56.28654231677657,20.263155234039566,56.286542316776575,-158.38873054825734,21.611269451742658,0.9477009568636463,0.9477009568636463,0.0,0.0,1.9137424387704027],["owners",1.4097310133672452,0.7359414944301695,84.10993431312707,0.0,439.79050621242914,117.59104444182599,395.81145559118625,117.59104444182597,3822.5500321565096,1002.5500321565096,39.03742359259834,0.0,0.0,0.0,37.38219302805646]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.9654476679009418,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.91325000000007,"real_capital":392.2499999999997,"private_loan":16.756298117239258,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999999,"money_identity_error":7.105427357601002e-14,"groups":[["workers",0.4700247996759082,0.23914388938062398,13.824866031105444,0.0,72.28688120839448,150.59766918415517,65.05819308755503,150.59766918415514,150.5573481792911,130.5573481792911,6.052664593834474,0.0,0.0,0.0,6.14438490271353],["displaced_free",0.044960896684345567,0.022875651902939186,6.340279236140982,0.0,33.15178685563912,69.06622261591484,29.83660817007521,69.06622261591484,97.38094541120994,77.38094541120994,2.7972477906431914,0.0,0.0,0.0,2.8179018827293234],["displaced_debt",0.01795906939149067,0.009137393828791479,4.323856033511448,167.56298117239257,22.608397560844175,56.52099390211043,20.347557804759756,56.52099390211043,-156.1278907921729,23.872109207827094,0.9518891231968574,0.9518891231968574,0.0,0.0,1.9217137926717553],["owners",1.4325029021491973,0.7288430648876453,83.42930251260952,0.0,436.2316471247557,116.63947784084375,392.6084824122801,116.63947784084377,3866.173196868985,1046.173196868985,38.712210929318616,0.0,0.0,0.0,37.07969000560425]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":150.59766918415517,"displaced_free":69.06622261591484,"displaced_debt":56.52099390211043,"owners":116.63947784084375},"consumption_index":{"workers":150.59766918415514,"displaced_free":69.06622261591484,"displaced_debt":56.52099390211043,"owners":116.63947784084377},"wealth_change":{"workers":130.5573481792911,"displaced_free":77.38094541120994,"displaced_debt":23.872109207827094,"owners":1046.173196868985},"real_wealth":{"workers":150.5573481792911,"displaced_free":97.38094541120994,"displaced_debt":-156.1278907921729,"owners":3866.173196868985},"equity_share":{"workers":0.23914388938062398,"displaced_free":0.022875651902939186,"displaced_debt":0.009137393828791479,"owners":0.7288430648876453},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.105427357601002e-14},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":119.26080902189,"displaced_free":119.26080902189001,"displaced_debt":114.39782793161672,"owners":78.68432143938387},"consumption_index":{"workers":119.26080902188998,"displaced_free":119.26080902189003,"displaced_debt":114.39782793161673,"owners":78.68432143938388},"wealth_change":{"workers":107.53270373181171,"displaced_free":107.5327037318117,"displaced_debt":87.10221493660589,"owners":648.6361552088997},"real_wealth":{"workers":127.53270373181171,"displaced_free":127.5327037318117,"displaced_debt":-92.89778506339411,"owners":3468.6361552088997},"equity_share":{"workers":0.2219214297175775,"displaced_free":0.03170306138822535,"displaced_debt":0.013384176529851152,"owners":0.732991332364346},"government_net_debt_to_output_pct":60.0,"max_money_error":7.105427357601002e-14}},"automation_minus_control_wealth":{"workers":23.02464444747939,"displaced_free":-30.151758320601758,"displaced_debt":-63.230105728778796,"owners":397.5370416600854}},{"ownership":"concentrated","saving_rule":"income_share","price_rule":"fixed_nominal","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"initial_wealth":{"workers":20.0,"displaced_free":20.0,"displaced_debt":-180.0,"owners":2820.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.0,0.0,20.0,0.0,47.99999999999999,100.0,43.199999999999996,100.0,20.0,0.0,0.0,0.0,0.0,0.0,4.8],["displaced_free",0.0,0.0,20.0,0.0,48.00000000000001,100.0,43.20000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,4.799999999999995],["displaced_debt",0.0,0.0,20.0,200.0,40.00000000000001,100.00000000000003,36.00000000000001,100.00000000000003,-180.0,0.0,0.0,0.0,0.0,0.0,3.999999999999999],["owners",1.0,1.0,20.0,0.0,373.9999999999999,99.99999999999996,336.59999999999997,99.99999999999997,2820.0,0.0,0.0,0.0,0.0,0.0,37.39999999999995]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":200.0,"equity_units":1.059887717623764,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.884757810467086,"real_capital":208.27,"private_loan":19.24086941760994,"consumption":72.83507142857141,"net_investment":8.09278571428571,"net_equity_issuance_cash":11.977543524752797,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.049,0.04623131222791836,10.799999999999999,0.0,49.051094890510946,102.18978102189783,44.14598540145985,102.18978102189782,25.34306569343066,5.34306569343066,14.000000000000002,0.0,0.0,0.0,4.8],["displaced_free",0.007092064711813685,0.0066913358782134755,10.468567037470724,0.0,47.54580325209737,99.05375677520284,42.791222926887635,99.05375677520284,25.192536529589294,5.192536529589294,14.184129423627368,0.0,0.0,0.0,4.652696461098094],["displaced_debt",0.003795652911950299,0.0035811839771669753,8.671299033957842,192.40869417609937,39.383028864690935,98.45757216172736,35.44472597822184,98.45757216172736,-180.00330295294697,-0.0033029529469672525,7.591305823900598,7.591305823900598,0.0,0.0,3.8539106817590385],["owners",1.0,0.9434961679167012,66.41255582390052,0.0,396.71350364963484,106.07312931808418,357.0421532846714,106.07312931808418,2921.423175182482,101.42317518248183,0.0,0.0,0.0,0.0,38.82124999999995]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":200.0,"equity_units":1.0892724512987013,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.571068181818177,"real_capital":216.81,"private_loan":19.0465735857125,"consumption":73.71572727272728,"net_investment":8.190636363636358,"net_equity_issuance_cash":5.876946734987448,"money_identity_error":0.0,"groups":[["workers",0.06485341388213338,0.05953828521487983,11.28681571775998,0.0,52.3033061170552,108.96522107719835,47.07297550534968,108.96522107719832,31.088150516918795,11.088150516918795,4.529546823466679,0.0,0.0,0.0,5.0163625412266555],["displaced_free",0.009398254047227654,0.008628010408252266,10.541139059957016,0.0,48.84782713408201,101.76630652933751,43.96304442067381,101.7663065293375,30.589015990382517,10.589015990382517,4.612378670827937,0.0,0.0,0.0,4.6849506933142315],["displaced_debt",0.0047671320714374864,0.0043764368278604695,8.613688312816365,190.465735857125,39.91598586244551,99.78996465611377,35.92438727620096,99.78996465611377,-179.66783103467017,0.33216896532982787,1.9429583189743742,1.9429583189743742,0.0,0.0,3.828305916807273],["owners",1.0102536512979028,0.9274572675490075,86.12678078472496,0.0,399.11304418408616,106.71471769627972,359.20173976567753,106.71471769627972,3020.672797309404,200.6727973094039,20.507302595805417,0.0,0.0,0.0,38.27856923765552]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":200.0,"equity_units":1.1297042027809148,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.804402173913048,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.383353260869562,"real_capital":225.60000000000002,"private_loan":18.844970401372606,"consumption":74.46658695652174,"net_investment":8.27406521739131,"net_equity_issuance_cash":8.086350296442697,"money_identity_error":0.0,"groups":[["workers",0.08209147564776792,0.07266634526603424,11.450979383927354,0.0,54.06672329080402,112.63900685584173,48.66005096172363,112.63900685584169,37.08225378165377,17.08225378165377,4.925160504467012,0.0,0.0,0.0,5.089324170634383],["displaced_free",0.011831572290977924,0.010473159488875903,10.214104630421646,0.0,48.22671932249378,100.47233192186205,43.4040473902444,100.47233192186204,35.98968738497378,15.989687384973777,4.866636487500539,0.0,0.0,0.0,4.539602057965171],["displaced_debt",0.0057751479931369525,0.005112088614807902,8.246924326833284,188.44970401372606,38.938518761542824,97.34629690385705,35.044666885388544,97.34629690385707,-179.168920328602,0.8310796713979869,2.0160318433989315,2.0160318433989315,0.0,0.0,3.6652997008147903],["owners",1.030006006849032,0.911748406630282,87.54858274655795,0.0,413.3676988803352,110.52612269527678,372.03092899230165,110.52612269527677,3119.0871552213393,299.08715522133934,39.50471110225841,0.0,0.0,0.0,38.91048122069243]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":200.0,"equity_units":1.170640561476567,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.227125,"real_capital":234.62000000000003,"private_loan":18.649893695574654,"consumption":75.09149999999998,"net_investment":8.343500000000006,"net_equity_issuance_cash":8.187271739130443,"money_identity_error":0.0,"groups":[["workers",0.09957169806031883,0.0850574474668175,11.621934221757344,0.0,55.84112538982507,116.33567789546892,50.25701285084257,116.33567789546889,43.31999006531878,23.319990065318777,4.994349260728832,0.0,0.0,0.0,5.1653040985588206],["displaced_free",0.014211540921179804,0.012139969678869086,9.8175012660322,0.0,47.17117725420877,98.27328594626829,42.454059528787894,98.27328594626826,41.34117092799114,21.341170927991143,4.759937260403758,0.0,0.0,0.0,4.36333389601431],["displaced_debt",0.006750531522126708,0.005766527954244165,7.82170237957368,186.49893695574653,37.58175317512879,93.95438293782198,33.823577857615916,93.95438293782199,-178.56883408856154,1.4311659114384554,1.950767057979511,1.950767057979511,0.0,0.0,3.4763121686994136],["owners",1.0501067909729416,0.8970360549000692,88.73600680209266,0.0,426.3591918418866,113.99978391494295,383.723272657698,113.99978391494294,3216.7011088688887,396.7011088688887,40.20156824781933,0.0,0.0,0.0,39.438225245374525]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":200.0,"equity_units":1.2120093114765669,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.101574999999993,"real_capital":243.85000000000002,"private_loan":18.46260815747173,"consumption":75.5937,"net_investment":8.399299999999997,"net_equity_issuance_cash":8.273749999999989,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.1173197237640286,0.09679770827923782,11.791925522969615,0.0,57.591821846005445,119.982962179178,51.8326396614049,119.98296217917799,49.79323802022676,29.79323802022676,5.070864486774221,0.0,0.0,0.0,5.240855787986496],["displaced_free",0.016523647132060768,0.013633267480371365,9.347919919686486,0.0,45.65528654303534,95.11518029799028,41.0897578887318,95.11518029799028,46.588147454734084,26.588147454734084,4.624212421761929,0.0,0.0,0.0,4.154631075416213],["displaced_debt",0.00768695921264132,0.006342326861562185,7.336784911527423,184.6260815747173,35.83289334079328,89.58223335198319,32.24960400671395,89.58223335198319,-177.92898707462334,2.071012925376664,1.872855381029223,1.872855381029223,0.0,0.0,3.2607932940121875],["owners",1.0704789813678361,0.8832266973788286,89.75606650799878,0.0,438.36906719413327,117.21098053319069,394.5321604747199,117.2109805331907,3313.5605613388884,493.5605613388884,40.74438078978918,0.0,0.0,0.0,39.89158511466613]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":200.0,"equity_units":1.253740378784259,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.087692307692312,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.006019230769205,"real_capital":253.27000000000004,"private_loan":18.28447788222314,"consumption":75.97592307692308,"net_investment":8.44176923076924,"net_equity_issuance_cash":8.34621346153845,"money_identity_error":-2.842170943040401e-14,"groups":[["workers",0.13533547150583924,0.1079453719414165,11.960224245556965,0.0,59.31632434610989,123.57567572106227,53.384691911498905,123.57567572106227,56.49420803798289,36.49420803798289,5.147356497660185,0.0,0.0,0.0,5.315655220247534],["displaced_free",0.018750898111179214,0.014955965707479084,8.808152330609266,0.0,43.68373115800494,91.00777324584362,39.31535804220445,91.00777324584364,51.67633744107982,31.676337441079824,4.45450195823689,0.0,0.0,0.0,3.9147343691596737],["displaced_debt",0.008577610588884276,0.00684161628199445,6.793522931800062,182.84477882223138,33.69224534607565,84.23061336518914,30.32302081146809,84.23061336518914,-177.30887993687693,2.6911200631230656,1.7813027524859137,1.7813027524859137,0.0,0.0,3.019343525244471],["owners",1.0910763985783563,0.87025704606911,90.61656271099963,0.0,449.4097530731503,120.16303558105622,404.4687777658353,120.16303558105622,3409.6981805123837,589.6981805123837,41.19483442104041,0.0,0.0,0.0,40.274027871555376]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":200.0,"equity_units":1.2957654909637462,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666637,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.93987499999997,"real_capital":262.86000000000007,"private_loan":18.116821670164402,"consumption":76.24049999999998,"net_investment":8.471166666666676,"net_equity_issuance_cash":8.40502243589744,"money_identity_error":-3.552713678800501e-14,"groups":[["workers",0.15361796429000352,0.11855383197136059,12.125978781575194,0.0,61.011213995346885,127.10669582363936,54.9100925958122,127.10669582363936,63.41527440178439,43.41527440178439,5.223569366904081,0.0,0.0,0.0,5.389323902922304],["displaced_free",0.020877011500494643,0.01611172055907048,8.200665993561126,0.0,41.261212546219504,85.96085947129063,37.135091291597554,85.96085947129063,56.55247810703821,36.55247810703821,4.252226778630856,0.0,0.0,0.0,3.644740441582721],["displaced_debt",0.009415891649177967,0.0072666633853435535,6.192717643125527,181.168216701644,31.158327764153594,77.89581941038398,28.042494987738237,77.895819410384,-176.76647067188213,3.233529328117868,1.6765621205873837,1.6765621205873837,0.0,0.0,2.7523189525002323],["owners",1.11185462352407,0.8580677840842253,91.32601489228695,0.0,459.50196172219853,122.86148709149694,413.55176554997865,122.86148709149693,3505.136013557062,685.1360135570621,41.55644989142759,0.0,0.0,0.0,40.589339952127546]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":200.0,"equity_units":1.338017901678032,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.697142857142855,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.90264285714282,"real_capital":272.6000000000001,"private_loan":17.96093074183743,"consumption":76.38942857142855,"net_investment":8.48771428571429,"net_equity_issuance_cash":8.45048214285714,"money_identity_error":-4.263256414560601e-14,"groups":[["workers",0.17216469460251585,0.1286714433241895,12.28844336040043,0.0,62.67329947016613,130.56937389617946,56.405969523149516,130.56937389617943,70.54893323407127,50.54893323407127,5.299065803574954,0.0,0.0,0.0,5.461530382400193],["displaced_free",0.022886275493565072,0.01710461083133715,7.52784841335648,0.0,38.39339810090736,79.98624604355702,34.55405829081663,79.986246043557,61.16439275465678,41.16439275465678,4.018527986140857,0.0,0.0,0.0,3.345710405936213],["displaced_debt",0.010195346290812824,0.007619738329380093,5.534818337854972,179.6093074183743,28.22858168669202,70.57145421673006,25.405723518022814,70.57145421673003,-176.35845499873045,3.6415450012695487,1.5589092832697142,1.5589092832697142,0.0,0.0,2.459919261268877],["owners",1.1327715852911382,0.8466042075150932,91.89180115455692,0.0,468.66492392123746,125.31147698428808,421.7984315291137,125.31147698428806,3599.88687771909,779.8868777190901,41.83392353413616,0.0,0.0,0.0,40.840800513136415]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":200.0,"equity_units":1.3804321658405934,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.9347844827586202,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.89389224137928,"real_capital":282.4700000000001,"private_loan":17.818079161377913,"consumption":76.42443103448274,"net_investment":8.491603448275853,"net_equity_issuance_cash":8.482852832512314,"money_identity_error":-3.552713678800501e-14,"groups":[["workers",0.1909718352936215,0.13834206418779882,12.446954264723585,0.0,64.29956333591343,133.9574236164863,57.869607002322084,133.95742361648632,77.88776503159998,57.88776503159998,5.373468768887325,0.0,0.0,0.0,5.531979673210483],["displaced_free",0.024763529475762276,0.017938968743663616,6.792012808131723,0.0,35.08677291219238,73.09744356706746,31.578095620973144,73.09744356706746,65.46104533186502,45.46104533186502,3.7545079643944077,0.0,0.0,0.0,3.018672359169652],["displaced_debt",0.010909604193110418,0.007903035341448436,4.8200161115962725,178.18079161377912,24.899660162332115,62.24915040583028,22.409694146098904,62.24915040583029,-176.1404988522204,3.8595011477796106,1.4285158045951873,1.4285158045951873,0.0,0.0,2.142229382931675],["owners",1.1537871968780993,0.8358159317270892,92.32036881341374,0.0,476.91662357408126,127.5178137898613,429.22496121667314,127.51781378986128,3693.9555539606554,873.9555539606554,42.031223173922264,0.0,0.0,0.0,41.031275028183885]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.4229439546336968,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913249999999977,"real_capital":292.45000000000005,"private_loan":17.68953199660951,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.502357758620686,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.2100343917204004,0.1476055265820141,12.600917228444738,0.0,65.88714890690059,137.26489355604292,59.298434016210535,137.26489355604292,85.42440404032168,65.42440404032168,5.446444693365401,0.0,0.0,0.0,5.600407657086554],["displaced_free",0.02649414853857229,0.018619249515974493,5.995394428521048,0.0,31.348467600110055,65.30930750022928,28.21362084009905,65.30930750022928,69.39257824195955,49.392578241959555,3.4612381256200297,0.0,0.0,0.0,2.6646197460093557],["displaced_debt",0.011552340016952432,0.008118619134178273,4.048331069210791,176.8953199660951,21.16774415273617,52.91936038184042,19.05096973746255,52.91936038184042,-176.16742219174054,3.832577808259458,1.2854716476840282,1.2854716476840282,0.0,0.0,1.799258252982574],["owners",1.1748630743577717,0.8256566047678331,92.61735390315503,0.0,484.2737458988499,129.48495879648394,435.8463713089649,129.4849587964839,3787.339791276228,967.339791276228,42.15175495934499,0.0,0.0,0.0,41.16326840140225]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.465358954633697,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.913249999999984,"real_capital":302.43,"private_loan":17.600730873088107,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999995,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.22940133712834973,0.15654958561719393,12.721507658540864,0.0,66.51768710348165,138.57851479892008,59.86591839313348,138.57851479892008,92.07617275066984,72.07617275066984,5.53341297369981,0.0,0.0,0.0,5.654003403795938],["displaced_free",0.027812186051932433,0.018979776909941348,6.04677492324137,0.0,31.61712378165422,65.8690078784463,28.4554114034888,65.8690078784463,72.55429062012499,52.55429062012499,2.6360750267202846,0.0,0.0,0.0,2.687455521440607],["displaced_debt",0.01199634563455944,0.008186625943510358,4.0901554778089615,176.00730873088105,21.386433870896532,53.46608467724133,19.247790483806877,53.46608467724133,-174.02877880465084,5.971221195349159,0.8880112352140174,0.8880112352140174,0.0,0.0,1.817846879026206],["owners",1.1961490858188553,0.8162840115293544,91.68001598916366,0.0,479.37263262307806,128.17450070135777,431.4353693607702,128.17450070135777,3835.2770545385356,1015.2770545385356,42.57202292216698,0.0,0.0,0.0,40.74667377296166]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.5077739546336968,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.91324999999998,"real_capital":312.41,"private_loan":17.51040808530935,"consumption":76.34700000000001,"net_investment":8.483000000000004,"net_equity_issuance_cash":8.483,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.24896395254730752,0.16512021034863383,12.837940141338114,0.0,67.12648439915355,139.84684249823655,60.413835959238185,139.84684249823655,98.78882119058518,78.78882119058518,5.589318691130798,0.0,0.0,0.0,5.705751173928054],["displaced_free",0.02914854207426924,0.01933216977564165,6.0733131814219705,0.0,31.755885915931874,66.1580956581914,28.580297324338687,66.15809565819141,75.72987921171818,55.729879211718185,2.672712044673611,0.0,0.0,0.0,2.6992503028542103],["displaced_debt",0.012447959573453222,0.008255852633080778,4.110659500020901,175.1040808530935,21.493644444553734,53.73411111138434,19.344280000098358,53.73411111138433,-171.87941436019548,8.120585639804517,0.9032278777875646,0.9032278777875646,0.0,0.0,1.8269597777870672],["owners",1.2172135004386668,0.8072917672426437,90.81794632919036,0.0,474.8650788454398,126.96927241856679,427.37857096089584,126.96927241856677,3882.763562423079,1062.7635624230788,42.128829239623236,0.0,0.0,0.0,40.363531701862385]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.5501889546336967,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.913249999999984,"real_capital":322.39,"private_loan":17.41962928197964,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999993,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.2687171377175411,0.1733447634975814,12.949511309717039,0.0,67.709863057344,141.0622147028,60.9388767516096,141.0622147028,105.55980749631958,85.55980749631958,5.643767191495306,0.0,0.0,0.0,5.755338359874236],["displaced_free",0.0304909287666055,0.019669169152227883,6.099371634149022,0.0,31.8921392635243,66.44195679900896,28.70292533717187,66.44195679900895,78.91909313807062,58.91909313807062,2.6847733846725164,0.0,0.0,0.0,2.7108318373995655],["displaced_debt",0.012901853590101783,0.008322761913337487,4.1311501801679835,174.19629281979638,21.60078525578031,54.001963139450766,19.44070673020228,54.00196313945078,-169.71933583461745,10.280664165382547,0.9077880332971208,0.9077880332971208,0.0,0.0,1.836066746741325],["owners",1.2380790345594483,0.7986633054368533,89.99039901766378,0.0,470.53803407928774,125.81230857734967,423.48423067135894,125.81230857734968,3929.817365831008,1109.817365831008,41.73106824156315,0.0,0.0,0.0,39.99573289673947]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.5926039546336968,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.91324999999999,"real_capital":332.36999999999995,"private_loan":17.328380486207134,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999999,"money_identity_error":0.0,"groups":[["workers",0.2886526379755182,0.1812457121782729,13.056577367673873,0.0,68.26968558260849,142.22851163043435,61.44271702434764,142.22851163043435,112.38677605458045,92.38677605458045,5.695857216564891,0.0,0.0,0.0,5.802923274521723],["displaced_free",0.03183939669299133,0.019992036689570118,6.124384406479254,0.0,32.02292500119871,66.71442708583065,28.820632501078844,66.71442708583065,82.12138563819049,62.12138563819049,2.696935852771659,0.0,0.0,0.0,2.7219486251018887],["displaced_debt",0.0133580975689643,0.008387582820009197,4.15111367649224,173.28380486207132,21.705169550286218,54.26292387571554,19.534652595257594,54.26292387571554,-167.54881887958882,12.451181120411178,0.9124879577250358,0.9124879577250358,0.0,0.0,1.844939411774329],["owners",1.258753822396223,0.7903746683121478,89.19596034331146,0.0,466.38410637025595,124.70163271931978,419.7456957332304,124.70163271931978,3976.455776468034,1156.455776468034,41.34957567354906,0.0,0.0,0.0,39.642649041471714]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.6350189546336968,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.913249999999998,"real_capital":342.3499999999999,"private_loan":17.236674731148756,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999995,"money_identity_error":0.0,"groups":[["workers",0.30876287667286423,0.18884360685716836,13.159430788892163,0.0,68.80748124910934,143.3489192689778,61.926733124198414,143.3489192689778,119.26752417949137,99.26752417949137,5.745782484956004,0.0,0.0,0.0,5.848635906174289],["displaced_free",0.03319368857721225,0.020301714841372484,6.148441148467355,0.0,32.148711887411004,66.97648309877293,28.933840698669908,66.97648309877293,85.3362568269316,65.3362568269316,2.7085837684418332,0.0,0.0,0.0,2.7326405104299356],["displaced_debt",0.013816626344256188,0.008450438024036003,4.170597435584433,172.36674731148756,21.80704541482057,54.51761353705142,19.62634087333851,54.51761353705142,-165.36811433810678,14.631885661893222,0.917057550583776,0.917057550583776,0.0,0.0,1.8535988602597486],["owners",1.279245763039364,0.7824042402774231,88.43244589370312,0.0,462.39187395400324,123.6341908967923,416.1526865586029,123.6341908967923,4022.6949638634337,1202.6949638634337,40.98388128628231,0.0,0.0,0.0,39.30330928609024]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.6774339546336967,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.91325000000001,"real_capital":352.32999999999987,"private_loan":17.144523514640486,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.3290407806354147,0.1961572196189791,13.2583390964085,0.0,69.3246488701098,144.42635181272874,62.392183983098825,144.42635181272874,126.19998906650234,106.19998906650234,5.793686846442991,0.0,0.0,0.0,5.892595153959326],["displaced_free",0.03455357370302849,0.02059906657283207,6.17160761430279,0.0,32.26984373491655,67.22884111440948,29.042859361424895,67.22884111440948,88.56324120042324,68.56324120042324,2.7197702516324718,0.0,0.0,0.0,2.7429367174679076],["displaced_debt",0.014277382426797549,0.008511442365500058,4.189631589754185,171.44523514640485,21.90657040394346,54.76642600985865,19.715913363549113,54.76642600985864,-163.1774572977124,16.822542702287592,0.9215121650827204,0.9215121650827204,0.0,0.0,1.862058484335194],["owners",1.299562217868456,0.7747322714426887,87.6978871210836,0.0,458.5510437703718,122.60723095464483,412.6959393933346,122.60723095464486,4068.5500682404713,1248.5500682404713,40.63290965818387,0.0,0.0,0.0,38.976838720481624]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.7198489546336968,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.91325000000002,"real_capital":362.30999999999983,"private_loan":17.051937603695432,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999999,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.34947973785123904,0.2032037388572145,13.353546662539928,0.0,69.8224662093591,145.46347126949811,62.840219588423196,145.46347126949814,133.18223568743826,113.18223568743826,5.839702061664092,0.0,0.0,0.0,5.934909627795518],["displaced_free",0.035918837525970894,0.020884879122202386,6.19394394315236,0.0,32.38663499687508,67.47215624348976,29.147971497187577,67.47215624348976,91.80190470011077,71.80190470011077,2.7305276458848105,0.0,0.0,0.0,2.752863974734381],["displaced_debt",0.014740311981522827,0.008570701480388028,4.208244067535527,170.5193760369543,22.003890549205373,55.00972637301343,19.803501494284834,55.00972637301343,-160.97706824279192,19.022931757208084,0.925859109450556,0.925859109450556,0.0,0.0,1.8703306966824562],["owners",1.319710067274964,0.7673406805401951,86.99048535153267,0.0,454.8522109884061,121.61823823219414,409.3669898895655,121.61823823219413,4114.035289339312,1294.035289339312,40.295698813015974,0.0,0.0,0.0,38.66243793401452]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.762263954633697,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.91325000000002,"real_capital":372.2899999999998,"private_loan":16.958927080664946,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999992,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.3700735565303055,0.2099989366276454,13.44527724333767,0.0,70.30210323313814,146.46271506903778,63.27189290982434,146.4627150690378,140.21244601075205,120.21244601075205,5.883948194018992,0.0,0.0,0.0,5.975678774816739],["displaced_free",0.03728928035709928,0.02115987236704856,6.215504905612055,0.0,32.49937205548786,67.7070251155997,29.24943484993908,67.7070251155997,95.05184190565954,75.05184190565954,2.7408856622567734,0.0,0.0,0.0,2.762446624716466],["displaced_debt",0.01520536459667526,0.008628312777262608,4.226460492466426,169.58927080664944,22.09913982988981,55.247849574724526,19.88922584690083,55.24784957472452,-158.76715425980294,21.232845740197064,0.9301052303048674,0.9301052303048674,0.0,0.0,1.8784268855406339],["owners",1.3396957531496168,0.7602128782280434,86.30859389855789,0.0,451.2867654826556,120.6649105568598,406.1580889343901,120.6649105568598,4159.163965887577,1339.1639658875774,39.97137174930533,0.0,0.0,0.0,38.35937506602569]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.8046789546336968,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.91325000000002,"real_capital":382.26999999999975,"private_loan":16.865501401261582,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999988,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.3908164287986,0.2165573149701442,13.533736157170601,0.0,70.76463350154562,147.42631979488672,63.68817015139106,147.42631979488672,147.28890936090662,127.28890936090662,5.92653493379844,0.0,0.0,0.0,6.014993847631374],["displaced_free",0.038664716002656134,0.02142470598628113,6.236340506097025,0.0,32.608316371749154,67.93399244114406,29.347484734574238,67.93399244114406,98.31267354283446,78.31267354283446,2.7508712911137065,0.0,0.0,0.0,2.7717068915986776],["displaced_debt",0.015672492993692076,0.008684366243342815,4.244304427918501,168.65501401261582,22.192441453168634,55.48110363292159,19.97319730785177,55.481103632921595,-156.54791011448606,23.452089885513942,0.9342567940336288,0.9342567940336288,0.0,0.0,1.886357523519333],["owners",1.3595253168387484,0.7533336128002318,85.65070196579032,0.0,447.8468076642631,119.74513573910778,403.0621268978368,119.74513573910777,4203.948646654004,1383.9486466540038,39.65912737826347,0.0,0.0,0.0,38.066978651462335]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.8470939546336966,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.913250000000026,"real_capital":392.2499999999997,"private_loan":16.771669446082075,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999997,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.41170289831351536,0.2228922341934477,13.619112189522058,0.0,71.21104412821991,148.35634193379147,64.08993971539792,148.35634193379147,154.4100137737286,134.4100137737286,5.967562718547236,0.0,0.0,0.0,6.0529387508986945],["displaced_free",0.040044970562088,0.021679985721153774,6.256496497019933,0.0,32.71370717396044,68.15355661241757,29.44233645656439,68.15355661241757,101.5840442602305,81.5840442602305,2.7605091188637307,0.0,0.0,0.0,2.7806651097866375],["displaced_debt",0.016141652769589614,0.008738945157118832,4.261797583791022,167.71669446082075,22.283908934855017,55.709772337137544,20.055518041369517,55.70977233713755,-154.3195192210006,25.680480778999396,0.9383195517950782,0.9383195517950782,0.0,0.0,1.8941322594626753],["owners",1.3792044329885036,0.7466888349282796,85.0154205925347,0.0,444.52507499364543,118.8569719234346,400.0725674942809,118.85697192343461,4248.401154153368,1428.4011541533682,39.35823229951051,0.0,0.0,0.0,37.78463137445982]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":148.35634193379147,"displaced_free":68.15355661241757,"displaced_debt":55.709772337137544,"owners":118.8569719234346},"consumption_index":{"workers":148.35634193379147,"displaced_free":68.15355661241757,"displaced_debt":55.70977233713755,"owners":118.85697192343461},"wealth_change":{"workers":134.4100137737286,"displaced_free":81.5840442602305,"displaced_debt":25.680480778999396,"owners":1428.4011541533682},"real_wealth":{"workers":154.4100137737286,"displaced_free":101.5840442602305,"displaced_debt":-154.3195192210006,"owners":4248.401154153368},"equity_share":{"workers":0.2228922341934477,"displaced_free":0.021679985721153774,"displaced_debt":0.008738945157118832,"owners":0.7466888349282796},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.263256414560601e-14},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":119.26080902189,"displaced_free":119.26080902189001,"displaced_debt":114.39782793161672,"owners":78.68432143938387},"consumption_index":{"workers":119.26080902188998,"displaced_free":119.26080902189003,"displaced_debt":114.39782793161673,"owners":78.68432143938388},"wealth_change":{"workers":107.53270373181171,"displaced_free":107.5327037318117,"displaced_debt":87.10221493660589,"owners":648.6361552088997},"real_wealth":{"workers":127.53270373181171,"displaced_free":127.5327037318117,"displaced_debt":-92.89778506339411,"owners":3468.6361552088997},"equity_share":{"workers":0.2219214297175775,"displaced_free":0.03170306138822535,"displaced_debt":0.013384176529851152,"owners":0.732991332364346},"government_net_debt_to_output_pct":60.0,"max_money_error":7.105427357601002e-14}},"automation_minus_control_wealth":{"workers":26.877310041916886,"displaced_free":-25.948659471581195,"displaced_debt":-61.421734157606494,"owners":779.7649989444685}},{"ownership":"concentrated","saving_rule":"income_share","price_rule":"profit_multiple","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"initial_wealth":{"workers":20.0,"displaced_free":20.0,"displaced_debt":-180.0,"owners":2820.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.0,0.0,20.0,0.0,47.99999999999999,100.0,43.199999999999996,100.0,20.0,0.0,0.0,0.0,0.0,0.0,4.8],["displaced_free",0.0,0.0,20.0,0.0,48.00000000000001,100.0,43.20000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,4.799999999999995],["displaced_debt",0.0,0.0,20.0,200.0,40.00000000000001,100.00000000000003,36.00000000000001,100.00000000000003,-180.0,0.0,0.0,0.0,0.0,0.0,3.999999999999999],["owners",1.0,1.0,20.0,0.0,373.9999999999999,99.99999999999996,336.59999999999997,99.99999999999997,2820.0,0.0,0.0,0.0,0.0,0.0,37.39999999999995]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":209.4749999999999,"equity_units":1.0571788687182375,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.884757810467086,"real_capital":208.27,"private_loan":19.24086941760994,"consumption":72.83507142857141,"net_investment":8.09278571428571,"net_equity_issuance_cash":11.977543524752797,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.04678362573099418,0.044253273608955465,10.799999999999999,0.0,49.051094890510946,102.18978102189783,44.14598540145985,102.18978102189782,25.34306569343066,5.34306569343066,14.000000000000002,0.0,0.0,0.0,4.8],["displaced_free",0.00677127553341801,0.006405042451924671,10.468567037470724,0.0,47.54580325209737,99.05375677520284,42.791222926887635,99.05375677520284,25.192536529589294,5.192536529589294,14.184129423627368,0.0,0.0,0.0,4.652696461098094],["displaced_debt",0.003623967453825326,0.0034279605476972472,8.671299033957842,192.40869417609937,39.383028864690935,98.45757216172736,35.44472597822184,98.45757216172736,-180.00330295294697,-0.0033029529469672525,7.591305823900598,7.591305823900598,0.0,0.0,3.8539106817590385],["owners",1.0,0.9459137233914227,66.41255582390052,0.0,396.71350364963484,106.07312931808418,357.0421532846714,106.07312931808418,3018.247992700729,198.2479927007289,0.0,0.0,0.0,0.0,38.82124999999995]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":206.58755718868673,"equity_units":1.085626597201806,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.57106818181818,"real_capital":216.81,"private_loan":19.046239696260315,"consumption":73.71572727272728,"net_investment":8.190636363636358,"net_equity_issuance_cash":5.8769467349874525,"money_identity_error":0.0,"groups":[["workers",0.062170723036510916,0.05726713328206537,11.2659869711023,0.0,52.2067853321223,108.7641361085881,46.98610679891007,108.76413610858813,30.877288488277177,10.877288488277177,4.541118349387611,0.0,0.0,0.0,5.0071053204899085],["displaced_free",0.009009406019081501,0.008298807382117548,10.52076229279779,0.0,48.753400830237254,101.56958506299428,43.87806074721353,101.56958506299429,30.37571707612479,10.37571707612479,4.623699097027498,0.0,0.0,0.0,4.675894352354568],["displaced_debt",0.004566084801056745,0.004205944118194776,8.60166829253763,190.46239696260315,39.86028487326547,99.65071218316368,35.87425638593892,99.65071218316366,-179.7825044383302,0.2174955616698071,1.9462972134962468,1.9462972134962468,0.0,0.0,3.8229636855722804],["owners",1.0098803833451568,0.9302281152176223,86.30497879876667,0.0,399.93881697164124,106.93551255926235,359.9449352744771,106.93551255926234,3089.4408049915273,269.44080499152733,20.411642593637502,0.0,0.0,0.0,38.35776835500738]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":208.88858156617644,"equity_units":1.1243379055740204,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.8044021739130482,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":31.383353260869566,"real_capital":225.6,"private_loan":18.844838492649398,"consumption":74.46658695652175,"net_investment":8.274065217391296,"net_equity_issuance_cash":8.086350296442681,"money_identity_error":0.0,"groups":[["workers",0.07865170640882463,0.06995379771410422,11.426147075091233,0.0,53.94947554058985,112.39474070956219,48.55452798653087,112.39474070956219,37.07279220504385,17.072792205043847,4.918127484940502,0.0,0.0,0.0,5.078287588929434],["displaced_free",0.011335770534832297,0.010082174120995168,10.190254416816783,0.0,48.11410861417213,100.23772627952529,43.302697752754916,100.23772627952528,35.98133247216463,15.981332472164631,4.859509839010685,0.0,0.0,0.0,4.529001963029682],["displaced_debt",0.005530240917685414,0.004918664478239752,8.23255959657477,188.44838492649396,38.87069452834893,97.17673632087231,34.983625075514034,97.17673632087231,-179.1809247554179,0.819075244582109,2.0140120361091562,2.0140120361091562,0.0,0.0,3.658915376255454],["owners",1.028820187712678,0.9150453636866608,87.76062385227416,0.0,414.36886807334986,110.7938149928743,372.9319812660149,110.7938149928743,3213.9412855630417,393.9412855630417,39.56308869472346,0.0,0.0,0.0,39.004721712121864]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":208.65613338921196,"equity_units":1.1635760128184334,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":31.227124999999994,"real_capital":234.62,"private_loan":18.64999129912615,"consumption":75.09149999999998,"net_investment":8.343500000000006,"net_equity_issuance_cash":8.187271739130436,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.0953806356196322,0.08197198512935963,11.591252402644068,0.0,55.69370523792946,116.02855257901972,50.12433471413651,116.02855257901967,43.26738426324115,23.267384263241148,4.98656240695564,0.0,0.0,0.0,5.151667734508477],["displaced_free",0.013613207867964112,0.011699457291999319,9.788835126854796,0.0,47.03344205095397,97.98633760615411,42.330097845858575,97.9863376061541,41.29040896690237,21.29040896690237,4.752012679675233,0.0,0.0,0.0,4.350593389713242],["displaced_debt",0.006464060548857214,0.005555340156248029,7.80410830699767,186.49991299126148,37.49721709067949,93.74304272669873,33.74749538161155,93.74304272669875,-178.60340095468203,1.39659904531797,1.948471935232478,1.948471935232478,0.0,0.0,3.468492580887852],["owners",1.0481181087819798,0.9007732174223929,88.99703974763902,0.0,427.6134041928601,114.33513481092517,384.8520637735741,114.33513481092514,3310.7672128383933,490.76721283839333,40.266295927707176,0.0,0.0,0.0,39.55423988783956]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":207.87210920077865,"equity_units":1.2033781297633699,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.71175,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-6.661338147750939e-16,"firm_cash":31.101574999999983,"real_capital":243.85000000000002,"private_loan":18.46301204796817,"consumption":75.59369999999998,"net_investment":8.39930000000001,"net_equity_issuance_cash":8.273749999999998,"money_identity_error":-2.1316282072803006e-14,"groups":[["workers",0.11242054027439893,0.09342079392493621,11.755943384616826,0.0,57.416084906553486,119.61684355531976,51.674476415898134,119.61684355531975,49.6047962222326,29.6047962222326,5.060172744523612,0.0,0.0,0.0,5.224863726496371],["displaced_free",0.015832667933332444,0.013156851983379281,9.315354016988383,0.0,45.49623451520578,94.78382190667871,40.9466110636852,94.7838219066787,46.40335691512293,26.403356915122927,4.613638450750135,0.0,0.0,0.0,4.140157340883723],["displaced_debt",0.007363552317507051,0.006119067760484401,7.31614191090852,184.6301204796817,35.73207282495003,89.33018206237509,32.158865542455025,89.33018206237506,-178.02989786183346,1.9701021381665385,1.8697925115798046,1.8697925115798046,0.0,0.0,3.251618627070454],["owners",1.0677613692381314,0.8873032863312,90.06115037978527,0.0,439.8590983139696,117.60938457592769,395.87318848257263,117.60938457592769,3400.2959893691036,580.2959893691036,40.83285982600476,0.0,0.0,0.0,40.02717794657123]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":206.5851072504403,"equity_units":1.2437789774944719,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.0876923076923126,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":31.006019230769198,"real_capital":253.27000000000004,"private_loan":18.285265693644273,"consumption":75.97592307692308,"net_investment":8.44176923076924,"net_equity_issuance_cash":8.346213461538454,"money_identity_error":-2.842170943040401e-14,"groups":[["workers",0.1298162893745147,0.10437247430891851,11.919748308898138,0.0,59.11558531833125,123.1574694131901,53.204026786498126,123.15746941319011,56.05213567550229,36.05213567550229,5.133860990784522,0.0,0.0,0.0,5.297665915065833],["displaced_free",0.017982680249930192,0.014458099529994764,8.772747780325046,0.0,43.50814349803552,90.64196562090734,39.157329148231966,90.64196562090733,51.24375380213838,31.24375380213838,4.44160525014113,0.0,0.0,0.0,3.8989990134777974],["displaced_debt",0.008223954873575225,0.006612070972723751,6.770186683975045,182.8526569364427,33.57651002066785,83.9412750516696,30.218859018601062,83.9412750516696,-177.52867427782306,2.4713257221769425,1.7774635432389674,1.7774635432389674,0.0,0.0,3.0089718595444648],["owners",1.0877560529964518,0.8745573551883631,90.95863506572066,0.0,451.106249252978,120.61664418528825,405.9956243276802,120.61664418528822,3482.6088334081132,662.6088334081132,41.306038886512795,0.0,0.0,0.0,40.4260600292092]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":204.83944865608757,"equity_units":1.2848112224601813,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666628,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.939874999999965,"real_capital":262.86000000000007,"private_loan":18.11806750656612,"consumption":76.24049999999998,"net_investment":8.471166666666676,"net_equity_issuance_cash":8.405022435897443,"money_identity_error":-4.263256414560601e-14,"groups":[["workers",0.14761185203947427,0.1148899149221504,12.082090040777636,0.0,60.79039014227742,126.64664612974462,54.71135112804968,126.64664612974461,62.578210375333,42.578210375333,5.207476064021679,0.0,0.0,0.0,5.369817795901173],["displaced_free",0.020051341619868338,0.01560644962415073,8.163563824048113,0.0,41.074534963764094,85.5719478411752,36.967081467387686,85.57194784117519,55.739571448681176,35.739571448681176,4.2374345447427615,0.0,0.0,0.0,3.6282505884658267],["displaced_debt",0.009040195046916388,0.007036204921689623,6.167201296341558,181.1806750656612,31.02994362939149,77.57485907347873,27.926949266452343,77.57485907347873,-177.16481669182772,2.835183308172276,1.671981870781533,1.671981870781533,0.0,0.0,2.740978353929582],["owners",1.1081078337539223,0.8624674305320092,91.69585459416685,0.0,461.3627904109024,123.35903486922524,415.22651136981216,123.35903486922523,3557.7945360410695,737.7945360410695,41.68847549529838,0.0,0.0,0.0,40.753713152963016]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":202.67568919687753,"equity_units":1.3265058241972867,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.697142857142855,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.902642857142816,"real_capital":272.6000000000001,"private_loan":17.962700190424897,"consumption":76.38942857142855,"net_investment":8.48771428571429,"net_equity_issuance_cash":8.450482142857142,"money_identity_error":-4.263256414560601e-14,"groups":[["workers",0.16585041352449867,0.12502803266986057,12.242442881847598,0.0,62.43868865058884,130.0806013553934,56.19481978552996,130.0806013553934,69.15337193763644,49.153371937636436,5.28073288419564,0.0,0.0,0.0,5.441085725265599],["displaced_free",0.022026105346649807,0.016604605079648668,7.4901560954108914,0.0,38.20116041375317,79.58575086198579,34.381044372377865,79.58575086198579,59.82328169995833,39.82328169995833,4.002365993264285,0.0,0.0,0.0,3.32895826462706],["displaced_debt",0.00980677596620119,0.007392938490967878,5.507738952330758,179.62700190424897,28.09047188802572,70.22617972006431,25.28142469922315,70.22617972006431,-177.00052216737433,2.999477832625672,1.5536731614122334,1.5536731614122334,0.0,0.0,2.4478839788136675],["owners",1.128822529359937,0.8509744237595229,92.27857620789656,0.0,470.637547144099,125.83891634868955,423.57379242968915,125.83891634868955,3625.9476942810093,805.9476942810093,41.98365208452543,0.0,0.0,0.0,41.012700536842885]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":200.1310474159793,"equity_units":1.3688923151592831,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.93478448275862,"bond_redemption":4.440892098500626e-16,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.89389224137927,"real_capital":282.4700000000001,"private_loan":17.82042531076481,"consumption":76.42443103448274,"net_investment":8.491603448275853,"net_equity_issuance_cash":8.482852832512307,"money_identity_error":-4.263256414560601e-14,"groups":[["workers",0.18457496175144095,0.1348352676886523,12.400319746914006,0.0,64.05865467121018,133.45553056502123,57.652789204089174,133.45553056502118,75.7493686288394,55.749368628839406,5.353376355784256,0.0,0.0,0.0,5.511253220850665],["displaced_free",0.023893649978770297,0.017454733081754537,6.754715031937064,0.0,34.89409680270316,72.69603500563159,31.404687122432847,72.69603500563159,63.43192316674875,43.43192316674875,3.7375366332236326,0.0,0.0,0.0,3.0020955697498053],["displaced_debt",0.010517684550836551,0.007683354223237584,4.792034446432266,178.2042531076481,24.75511003278303,61.88777508195757,22.279599029504723,61.88777508195757,-177.09534772608507,2.904652273914934,1.4227487966008616,1.4227487966008616,0.0,0.0,2.129793087303229],["owners",1.1499060188782353,0.8400266450063556,92.71208987943947,0.0,478.9402104660423,128.05887980375462,431.0461894194381,128.05887980375465,3687.1672858980837,867.1672858980837,42.19460840480879,0.0,0.0,0.0,41.20537327975086]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":197.23976605755374,"equity_units":1.411999026998212,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913249999999955,"real_capital":292.4500000000001,"private_loan":17.69249262667369,"consumption":76.34700000000001,"net_investment":8.483000000000004,"net_equity_issuance_cash":8.50235775862069,"money_identity_error":-4.263256414560601e-14,"groups":[["workers",0.20382878848259756,0.14435476553827375,12.555266252589778,0.0,65.64845099393348,136.76760623736143,59.083605894540135,136.76760623736143,82.33920829061343,62.33920829061343,5.425171828808578,0.0,0.0,0.0,5.580118334484346],["displaced_free",0.025639748882205906,0.018158474894075387,5.959284551400878,0.0,31.159657785102628,64.9159537189638,28.04369200659237,64.9159537189638,66.50713560518595,46.50713560518595,3.444001392269904,0.0,0.0,0.0,2.648570911733721],["displaced_debt",0.011166299617910758,0.007908149654783649,4.020085376297713,176.9249262667369,21.020054255151443,52.55013563787861,18.918048829636298,52.550135637878604,-177.50642076092527,2.4935792390747338,1.279326840911213,1.279326840911213,0.0,0.0,1.7867046116878726],["owners",1.1713641900154976,0.8295786099128671,93.00126630417299,0.0,486.28113100221174,130.02169278134002,437.65301790199055,130.02169278134002,3741.5555066346315,921.5555066346315,42.32404655136573,0.0,0.0,0.0,41.33389613518801]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":191.21826207911548,"equity_units":1.4563619445760851,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.91324999999997,"real_capital":302.43000000000006,"private_loan":17.604350836250998,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000006,"money_identity_error":-2.842170943040401e-14,"groups":[["workers",0.22400411239951062,0.15381074274411455,12.679189715667887,0.0,66.29641681394973,138.11753502906194,59.66677513255476,138.11753502906194,86.90606701273411,66.90606701273411,5.511271966107618,0.0,0.0,0.0,5.635195429185731],["displaced_free",0.027009406703752674,0.01854580642150363,6.0124476034952465,0.0,31.43763452807972,65.49507193349943,28.29387107527175,65.49507193349942,67.83454788269556,47.83454788269556,2.619035882792405,0.0,0.0,0.0,2.672198934886776],["displaced_debt",0.011627248219076401,0.007983762733144498,4.063049222118917,176.04350836250995,21.24470181500087,53.11175453750218,19.120231633500783,53.11175453750217,-176.1729849038215,3.8270150961785134,0.8814179042269346,0.8814179042269346,0.0,0.0,1.8057996542750732],["owners",1.1937211772537455,0.8196596881012373,92.03767516471068,0.0,481.24274595927153,128.67453100515283,433.1184713633444,128.6745310051528,3706.6989091084592,886.6989091084592,42.7506424502274,0.0,0.0,0.0,40.90563340653809]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":185.3934737896431,"equity_units":1.5021186793014145,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913249999999977,"real_capital":312.41,"private_loan":17.514662883063014,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999997,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.24502300716517486,0.1631182745687757,12.802286276079636,0.0,66.94005895989352,139.45845616644485,60.24605306390417,139.45845616644485,91.40717117645737,71.40717117645737,5.566808451179199,0.0,0.0,0.0,5.689905011590944],["displaced_free",0.02844224886961395,0.018934754797697805,6.0408931289080785,0.0,31.586369301480154,65.80493604475033,28.427732371332134,65.8049360447503,69.1423133319775,49.142313331977505,2.65639586521298,0.0,0.0,0.0,2.684841390625814],["displaced_debt",0.01211101904096492,0.008062624616716271,4.084722285046658,175.14662883063014,21.3580250198518,53.395062549629515,19.222222517866623,53.3950625496295,-174.8339619226041,5.1660380773959105,0.896879531879833,0.896879531879833,0.0,0.0,1.815432126687404],["owners",1.2165424042256607,0.8098843460168101,91.12588065348788,0.0,476.47519295941373,127.39978421374697,428.8276736634724,127.39978421374698,3672.5443915318974,852.5443915318974,42.309065444652774,0.0,0.0,0.0,40.50039140155015]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":179.74611708148663,"equity_units":1.5493130228440586,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913249999999984,"real_capital":322.39,"private_loan":17.42450456805828,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999997,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.26691952538852565,0.17228250292413091,12.923450395725672,0.0,67.57359684039567,140.7783267508243,60.8162371563561,140.7783267508243,95.83893031735924,75.83893031735924,5.622591611787589,0.0,0.0,0.0,5.743755731433628],["displaced_free",0.029927087579063507,0.019316359662508126,6.0695157667493564,0.0,31.73603015293781,66.1167294852871,28.562427137644033,66.11672948528711,70.42622781846104,50.426227818461044,2.6689399251584343,0.0,0.0,0.0,2.6975625629997113],["displaced_debt",0.012612606037494383,0.008140773266296792,4.106800772913473,174.24504568058276,21.473468093665215,53.68367023416304,19.326121284298694,53.68367023416304,-173.49126504998588,6.508734950014116,0.9015831500473626,0.9015831500473626,0.0,0.0,1.8252447879615419],["owners",1.239853803838975,0.8002603641470641,90.22703069025752,0.0,471.7753238706275,126.14313472476672,424.59779148356483,126.1431347247667,3638.8954661864827,818.8954661864827,41.901335642281055,0.0,0.0,0.0,40.100902529003335]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":174.2707871288423,"equity_units":1.5979901427432666,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913249999999998,"real_capital":332.36999999999995,"private_loan":17.33385057636877,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000004,"money_identity_error":0.0,"groups":[["workers",0.2897244668903754,0.18130554071691954,13.042749011280208,0.0,68.19738045113834,142.07787593987152,61.377642406024506,142.07787593987155,100.20241210649762,80.20241210649762,5.677478722792225,0.0,0.0,0.0,5.796777338346756],["displaced_free",0.031466040047196935,0.019691010104217067,6.097628136590078,0.0,31.88302293641871,66.4229644508723,28.69472064277684,66.42296445087231,71.6867574177846,51.686757417784605,2.681944579754869,0.0,0.0,0.0,2.7100569495955895],["displaced_debt",0.013132796444521599,0.008218321310778896,4.12869769042204,173.3385057636877,21.58796177998453,53.96990444996131,19.429165601986078,53.96990444996132,-172.14491804396383,7.855081956036173,0.9065399168950591,0.9065399168950591,0.0,0.0,1.8349767512986848],["owners",1.2636668393611725,0.7907851278680844,89.34193109402646,0.0,467.14735212562863,124.90570912449962,420.4326169130657,124.90570912449961,3605.7442170571676,785.7442170571676,41.49916444380453,0.0,0.0,0.0,39.70752493067842]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":168.96224374481537,"equity_units":1.6481966256354559,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913249999999998,"real_capital":342.34999999999997,"private_loan":17.24270543839524,"consumption":76.34700000000001,"net_investment":8.483000000000004,"net_equity_issuance_cash":8.483000000000004,"money_identity_error":0.0,"groups":[["workers",0.3134698014639159,0.19018956633469555,13.160209628261331,0.0,68.81155361182395,143.35740335796655,61.93039825064156,143.35740335796655,104.49866847288736,84.49866847288736,5.731521440023916,0.0,0.0,0.0,5.848982057005036],["displaced_free",0.033060896764148216,0.020058830512046287,6.125260397605718,0.0,32.027505346958,66.72396947282917,28.824754812262203,66.72396947282917,72.92434514407954,52.92434514407954,2.6947056934757874,0.0,0.0,0.0,2.7223379544914295],["displaced_debt",0.013672237303931505,0.008295270777332301,4.150430875712616,172.4270543839524,21.70159935013132,54.25399837532831,19.53143941511819,54.25399837532831,-170.79494657576646,9.20505342423354,0.9114513797352921,0.9114513797352921,0.0,0.0,1.8446359447611616],["owners",1.2879936901034603,0.7814563323759259,88.47034132885238,0.0,462.5900200201433,123.68717112838054,416.3310180181289,123.68717112838053,3573.0828632979474,753.0828632979474,41.10319284662155,0.0,0.0,0.0,39.32015170171219]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":163.81540636627784,"equity_units":1.6999805218401431,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913250000000012,"real_capital":352.3299999999999,"private_loan":17.151072825042693,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000002,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.33818855136683773,0.1989367213459397,13.27586060460702,0.0,69.41626459925239,144.61721791510914,62.474638139327155,144.61721791510917,108.72873511564077,88.72873511564077,5.784731514590761,0.0,0.0,0.0,5.900382490936451],["displaced_free",0.03471351782126609,0.02041995033195466,6.152422494948122,0.0,32.16952938534966,67.01985288614512,28.952576446814692,67.01985288614512,74.1394267975123,54.1394267975123,2.707247900412315,0.0,0.0,0.0,2.734409997754721],["displaced_debt",0.014231602356249392,0.008371626717725213,4.172001495590946,171.51072825042692,21.814386905050696,54.53596726262674,19.632948214545625,54.53596726262674,-169.44137590883915,10.558624091160851,0.9163261335254896,0.9163261335254896,0.0,0.0,1.8542228869293087],["owners",1.31284685029579,0.7722717016043804,87.61205177721183,0.0,458.1022315148331,122.48722767776286,412.2920083633498,122.48722767776286,3540.903744478313,720.903744478313,40.7133053639269,0.0,0.0,0.0,38.93868967876081]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":158.8253491914947,"equity_units":1.7533913913466985,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913250000000026,"real_capital":362.3099999999999,"private_loan":17.058956394450398,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000002,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.36391483052952134,0.2075491144336093,13.389729818949824,0.0,70.01165918405137,145.857623300107,63.01049326564623,145.857623300107,112.89363177828524,92.89363177828524,5.837121816301565,0.0,0.0,0.0,5.950991030644366],["displaced_free",0.03642582347376382,0.020774496586176826,6.179124713657216,0.0,32.30914882958021,67.31072672829211,29.07823394662219,67.3107267282921,75.33243063734125,55.33243063734125,2.7195754318052234,0.0,0.0,0.0,2.746277650514317],["displaced_debt",0.014811588051613625,0.008447394075681831,4.1934111907410365,170.58956394450396,21.92633302348255,54.81583255870637,19.733699721134293,54.815832558706376,-168.08423095291988,11.915769047080119,0.921164305922963,0.921164305922963,0.0,0.0,1.8637383069960167],["owners",1.3382391492917998,0.7632289949045321,86.76685536295302,0.0,453.6829038585779,121.30558926699945,408.3146134727201,121.30558926699945,3509.1993190440544,689.1993190440544,40.32940754816089,0.0,0.0,0.0,38.56304682797912]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":153.9872964658653,"equity_units":1.8084803512459358,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.91325000000004,"real_capital":372.28999999999985,"private_loan":16.966359768217696,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000002,"money_identity_error":4.263256414560601e-14,"groups":[["workers",0.39068387950986033,0.21602882178990904,13.501844721823238,0.0,70.59788089842216,147.0789185383795,63.53809280857995,147.0789185383795,116.994362493774,96.994362493774,5.888704973492468,0.0,0.0,0.0,6.000819876365884],["displaced_free",0.03819979642309452,0.021122594114322074,6.2053771121047845,0.0,32.44641627244332,67.59670056759026,29.201774645198988,67.59670056759025,76.50377750528511,56.503777505285115,2.7316929847101132,0.0,0.0,0.0,2.757945383157683],["displaced_debt",0.015412914449036473,0.008522577775543919,4.214661598956566,169.66359768217694,22.03744626905394,55.09361567263485,19.833701642148547,55.093615672634854,-166.72353625476754,13.276463745232462,0.9259662623270267,0.9259662623270267,0.0,0.0,1.8731829328695837],["owners",1.3641837608639444,0.754326006320225,85.93454823617603,0.0,449.33097116954787,120.14197090094862,404.39787405259307,120.14197090094862,3477.962162469537,657.9621624695369,39.951405938515606,0.0,0.0,0.0,38.19313254941157]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":149.29661791126793,"equity_units":1.8653001246519332,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.913250000000048,"real_capital":382.2699999999998,"private_loan":16.873286531810546,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999995,"money_identity_error":5.684341886080802e-14,"groups":[["workers",0.4185321017477939,0.2243778876205739,13.612232340800784,0.0,71.17507106301063,148.28139804793884,64.05756395670957,148.2813980479388,121.03191582655606,101.03191582655606,5.939493421378356,0.0,0.0,0.0,6.049881040355904],["displaced_free",0.040037483828736446,0.021464365599722177,6.231189541860107,0.0,32.58138322541232,67.87788171960901,29.323244902871092,67.87788171960901,77.653880935217,57.653880935217,2.743605144404724,0.0,0.0,0.0,2.7694175741600446],["displaced_debt",0.016036326001885367,0.008597182721401342,4.235754367464355,168.73286531810544,22.147735254715585,55.36933813678896,19.932961729244024,55.36933813678897,-165.35931599129526,14.640684008704739,0.9307323640715167,0.9307323640715167,0.0,0.0,1.8825574966508252],["owners",1.3906942130735174,0.7455605640583025,85.11492970507011,0.0,445.04538407879795,118.99609199967857,400.5408456709182,118.9960919996786,3447.1849654466578,627.1849654466578,39.57920854187522,0.0,0.0,0.0,37.828857646697784]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":144.7488242946332,"equity_units":1.9239050911609048,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.1102230246251565e-15,"firm_cash":30.91325000000006,"real_capital":392.2499999999998,"private_loan":16.779740234316858,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483,"money_identity_error":6.394884621840902e-14,"groups":[["workers",0.44749710096566214,0.23259832463754104,13.720919287060688,0.0,71.74336882123235,149.46535171090076,64.56903193910912,149.46535171090073,125.00726511088884,105.00726511088884,5.989499403544847,0.0,0.0,0.0,6.098186349804747],["displaced_free",0.0419409993948981,0.021799931601402672,6.256571651236412,0.0,32.714100137183856,68.1543752857997,29.442690123465468,68.15437528579967,78.78314726208309,58.78314726208309,2.7553164022843255,0.0,0.0,0.0,2.7806985116606286],["displaced_debt",0.016682592373647238,0.00867121379858753,4.256691151663036,167.79740234316856,22.25720863614659,55.64302159036648,20.03148777253193,55.64302159036648,-163.99159396327647,16.008406036723528,0.9354629749368898,0.9354629749368898,0.0,0.0,1.8918627340724603],["owners",1.4177843984266973,0.7369305299624688,84.30780218767578,0.0,440.82510947804326,117.86767633102762,396.742598530239,117.8676763310276,3416.8605321014434,596.8605321014434,39.21272479796487,0.0,0.0,0.0,37.470134305633636]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":149.46535171090076,"displaced_free":68.1543752857997,"displaced_debt":55.64302159036648,"owners":117.86767633102762},"consumption_index":{"workers":149.46535171090073,"displaced_free":68.15437528579967,"displaced_debt":55.64302159036648,"owners":117.8676763310276},"wealth_change":{"workers":105.00726511088884,"displaced_free":58.78314726208309,"displaced_debt":16.008406036723528,"owners":596.8605321014434},"real_wealth":{"workers":125.00726511088884,"displaced_free":78.78314726208309,"displaced_debt":-163.99159396327647,"owners":3416.8605321014434},"equity_share":{"workers":0.23259832463754104,"displaced_free":0.021799931601402672,"displaced_debt":0.00867121379858753,"owners":0.7369305299624688},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":6.394884621840902e-14},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":123.421390749329,"displaced_free":123.42139074932898,"displaced_debt":116.2925959850166,"owners":74.20984522154279},"consumption_index":{"workers":123.42139074932896,"displaced_free":123.42139074932899,"displaced_debt":116.29259598501659,"owners":74.20984522154279},"wealth_change":{"workers":74.10784679929048,"displaced_free":74.10784679929047,"displaced_debt":72.48329988842538,"owners":-605.9960742827493},"real_wealth":{"workers":94.10784679929048,"displaced_free":94.10784679929047,"displaced_debt":-107.51670011157462,"owners":2214.0039257172507},"equity_share":{"workers":0.27187631319768274,"displaced_free":0.03883947331395468,"displaced_debt":0.016054729290062252,"owners":0.6732294841983003},"government_net_debt_to_output_pct":60.0,"max_money_error":2.842170943040401e-14}},"automation_minus_control_wealth":{"workers":30.899418311598353,"displaced_free":-15.32469953720738,"displaced_debt":-56.47489385170185,"owners":1202.8566063841927}},{"ownership":"concentrated","saving_rule":"income_share","price_rule":"drawdown","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"initial_wealth":{"workers":20.0,"displaced_free":20.0,"displaced_debt":-180.0,"owners":2820.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.0,0.0,20.0,0.0,47.99999999999999,100.0,43.199999999999996,100.0,20.0,0.0,0.0,0.0,0.0,0.0,4.8],["displaced_free",0.0,0.0,20.0,0.0,48.00000000000001,100.0,43.20000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,4.799999999999995],["displaced_debt",0.0,0.0,20.0,200.0,40.00000000000001,100.00000000000003,36.00000000000001,100.00000000000003,-180.0,0.0,0.0,0.0,0.0,0.0,3.999999999999999],["owners",1.0,1.0,20.0,0.0,373.9999999999999,99.99999999999996,336.59999999999997,99.99999999999997,2820.0,0.0,0.0,0.0,0.0,0.0,37.39999999999995]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":185.9285714285714,"equity_units":1.0644201342091968,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.884757810467086,"real_capital":208.27,"private_loan":19.24086941760994,"consumption":72.83507142857141,"net_investment":8.09278571428571,"net_equity_issuance_cash":11.977543524752797,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.05270841336918941,0.049518429495275136,10.799999999999999,0.0,49.051094890510946,102.18978102189783,44.14598540145985,102.18978102189782,25.34306569343066,5.34306569343066,14.000000000000002,0.0,0.0,0.0,4.8],["displaced_free",0.007628805683088099,0.007167100130772953,10.468567037470724,0.0,47.54580325209737,99.05375677520284,42.791222926887635,99.05375677520284,25.192536529589294,5.192536529589294,14.184129423627368,0.0,0.0,0.0,4.652696461098094],["displaced_debt",0.004082915156919263,0.0038358116552846258,8.671299033957842,192.40869417609937,39.383028864690935,98.45757216172736,35.44472597822184,98.45757216172736,-180.00330295294697,-0.0033029529469672525,7.591305823900598,7.591305823900598,0.0,0.0,3.8539106817590385],["owners",1.0,0.9394786587186673,66.41255582390052,0.0,396.71350364963484,106.07312931808418,357.0421532846714,106.07312931808418,2777.627554744525,-42.37244525547521,0.0,0.0,0.0,0.0,38.82124999999995]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":172.63636363636363,"equity_units":1.0984624796988554,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.571068181818163,"real_capital":216.81000000000003,"private_loan":19.047128590477318,"consumption":73.71572727272726,"net_investment":8.190636363636372,"net_equity_issuance_cash":5.876946734987449,"money_identity_error":-2.1316282072803006e-14,"groups":[["workers",0.0709966926442738,0.06463278806185316,11.321429062585247,0.0,52.46370497669835,109.29938536812155,47.21733447902852,109.29938536812155,30.060626013998966,10.060626013998966,4.510317187452633,0.0,0.0,0.0,5.031746250037886],["displaced_free",0.010289640932282035,0.009367312149890592,10.574996077633916,0.0,49.00472116017822,102.09316908370464,44.104249044160404,102.09316908370461,29.54741593914776,9.547415939147761,4.593569216562985,0.0,0.0,0.0,4.699998256726179],["displaced_debt",0.005205163234043464,0.0047385899202223684,8.633668484349675,190.47128590477317,40.008574335059045,100.02143583764762,36.00771690155314,100.02143583764762,-180.22443050333393,-0.22443050333393444,1.9374082713262342,1.9374082713262342,0.0,0.0,3.837185993044301],["owners",1.0119709828882562,0.921261309868034,85.83065018173785,0.0,397.7407696678742,106.34779937643695,357.96669270108674,106.34779937643695,2735.227512985744,-84.77248701425606,20.666269549816842,0.0,0.0,0.0,38.14695563632796]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":160.02173913043478,"equity_units":1.1489953031788667,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.804402173913048,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.383353260869544,"real_capital":225.60000000000002,"private_loan":18.845383951460278,"consumption":74.46658695652175,"net_investment":8.274065217391296,"net_equity_issuance_cash":8.086350296442678,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.09255738638466476,0.08055506069397408,11.506681631863614,0.0,54.32972594977943,113.18692906204048,48.8967533548015,113.18692906204049,34.702410746404674,14.702410746404674,4.928828155994345,0.0,0.0,0.0,5.1140807252727125],["displaced_free",0.013333501195348844,0.011604487118841763,10.26748430635353,0.0,48.478755770311764,100.99740785481617,43.63088019328059,100.99740785481617,33.57467208041318,13.57467208041318,4.870838129659734,0.0,0.0,0.0,4.563326358379349],["displaced_debt",0.006465895932696348,0.005627434607267309,8.27779626721595,188.45383951460278,39.084283119521025,97.71070779880255,35.17585480756892,97.71070779880256,-180.4190159301158,-0.4190159301157905,2.0174463901704085,2.0174463901704085,0.0,0.0,3.6790205632070894],["owners",1.0366385196661567,0.9022130175799169,87.07441539468961,0.0,411.12887946171116,109.92750787746286,370.0159915155401,109.92750787746289,2692.4078789481114,-127.59212105188863,39.47342135263623,0.0,0.0,0.0,38.699740175417574]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":148.0,"equity_units":1.2043147068216398,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.227124999999972,"real_capital":234.62000000000003,"private_loan":18.65009507377147,"consumption":75.09149999999998,"net_investment":8.343500000000006,"net_equity_issuance_cash":8.187271739130434,"money_identity_error":-2.842170943040401e-14,"groups":[["workers",0.11620830239194116,0.0964933017372441,11.711164045442446,0.0,56.26985727539913,117.22886932374819,50.64287154785922,117.22886932374821,39.222615576551355,19.222615576551355,5.000479384395581,0.0,0.0,0.0,5.204961797974416],["displaced_free",0.016554807317267196,0.013746246909960704,9.899912242645867,0.0,47.56714591061076,99.09822064710578,42.81043131954969,99.09822064710575,37.19029953751493,17.19029953751493,4.767533060439164,0.0,0.0,0.0,4.399960996731496],["displaced_debt",0.007785415376539633,0.006464602094818278,7.869633684191699,186.5009507377147,37.812053737858015,94.53013434464502,34.03084836407221,94.53013434464502,-180.65827275269658,-0.6582727526965755,1.952888776888062,1.952888776888062,0.0,0.0,3.497614970751868],["owners",1.0637661817358919,0.883295849257977,87.98105575506527,0.0,422.731799423737,113.02989289404735,380.4586194813633,113.02989289404734,2647.411843742594,-172.5881562574059,40.14893986320805,0.0,0.0,0.0,39.1026914466957]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":136.5,"equity_units":1.264928259935193,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.711749999999999,"bond_redemption":4.440892098500626e-16,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.101574999999983,"real_capital":243.85000000000002,"private_loan":18.46237078946838,"consumption":75.59370000000001,"net_investment":8.399299999999982,"net_equity_issuance_cash":8.27374999999999,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.14229037295130317,0.11248888767699225,11.92528851546034,0.0,58.243167352675634,121.33993198474091,52.41885061740808,121.33993198474094,43.595506858202704,23.595506858202704,5.086003759075591,0.0,0.0,0.0,5.300128229093478],["displaced_free",0.019955015311879647,0.01577561032030545,9.465530993999764,0.0,46.229699604394455,96.31187417582176,41.606729643955006,96.31187417582176,40.334205378808214,20.334205378808214,4.641283912645995,0.0,0.0,0.0,4.206902663999896],["displaced_debt",0.009160684858613568,0.0072420588176936645,7.407266396633738,184.6237078946838,36.17712525828443,90.44281314571109,32.55941273245599,90.44281314571109,-181.00231501762914,-1.0023150176291438,1.8772428430309218,1.8772428430309218,0.0,0.0,3.2921183985038827],["owners",1.0935221868133966,0.8644934431850086,88.63443300114415,0.0,432.8910036685916,115.74625766539882,389.6019033017325,115.74625766539884,2599.9076108748504,-220.09238912514957,40.61694693079385,0.0,0.0,0.0,39.393081333841806]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":125.46153846153845,"equity_units":1.3314523402540157,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.0876923076923117,"bond_redemption":4.440892098500626e-16,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.00601923076919,"real_capital":253.27000000000004,"private_loan":18.283442046562516,"consumption":75.97592307692308,"net_investment":8.44176923076924,"net_equity_issuance_cash":8.346213461538447,"money_identity_error":-4.263256414560601e-14,"groups":[["workers",0.1711706431725123,0.1285593468106085,12.148299842616977,0.0,60.24907885704175,125.51891428550367,54.224170971337585,125.51891428550367,47.79017137733686,27.79017137733686,5.176233047339789,0.0,0.0,0.0,5.39924437449643],["displaced_free",0.023529668261041546,0.017672182135000443,8.965289536776869,0.0,44.46304777419144,92.6313495295655,40.016742996772294,92.6313495295655,42.94572131465124,22.945721314651237,4.484814584679274,0.0,0.0,0.0,3.9845731274563834],["displaced_debt",0.010586848965159382,0.007951354055331499,6.891644769329652,182.83442046562516,34.178877253709295,85.44719313427322,30.760989528338364,85.44719313427322,-181.50940578799074,-1.5094057879907439,1.7892874290586336,1.7892874290586336,0.0,0.0,3.062953230813177],["owners",1.1261651798553025,0.8458171169990596,89.04477448788235,0.0,441.6145229728071,118.07874945796979,397.4530706755264,118.0787494579698,2549.543658183312,-270.4563418166881,40.95440127026805,0.0,0.0,0.0,39.57545532794768]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":114.83333333333333,"equity_units":1.4046455690136452,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666628,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.93987499999997,"real_capital":262.86,"private_loan":18.11449363190081,"consumption":76.2405,"net_investment":8.471166666666662,"net_equity_issuance_cash":8.40502243589744,"money_identity_error":-2.842170943040401e-14,"groups":[["workers",0.2033013648500567,0.14473499175512067,12.379196615641366,0.0,62.285265990648384,129.76097081385078,56.05673939158355,129.76097081385078,51.77015260576356,31.770152605763563,5.270968389482881,0.0,0.0,0.0,5.5018651625072685],["displaced_free",0.027273200583857234,0.0194164287315616,8.399639854938341,0.0,42.26233889277153,88.0465393599407,38.03610500349438,88.04653935994068,44.96418700988799,24.964187009887993,4.298822950700014,0.0,0.0,0.0,3.733173268861485],["displaced_debt",0.012058097859165519,0.008584441602327356,6.322817656972015,181.14493631900808,31.81291902879002,79.53229757197504,28.631627125911017,79.53229757197504,-182.23630523067285,-2.236305230672855,1.6894841466170456,1.6894841466170456,0.0,0.0,2.810141180876453],["owners",1.1620129057205657,0.8272641379109903,89.22441617860005,0.0,448.92788014389964,120.03419255184484,404.0350921295097,120.03419255184482,2495.9405727170465,-324.0594272829535,41.16513853527717,0.0,0.0,0.0,39.65529607937782]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":104.57142857142857,"equity_units":1.4854561905983446,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.697142857142855,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.90264285714282,"real_capital":272.6,"private_loan":17.956690068046417,"consumption":76.38942857142855,"net_investment":8.48771428571429,"net_equity_issuance_cash":8.45048214285714,"money_identity_error":-4.263256414560601e-14,"groups":[["workers",0.23924587746745024,0.16105885786579915,12.617147821485538,0.0,64.34975209500821,134.0619835312671,57.914776885507386,134.0619835312671,55.4922732157969,35.4922732157969,5.369670048149402,0.0,0.0,0.0,5.607621253993571],["displaced_free",0.031178225031474386,0.02098898993373594,7.768980007202787,0.0,39.62321315148962,82.54836073227004,35.66089183634066,82.54836073227003,46.32909299685442,26.32909299685442,4.083539850936793,0.0,0.0,0.0,3.4528800032012397],["displaced_debt",0.013567148333182961,0.00913332107607838,5.700143483791393,179.56690068046416,29.0717700448377,72.67942511209425,26.164593040353928,72.67942511209425,-183.2386515701328,-3.238651570132788,1.5780356385439536,1.5780356385439536,0.0,0.0,2.5333971039072845],["owners",1.201464939766237,0.8088188311243865,89.18441318717844,0.0,454.85675213861504,121.61945244347994,409.3710769247535,121.61945244347996,2438.6856649446477,-381.31433505535233,41.255555602044836,0.0,0.0,0.0,39.637516972079325]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":94.63793103448276,"equity_units":1.5750909991765396,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.9347844827586202,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.893892241379273,"real_capital":282.47,"private_loan":17.811192621480835,"consumption":76.42443103448274,"net_investment":8.491603448275853,"net_equity_issuance_cash":8.482852832512307,"money_identity_error":-4.263256414560601e-14,"groups":[["workers",0.2797191613050976,0.17758920687841864,12.861503049789146,0.0,66.44107565244003,138.41890760925006,59.796968087196035,138.41890760925008,58.90511022688579,38.90511022688579,5.4718683493804505,0.0,0.0,0.0,5.716223577684058],["displaced_free",0.03523488954331087,0.0223700659591933,7.073705959543149,0.0,36.54196799407728,76.12909998766101,32.887771194669554,76.129099987661,46.98032129630934,26.98032129630934,3.839143363012146,0.0,0.0,0.0,3.14386931535251],["displaced_debt",0.0151045598654846,0.009589642676760449,5.022350194463591,178.11192621480834,25.944895237487273,64.86223809371818,23.350405713738542,64.86223809371819,-184.57126489305705,-4.571264893057048,1.4549744656558106,1.4549744656558106,0.0,0.0,2.2321556419838195],["owners",1.2450323884626466,0.7904510844856277,88.9345000836761,0.0,459.4256072013551,122.84107144421259,413.4830464812196,122.8410714442126,2377.3250606818992,-442.67493931810077,41.23133205079197,0.0,0.0,0.0,39.52644448163383]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":1.6751187375132535,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.913249999999962,"real_capital":292.45,"private_loan":17.679174894175958,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.50235775862068,"money_identity_error":-2.842170943040401e-14,"groups":[["workers",0.3256486527760436,0.19440332525888607,13.111830925256559,0.0,68.5585930732369,142.83040223591024,61.70273376591322,142.8304022359102,61.94691955234168,41.94691955234168,5.57715253575773,0.0,0.0,0.0,5.827480411225139],["displaced_free",0.0394299495307086,0.023538599770690366,6.314228946459124,0.0,33.01557619063595,68.78245039715821,29.71401857157235,68.78245039715823,46.85845417360169,26.858454173601693,3.5658009892880758,0.0,0.0,0.0,2.8063239762040526],["displaced_debt",0.016657709598483148,0.009944196327964096,4.287592167058902,176.79174894175958,22.418782572857,56.04695643214251,20.176904315571303,56.0469564321425,-186.28835719528234,-6.2883571952823445,1.3201772730487662,1.3201772730487662,0.0,0.0,1.9055965186928447],["owners",1.2933824256080182,0.7721138786424595,88.48286240968612,0.0,462.6554897238489,123.70467639675105,416.3899407514641,123.70467639675105,2311.3525566097187,-508.6474433902813,41.09753157356586,0.0,0.0,0.0,39.325716626527125]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":1.7749187375132536,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.91324999999997,"real_capital":302.42999999999995,"private_loan":17.58574653549866,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999999,"money_identity_error":-2.842170943040401e-14,"groups":[["workers",0.3726382388178845,0.2099466476645396,13.330714716316573,0.0,69.70308348400822,145.2147572583505,62.732775135607405,145.21475725835046,68.9172279007425,48.9172279007425,5.705878305080682,0.0,0.0,0.0,5.924762096140697],["displaced_free",0.04267659203916333,0.024044251230879048,6.3982490656906865,0.0,33.45489707550685,69.69770224063926,30.109407367956173,69.69770224063927,50.203943881152384,30.203943881152384,2.7596461321865196,0.0,0.0,0.0,2.84366625141808],["displaced_debt",0.017756866759392507,0.010004326611747156,4.354244988323384,175.8574653549866,22.767294056592853,56.91823514148213,20.490564650933567,56.91823514148213,-184.01162778962302,-4.01162778962302,0.934283586772954,0.934283586772954,0.0,0.0,1.9352199948103932],["owners",1.3418470398968132,0.7560047744928342,86.80000293176998,0.0,453.8562244798431,121.35193167910242,408.47060203185873,121.3519316791024,2356.7381790577033,-463.2618209422967,41.194922145475736,0.0,0.0,0.0,38.57777908078667]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":1.8747187375132537,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.91324999999999,"real_capital":312.4099999999999,"private_loan":17.489685419983243,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.48300000000001,"money_identity_error":0.0,"groups":[["workers",0.4205046552604712,0.2243027963854756,13.53305546691874,0.0,70.76107433683002,147.41890486839586,63.68496690314701,147.41890486839586,75.9933353344255,55.993335334425495,5.812350568028386,0.0,0.0,0.0,6.014691318630554],["displaced_free",0.04599935652998415,0.024536670813351247,6.433018647287379,0.0,33.63669880934578,70.0764558528037,30.273028928411197,70.07645585280369,53.56761376208695,33.56761376208695,2.8243498171976986,0.0,0.0,0.0,2.859119398794392],["displaced_debt",0.01888699753016212,0.010074576603002879,4.379440820427072,174.8968541998324,22.89903696955332,57.24759242388329,20.609133272597987,57.24759242388328,-181.72172409266767,-1.721724092667671,0.9606111551541718,0.9606111551541718,0.0,0.0,1.946418142412032],["owners",1.3893277281926362,0.7410859561981703,85.32365226385441,0.0,446.1367438632911,119.28789942868747,401.52306947696195,119.28789942868745,2401.3518534440323,-418.64814655596774,40.35858505144952,0.0,0.0,0.0,37.921623228379744]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":1.9745187375132536,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913250000000005,"real_capital":322.3899999999999,"private_loan":17.393079015475074,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000004,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.46918237196802,0.23761859690372814,13.719941760089498,0.0,71.73825756909541,149.4547032689488,64.56443181218587,149.45470326894878,83.16716109133505,63.167161091335046,5.910865600202353,0.0,0.0,0.0,6.097751893373109],["displaced_free",0.04934067564539278,0.024988709758983277,6.467215318542086,0.0,33.81550493355339,70.44896861156958,30.433954440198054,70.44896861156957,56.9491642554423,36.9491642554423,2.8401212480973324,0.0,0.0,0.0,2.8743179193520385],["displaced_debt",0.020023543465552324,0.010140974144803687,4.405162914474707,173.93079015475072,23.033531578952722,57.58382894738181,20.730178421057452,57.583828947381804,-179.4183709347724,0.5816290652275882,0.9660640450816732,0.9660640450816732,0.0,0.0,1.9578501842109808],["owners",1.4359721464342885,0.7272517191924849,83.95552944635676,0.0,438.98316050382624,117.37517660530114,395.0848444534436,117.37517660530112,2445.250169494415,-374.7498305055851,39.64775550540457,0.0,0.0,0.0,37.313568642825246]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.0743187375132535,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.91325000000002,"real_capital":332.36999999999983,"private_loan":17.29586317026651,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000002,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.5186060788531673,0.2500127244065132,13.893284948978891,0.0,72.64462718420336,151.34297330042367,65.38016446578303,151.34297330042364,90.43162380975538,70.43162380975538,6.001450121767896,0.0,0.0,0.0,6.174793310657288],["displaced_free",0.052701587447734004,0.0254066969046975,6.498792515793681,0.0,33.9806144616663,70.79294679513812,30.582553015499673,70.79294679513814,60.34722570160893,40.34722570160893,2.8567750319900376,0.0,0.0,0.0,2.888352229241633],["displaced_debt",0.02116725929153543,0.010204439129210818,4.4295228185461655,172.9586317026651,23.160903626385185,57.90225906596296,20.844813263746666,57.902259065962966,-177.10228057213394,2.8977194278660647,0.9721584520856402,0.9721584520856402,0.0,0.0,1.9686768082427397],["owners",1.4818438119208168,0.7143761395595786,82.68619002280796,0.0,432.3460916225253,115.60055925735972,389.1114824602728,115.6005592573597,2488.484778656668,-331.5152213433321,38.99091566354908,0.0,0.0,0.0,36.74941778791464]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.1741187375132536,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.91325000000002,"real_capital":342.3499999999998,"private_loan":17.19807478848212,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999988,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.5687191382293703,0.26158605250781675,14.054629930220505,0.0,73.48826107304838,153.1005439021841,66.13943496574356,153.10054390218414,97.78044991706022,77.78044991706022,6.085157209967494,0.0,0.0,0.0,6.246502191209109],["displaced_free",0.05608044285414428,0.025794563050539187,6.528177756620909,0.0,34.13426277971717,71.11304745774412,30.720836501745456,71.1130474577441,63.760651979580636,43.760651979580636,2.8720270954487304,0.0,0.0,0.0,2.901412336275957],["displaced_debt",0.02231771084194003,0.0102651757040036,4.452759329145015,171.9807478848212,23.28240172101969,58.20600430254923,20.95416154891772,58.20600430254923,-174.77404040003194,5.225959599968064,0.9778838178439117,0.9778838178439117,0.0,0.0,1.9790041462866736],["owners",1.527001445587799,0.7023542087376404,81.5041534026906,0.0,426.16550798792474,113.94799678821516,383.5489571891323,113.94799678821516,2531.10132945546,-288.89867054454,38.383988616934786,0.0,0.0,0.0,36.22406817897357]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.2739187375132537,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913250000000033,"real_capital":352.32999999999976,"private_loan":17.0997420705628,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000002,"money_identity_error":4.263256414560601e-14,"groups":[["workers",0.6194716271744706,0.2724246988051656,14.20528986211069,0.0,74.27602542280098,154.74171963083538,66.84842288052089,154.74171963083538,105.20805245934031,85.20805245934031,6.1628022290479,0.0,0.0,0.0,6.313462160938082],["displaced_free",0.05947592778632651,0.026155696245930535,6.5556280156788125,0.0,34.277793546033,71.41206988756876,30.850014191429707,71.41206988756876,67.18843133418393,47.18843133418393,2.8861621923548983,0.0,0.0,0.0,2.9136124514128037],["displaced_debt",0.023474566346873203,0.01032339720835621,4.474988947365525,170.997420705628,23.398635018904713,58.496587547261775,21.058771517014243,58.49658754726178,-172.43417689814146,7.565823101858541,0.983327179193196,0.983327179193196,0.0,0.0,1.988883976606901],["owners",1.5714966162055832,0.6910962077405476,80.39985400218089,0.0,420.39139347545563,112.40411590252825,378.35225412791004,112.40411590252823,2573.1404688030057,-246.85953119699434,37.820895025116634,0.0,0.0,0.0,35.7332684454137]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.3737187375132534,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913250000000037,"real_capital":362.3099999999997,"private_loan":17.000890282937767,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999993,"money_identity_error":4.263256414560601e-14,"groups":[["workers",0.6708193079483097,0.2826026931274389,14.346385811231533,0.0,75.0137820195113,156.2787125406485,67.51240381756016,156.2787125406485,112.70943066129144,92.70943066129144,6.235075522537612,0.0,0.0,0.0,6.376171471658461],["displaced_free",0.0628868856780307,0.026492981111954333,6.581364853914442,0.0,34.412365249225836,71.69242760255383,30.971128724303256,71.69242760255383,70.62966785910652,50.62966785910652,2.8993142079485645,0.0,0.0,0.0,2.925051046184195],["displaced_debt",0.02463752855422652,0.010379295644789491,4.496315750756801,170.00890282937766,23.510147716375435,58.77536929093859,21.15913294473789,58.77536929093859,-170.0831621265039,9.916837873496092,0.9885178762503205,0.9885178762503205,0.0,0.0,1.9983625558919127],["owners",1.6153750153326865,0.6805250301158172,79.36511871670807,0.0,414.98101289781994,110.957490079631,373.48291160803797,110.957490079631,2614.638570092787,-205.36142990721282,37.29663925803776,0.0,0.0,0.0,35.273386096314674]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.4735187375132535,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913250000000055,"real_capital":372.2899999999997,"private_loan":16.901541982731953,"consumption":76.34700000000004,"net_investment":8.482999999999976,"net_equity_issuance_cash":8.482999999999995,"money_identity_error":6.394884621840902e-14,"groups":[["workers",0.7227227659942439,0.29218406759304827,14.4788814873197,0.0,75.7065698683383,157.7220205590381,68.13591288150448,157.72202055903813,120.28008764812526,100.28008764812526,6.302562762720577,0.0,0.0,0.0,6.435058438808749],["displaced_free",0.06631229756496206,0.026808892352127064,6.605576550041022,0.0,34.538962353155675,71.95617156907431,31.085066117840103,71.9561715690743,74.08356409442209,54.08356409442209,2.9116001038916526,0.0,0.0,0.0,2.935811800018233],["displaced_debt",0.025806332086059647,0.010433044914793726,4.516829543952876,169.0154198273195,23.61740938014575,59.043523450364376,21.255668442131178,59.04352345036438,-167.72142118848933,12.27857881151067,0.9934830020581567,0.9934830020581567,0.0,0.0,2.007479797312388],["owners",1.6586773418679877,0.6705739951400308,78.39292349476828,0.0,409.89763918833086,109.5982992482168,368.9078752694978,109.59829924821682,2655.62833401162,-164.37166598837985,36.8069775550061,0.0,0.0,0.0,34.8412993310081]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.573318737513253,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913250000000062,"real_capital":382.26999999999964,"private_loan":16.80171740554779,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999999,"money_identity_error":7.105427357601002e-14,"groups":[["workers",0.7751467095111142,0.30122452310753517,14.603610451345222,0.0,76.35874745801422,159.08072387086295,68.72287271221282,159.08072387086295,127.91596239392665,107.91596239392665,6.365764569905679,0.0,0.0,0.0,6.490493533931203],["displaced_free",0.06975126059473778,0.02710556588965052,6.628424354516991,0.0,34.65842799747446,72.2050583280718,31.192585197727016,72.2050583280718,77.54940689416952,57.54940689416952,2.9231185753093625,0.0,0.0,0.0,2.9459663797853297],["displaced_debt",0.026980738876461564,0.010484802555992195,4.536608400485309,168.0171740554779,23.72082823783168,59.302070594579185,21.34874541404851,59.30207059457919,-165.3493383647062,14.650661635293801,0.9982457718416295,0.9982457718416295,0.0,0.0,2.0162704002156917],["owners",1.7014400285309397,0.6611851084468221,77.47719408558122,0.0,405.1095115585946,108.31805121887554,364.59856040273513,108.31805121887557,2696.1392851674796,-123.86071483252044,36.34828366350924,0.0,0.0,0.0,34.434308482480525]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.6731187375132532,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913250000000073,"real_capital":392.2499999999996,"private_loan":16.701434778238262,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483,"money_identity_error":7.815970093361102e-14,"groups":[["workers",0.8280593938371114,0.3097727692438525,14.721297809739166,0.0,76.9741061947146,160.36272123898874,69.27669557524314,160.36272123898874,135.61337301339813,115.61337301339813,6.425111668156792,0.0,0.0,0.0,6.542799026550737],["displaced_free",0.07320297080241829,0.02738485566507887,6.650047220379407,0.0,34.77148873400997,72.44060152918745,31.294339860608975,72.44060152918743,81.02655576757054,61.02655576757054,2.9339536765284313,0.0,0.0,0.0,2.9555765423908475],["displaced_debt",0.02816053449186779,0.010534711420288405,4.555720537730501,167.0143477823826,23.820760981597395,59.55190245399348,21.438684883437652,59.551902453993485,-162.96726226654644,17.03273773345356,1.0028262730952926,1.0028262730952926,0.0,0.0,2.024764683435778],["owners",1.743695838381856,0.6523076636707803,76.61264757371599,0.0,400.58900692139076,107.10936013940932,360.5301062292517,107.10936013940929,2736.1981858596187,-83.80181414038134,35.917438373278735,0.0,0.0,0.0,34.05006558831822]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":160.36272123898874,"displaced_free":72.44060152918745,"displaced_debt":59.55190245399348,"owners":107.10936013940932},"consumption_index":{"workers":160.36272123898874,"displaced_free":72.44060152918743,"displaced_debt":59.551902453993485,"owners":107.10936013940929},"wealth_change":{"workers":115.61337301339813,"displaced_free":61.02655576757054,"displaced_debt":17.03273773345356,"owners":-83.80181414038134},"real_wealth":{"workers":135.61337301339813,"displaced_free":81.02655576757054,"displaced_debt":-162.96726226654644,"owners":2736.1981858596187},"equity_share":{"workers":0.3097727692438525,"displaced_free":0.02738485566507887,"displaced_debt":0.010534711420288405,"owners":0.6523076636707803},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.815970093361102e-14},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":125.14863495105446,"displaced_free":125.14863495105449,"displaced_debt":117.08309360644833,"owners":72.35187281961804},"consumption_index":{"workers":125.14863495105445,"displaced_free":125.14863495105446,"displaced_debt":117.08309360644833,"owners":72.35187281961802},"wealth_change":{"workers":92.06860084147455,"displaced_free":92.06860084147455,"displaced_debt":79.83990245328783,"owners":-455.0588370534324},"real_wealth":{"workers":112.06860084147455,"displaced_free":112.06860084147455,"displaced_debt":-100.16009754671217,"owners":2364.9411629465676},"equity_share":{"workers":0.2896438272651556,"displaced_free":0.04137768960930795,"displaced_debt":0.016992971055440616,"owners":0.6519855120700957},"government_net_debt_to_output_pct":60.0,"max_money_error":4.263256414560601e-14}},"automation_minus_control_wealth":{"workers":23.544772171923583,"displaced_free":-31.042045073904006,"displaced_debt":-62.807164719834276,"owners":371.25702291305106}},{"ownership":"concentrated","saving_rule":"smooth_reference","price_rule":"constant_real","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"initial_wealth":{"workers":20.0,"displaced_free":20.0,"displaced_debt":-180.0,"owners":2820.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.0,0.0,20.0,0.0,47.99999999999999,100.0,43.199999999999996,100.0,20.0,0.0,0.0,0.0,0.0,0.0,4.8],["displaced_free",0.0,0.0,20.0,0.0,48.00000000000001,100.0,43.20000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,4.799999999999995],["displaced_debt",0.0,0.0,20.0,200.0,40.00000000000001,100.00000000000003,36.00000000000001,100.00000000000003,-180.0,0.0,0.0,0.0,0.0,0.0,3.999999999999999],["owners",1.0,1.0,20.0,0.0,373.9999999999999,99.99999999999996,336.59999999999997,99.99999999999997,2820.0,0.0,0.0,0.0,0.0,0.0,37.39999999999995]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":195.7142857142857,"equity_units":1.0668147810218978,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.42975,"real_capital":210.88,"private_loan":19.274830373406193,"consumption":70.28099999999999,"net_investment":10.64685714285713,"net_equity_issuance_cash":13.076607142857124,"money_identity_error":0.0,"groups":[["workers",0.05421167883211682,0.05081639268269949,10.568571428571426,0.0,49.051094890510946,102.18978102189783,43.199999999999996,100.0,26.289051094890517,6.289051094890517,15.157142857142865,0.0,0.0,0.0,5.7257142857142895],["displaced_free",0.006991879728238466,0.006553977178251104,10.568571428571426,0.0,47.54580325209737,99.05375677520284,43.199999999999996,100.0,24.783759456476933,4.783759456476933,13.684107468123853,0.0,0.0,0.0,4.252678896695281],["displaced_debt",0.003705246267267624,0.0034731860986387747,8.807142857142857,192.74830373406192,39.383028864690935,98.45757216172736,36.00000000000001,100.00000000000001,-180.55857697472516,-0.5585769747251561,7.2516962659380635,7.2516962659380635,0.0,0.0,3.310535389018985],["owners",1.0019059761942748,0.9391564440404105,82.3467857142857,0.0,396.71350364963484,106.07312931808418,336.6,100.0,2898.069708029197,78.06970802919705,3.7302676945092728,0.0,0.0,0.0,58.825357142856944]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":191.8181818181818,"equity_units":1.1365382407375375,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.779522727272706,"real_capital":224.46,"private_loan":19.08071284192094,"consumption":68.88190909090909,"net_investment":13.024454545454546,"net_equity_issuance_cash":13.374227272727255,"money_identity_error":-2.1316282072803006e-14,"groups":[["workers",0.0876240936506654,0.07709735626124045,10.35818181818182,0.0,52.52704065905722,109.43133470636923,43.2,100.00000000000001,35.83545532876154,15.83545532876154,9.155869515212663,0.0,0.0,0.0,8.945479904823058],["displaced_free",0.009901909688319702,0.008712341858285405,10.35818181818182,0.0,48.80069634534867,101.66811738614307,43.2,100.0,30.603819376639404,10.603819376639404,5.581966559792188,0.0,0.0,0.0,5.371576949402579],["displaced_debt",0.004717233398233409,0.0041505276541968705,8.631818181818183,190.80712841920936,39.86514554485163,99.66286386212906,36.0,100.0,-180.5113543041306,-0.5113543041306059,1.9411753148525523,1.9411753148525523,0.0,0.0,3.7070259543804207],["owners",1.034295004000319,0.9100397742262772,80.7075,0.0,397.6448734963991,106.32215868887675,336.59999999999997,100.0,2977.2782461628462,157.27824616284624,62.128044246139176,0.0,0.0,0.0,58.54758321700096]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":188.2608695652174,"equity_units":1.2186345980753497,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.804402173913048,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.098880434782586,"real_capital":240.54000000000002,"private_loan":18.9383132008092,"consumption":67.60447826086957,"net_investment":15.136173913043478,"net_equity_issuance_cash":15.455531620553357,"money_identity_error":-2.1316282072803006e-14,"groups":[["workers",0.1295445728668132,0.10630304856879116,10.16608695652174,0.0,54.97320671284676,114.52751398509741,43.199999999999996,100.0,47.812735104803764,27.812735104803764,11.274265528318011,0.0,0.0,0.0,11.08217066665793],["displaced_free",0.012525970231168278,0.010278692440663647,10.16608695652174,0.0,48.24404802250169,100.50843338021186,43.199999999999996,100.0,35.85194046233656,15.851940462336557,4.940079195884494,0.0,0.0,0.0,4.747984334224418],["displaced_debt",0.005473628720535939,0.00449160784469825,8.471739130434782,189.383132008092,38.8555204032139,97.13880100803475,36.0,100.0,-181.24498441509974,-1.2449844150997365,1.4239964111173713,1.4239964111173713,0.0,0.0,2.6879137708513445],["owners",1.0710904262568324,0.878926651145847,79.21076086956522,0.0,407.087984584357,108.84705470169975,336.59999999999997,100.0,3064.9364892890053,244.9364892890053,69.27138190030563,0.0,0.0,0.0,66.35064635875345]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":185.0,"equity_units":1.312117001130579,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.39162499999999,"real_capital":258.92,"private_loan":18.869381189504136,"consumption":66.43350000000001,"net_investment":17.00149999999998,"net_equity_issuance_cash":17.29424456521738,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.18085303313006168,0.13783300801241855,9.99,0.0,57.66919579789305,120.14415791227721,43.199999999999996,100.0,62.472295180017625,42.472295180017625,13.560093069572812,0.0,0.0,0.0,13.384006113051075],["displaced_free",0.01455652658303332,0.01109392422359497,9.99,0.0,47.07074842640929,98.06405922168602,43.199999999999996,100.0,39.91305316606664,19.91305316606664,3.7565292509503267,0.0,0.0,0.0,3.5804422944285896],["displaced_debt",0.0058462341870498084,0.004455573841366608,8.325,188.69381189504134,37.33178496828815,93.32946242072038,35.99999999999999,100.0,-183.30084178270184,-3.3008417827018377,0.6893201130506577,0.6893201130506577,0.0,0.0,1.231901095666541],["owners",1.110861207230434,0.8466174939226198,77.83874999999999,0.0,413.91309602005106,110.67195080750027,336.59999999999997,100.0,3158.5143732663178,338.51437326631776,73.57594480116313,0.0,0.0,0.0,71.51461381854723]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":182.0,"equity_units":1.416301684655403,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.716437401518014,"real_capital":279.40000000000003,"private_loan":18.869381189504136,"consumption":65.3562,"net_investment":18.636799999999994,"net_equity_issuance_cash":18.961612401518018,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.2423681640198999,0.1711274982200349,9.828000000000001,0.0,60.59772970478894,126.2452702183103,43.199999999999996,100.0,80.04804686282853,60.04804686282853,15.993934031357945,0.0,0.0,0.0,15.831934031357942],["displaced_free",0.0156505781248314,0.01105031385219266,9.828000000000001,0.0,45.21008110557418,94.18766896994623,43.2,100.0,42.10115624966279,22.101156249662793,1.9911738060725082,0.0,0.0,0.0,1.8291738060725038],["displaced_debt",0.0058462341870498084,0.00412781701129745,7.635125984819706,188.69381189504134,35.241896686615064,88.10474171653766,36.0,100.0,-187.27312053823186,-7.273120538231865,0.0,0.0,0.0,0.0,-0.6898740151802896],["owners",1.152436708323622,0.813694370916475,76.57650000000001,0.0,418.363914274288,111.86200916424814,336.6,100.0,3255.719913235201,435.71991323520115,75.66741198960207,0.0,0.0,0.0,74.40516198960206]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":179.23076923076923,"equity_units":1.5314367386124195,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.087692307692312,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":34.296258610737084,"real_capital":301.78000000000003,"private_loan":18.869381189504136,"consumption":64.36176923076923,"net_investment":20.055923076923094,"net_equity_issuance_cash":20.635744286142163,"money_identity_error":-2.1316282072803006e-14,"groups":[["workers",0.3148240770293962,0.20557432709538306,9.678461538461539,0.0,63.73482247849495,132.78088016353115,43.199999999999996,100.0,100.7497362941132,80.7497362941132,18.551898605728173,0.0,0.0,0.0,18.402360144189707],["displaced_free",0.0156505781248314,0.010219539423490541,9.307370523302291,0.0,42.61904006892101,88.78966681025211,43.2,100.00000000000001,41.68706327137352,21.687063271373518,0.0,0.0,0.0,0.0,-0.5206294766977093],["displaced_debt",0.0058462341870498084,0.003817483308090724,4.569466446249728,188.69381189504134,32.57909236039402,81.44773090098505,36.0,100.00000000000001,-193.7681746159683,-13.768174615968292,0.0,0.0,0.0,0.0,-3.0656595385699736],["owners",1.195115849271142,0.7803886501730356,75.41134615384615,0.0,420.6581102212204,112.47543054043327,336.6,100.0,3354.469213961643,534.4692139616432,76.4941526213244,0.0,0.0,0.0,75.32899877517053]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":176.66666666666666,"equity_units":1.657508746177293,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666628,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":35.29831328053143,"real_capital":325.86,"private_loan":18.869381189504136,"consumption":63.441,"net_investment":21.270666666666656,"net_equity_issuance_cash":22.272721336461007,"money_identity_error":-3.552713678800501e-14,"groups":[["workers",0.3988308862074076,0.24062068277300494,9.54,0.0,67.04519656796592,139.677492849929,43.199999999999996,100.0,124.75168177354503,104.75168177354503,21.201718506831444,0.0,0.0,0.0,21.0632569683699],["displaced_free",0.0156505781248314,0.009442229587582134,5.904367194685354,0.0,39.34754340156574,81.97404875326194,43.2,100.0,37.985345526665085,17.985345526665085,0.0,0.0,0.0,0.0,-3.403003328616938],["displaced_debt",0.005157540412742019,0.0031116218388812953,0.0,188.69381189504134,29.449631568837564,73.62407892209391,36.0,100.0,-203.30055528210997,-23.30055528210997,-1.2166923346104275,0.0,0.0,0.0,-5.786158780860151],["owners",1.237869741432312,0.7468254658005317,74.33250000000001,0.0,420.88644905383507,112.53648370423399,336.6000000000001,100.0,3452.750401991086,632.7504019910862,75.5318761514004,0.0,0.0,0.0,74.45302999755427]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":174.28571428571428,"equity_units":1.7898876863709647,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.697142857142855,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":36.07892857142852,"real_capital":351.44,"private_loan":18.869381189504136,"consumption":62.586,"net_investment":22.291142857142844,"net_equity_issuance_cash":23.071758148039937,"money_identity_error":-4.973799150320701e-14,"groups":[["workers",0.4948608100465838,0.2764759005912402,9.411428571428573,0.0,70.48958011330093,146.85329190271025,43.199999999999996,100.0,152.18880287045252,132.18880287045252,23.909491241590807,0.0,0.0,0.0,23.780919813019384],["displaced_free",0.01526156203814068,0.008526547310397906,0.0,0.0,35.646464488455045,74.26346768428134,43.2,100.0,30.523124076281352,10.523124076281352,-0.6779994653752563,0.0,0.0,0.0,-6.58236666006061],["displaced_debt",4.6642040614861685e-05,2.6058640980669245e-05,0.0,188.69381189504134,25.778203255745687,64.44550813936422,36.0,99.99999999999999,-216.44059842127672,-36.44059842127672,-8.907565734278759,0.0,0.0,0.0,-8.907565734278759],["owners",1.2797186722456255,0.7149714934573813,73.3307142857143,0.0,419.1482714626925,112.07173033761829,336.6,100.0,3548.6458171576924,728.6458171576924,72.93670798891775,0.0,0.0,0.0,71.93492227463203]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":172.06896551724137,"equity_units":1.9328472809507513,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.9347844827586202,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":36.2559913793103,"real_capital":379.82611444988225,"private_loan":18.869381189504136,"consumption":60.4941877405323,"net_investment":24.421846742226293,"net_equity_issuance_cash":24.598909550108072,"money_identity_error":-4.263256414560601e-14,"groups":[["workers",0.6034020651039282,0.31218300123904247,9.291724137931032,0.0,74.07265174555675,154.3180244699099,43.2,100.00000000000001,183.2005900296938,163.2005900296938,26.68083067665757,0.0,0.0,0.0,26.56112624316003],["displaced_free",0.0092782464990435,0.004800299842872019,0.0,0.0,31.233368921805642,65.06951858709509,43.2,100.0,18.556492998087,-1.4435070019130016,-10.295429151756869,0.0,0.0,0.0,-10.295429151756869],["displaced_debt",3.5914196963582334e-19,1.8580980151684018e-19,0.0,188.69381189504134,20.84557141994739,52.113928549868476,20.938855501177112,58.16348750326976,-219.32346873571942,-39.323468735719416,-0.08025647678212344,0.0,0.0,15.061144498822882,-0.08025647678212344],["owners",1.3201669693477796,0.6830166989180855,72.39801724137929,0.0,416.41249743934947,111.34023995704531,336.59999999999997,100.0,3641.2021970104365,821.2021970104365,69.59896639301671,0.0,0.0,0.0,68.66626934868172]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":2.083605508519733,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":36.42124999999995,"real_capital":409.7833380569849,"private_loan":18.869381189504136,"consumption":59.36635993396274,"net_investment":25.46364006603727,"net_equity_issuance_cash":25.62889868672692,"money_identity_error":-4.973799150320701e-14,"groups":[["workers",0.724682173614122,0.3478020050585112,9.179999999999998,0.0,77.72001941206929,161.91670710847765,43.2,100.0,217.8520496040349,197.8520496040349,29.453740638189927,0.0,0.0,0.0,29.342016500258893],["displaced_free",0.0005622286290047612,0.0002698344896410781,0.0,0.0,25.767964259922522,53.68325887483859,43.2,100.0,1.1244572580095222,-18.87554274199048,-14.817230379065855,0.0,0.0,0.0,-14.817230379065855],["displaced_debt",3.5914196963582334e-19,1.723656268748159e-19,0.0,188.69381189504134,16.22776392897345,40.56940982243363,16.22776392897345,45.077122024926254,-221.99271987651923,-41.99271987651923,0.0,0.0,0.0,19.772236071026555,0.0],["owners",1.3583611062766063,0.6519281604518478,71.5275,0.0,411.9641359266192,110.15083848305326,336.6,100.0,3728.7472853709087,908.7472853709087,64.93003277900556,0.0,0.0,0.0,64.0595155376263]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":2.2426247325421973,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":36.42124999999996,"real_capital":441.58718286147774,"private_loan":18.869381189504136,"consumption":57.79673191618111,"net_investment":27.033268083818903,"net_equity_issuance_cash":27.03326808381891,"money_identity_error":-4.263256414560601e-14,"groups":[["workers",0.8539879454074732,0.38079841580958956,9.179999999999998,0.0,80.1445062266718,166.96772130556624,43.2,100.0,254.79655583070664,234.79655583070664,31.40283029267102,0.0,0.0,0.0,31.402830292671023],["displaced_free",-7.589415207398531e-19,-3.384166373120889e-19,0.0,0.0,24.16950846917797,50.35314264412077,25.293965727187494,58.550846590711785,-1.5178830414797062e-15,-20.0,-0.9557886693080953,0.0,0.0,17.90603427281251,-0.9557886693080953],["displaced_debt",3.5914196963582334e-19,1.6014358729947063e-19,0.0,188.69381189504134,15.667586227884433,39.16896556971108,15.667586227884433,43.52107285523453,-221.99271987651923,-41.99271987651923,0.0,0.0,0.0,20.332413772115572,0.0],["owners",1.388636787134724,0.6192015841904104,71.5275,0.0,397.1513617162354,106.19020366744262,336.6,100.0,3789.2986470871438,969.2986470871438,51.468657458800074,0.0,0.0,0.0,51.4686574588001]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":2.402270469292669,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":36.42124999999996,"real_capital":473.51633021157204,"private_loan":18.869381189504136,"consumption":57.69022475241984,"net_investment":27.139775247580175,"net_equity_issuance_cash":27.139775247580175,"money_identity_error":-4.263256414560601e-14,"groups":[["workers",0.9911546268209344,0.41259077172637126,9.179999999999998,0.0,82.39048040384603,171.64683417467927,43.2,100.0,293.9870362345527,273.9870362345527,33.311908343269124,0.0,0.0,0.0,33.311908343269124],["displaced_free",-7.589415207398531e-19,-3.159267578072997e-19,0.0,0.0,24.07351676759536,50.15315993249033,24.07351676759536,55.72573325832259,-1.5178830414797062e-15,-20.0,0.0,0.0,0.0,19.126483232404638,0.0],["displaced_debt",3.5914196963582334e-19,1.4950105503381146e-19,0.0,188.69381189504134,15.635009731461597,39.087524328654,15.635009731461597,43.43058258739333,-221.99271987651923,-41.99271987651923,0.0,0.0,0.0,20.36499026853841,0.0],["owners",1.4111158424717345,0.5874092282736287,71.5275,0.0,381.5581106740211,102.0208852069575,336.6,100.0,3834.2567577611644,1014.2567577611644,38.21439407291792,0.0,0.0,0.0,38.21439407291795]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":2.5619162060431404,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":36.421249999999965,"real_capital":505.4454775616664,"private_loan":18.869381189504136,"consumption":57.69022475241984,"net_investment":27.139775247580175,"net_equity_issuance_cash":27.139775247580182,"money_identity_error":-3.552713678800501e-14,"groups":[["workers",1.135895369496923,0.44337725286156193,9.179999999999998,0.0,84.55449790742527,176.15520397380268,43.2,100.0,335.341534141978,315.341534141978,35.15132322131149,0.0,0.0,0.0,35.15132322131149],["displaced_free",-7.589415207398531e-19,-2.962397907275946e-19,0.0,0.0,24.07351676759536,50.15315993249033,24.07351676759536,55.72573325832259,-1.5178830414797062e-15,-20.0,0.0,0.0,0.0,19.126483232404638,0.0],["displaced_debt",3.5914196963582334e-19,1.4018490096930818e-19,0.0,188.69381189504134,15.635009731461597,39.087524328654,15.635009731461597,43.43058258739333,-221.99271987651923,-41.99271987651923,0.0,0.0,0.0,20.36499026853841,0.0],["owners",1.4260208365462177,0.5566227471384382,71.5275,0.0,366.40998814896636,97.97058506656855,336.6,100.0,3864.066745910131,1044.066745910131,25.33848992662137,0.0,0.0,0.0,25.3384899266214]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":2.7215619427936124,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":36.421249999999986,"real_capital":537.3746249117607,"private_loan":18.869381189504136,"consumption":57.69022475241984,"net_investment":27.139775247580175,"net_equity_issuance_cash":27.139775247580193,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",1.287970538561001,0.47324682135984486,9.179999999999998,0.0,86.65004830402229,180.5209339667131,43.2,100.0,378.7915824460003,358.7915824460003,36.93254105841896,0.0,0.0,0.0,36.932541058418956],["displaced_free",-7.589415207398531e-19,-2.7886248290230696e-19,0.0,0.0,24.07351676759536,50.15315993249033,24.07351676759536,55.72573325832259,-1.5178830414797062e-15,-20.0,0.0,0.0,0.0,19.126483232404638,0.0],["displaced_debt",3.5914196963582334e-19,1.319617106591274e-19,0.0,188.69381189504134,15.635009731461597,39.087524328654,15.635009731461597,43.43058258739333,-221.99271987651923,-41.99271987651923,0.0,0.0,0.0,20.36499026853841,0.0],["owners",1.4335914042326114,0.5267531786401551,71.5275,0.0,351.74113537278726,94.04843191785756,336.6,100.0,3879.207881282918,1059.2078812829182,12.869965066869193,0.0,0.0,0.0,12.869965066869185]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":2.881207679544084,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":36.42125,"real_capital":569.3037722618551,"private_loan":18.869381189504136,"consumption":57.69022475241984,"net_investment":27.139775247580175,"net_equity_issuance_cash":27.139775247580193,"money_identity_error":0.0,"groups":[["workers",1.4471616930614348,0.5022760779571539,9.179999999999998,0.0,88.68318700012392,184.75663958359152,43.2,100.0,424.2747694461243,404.2747694461243,38.66070895010534,0.0,0.0,0.0,38.66070895010533],["displaced_free",-7.589415207398531e-19,-2.6341090443710963e-19,0.0,0.0,24.07351676759536,50.15315993249033,24.07351676759536,55.72573325832259,-1.5178830414797062e-15,-20.0,0.0,0.0,0.0,19.126483232404638,0.0],["displaced_debt",3.5914196963582334e-19,1.246498029925608e-19,0.0,188.69381189504134,15.635009731461597,39.087524328654,15.635009731461597,43.43058258739333,-221.99271987651923,-41.99271987651923,0.0,0.0,0.0,20.36499026853841,0.0],["owners",1.4340459864826494,0.49772392204284616,71.5275,0.0,337.50916450007594,90.24309211231979,336.6,100.0,3880.117045782995,1060.1170457829949,0.7727898250645726,0.0,0.0,0.0,0.7727898250645637]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":3.0473146275279945,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":37.51965590968457,"real_capital":601.2329196119495,"private_loan":18.869381189504136,"consumption":57.69022475241984,"net_investment":27.139775247580175,"net_equity_issuance_cash":28.23818115726475,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",1.6132686410453452,0.529406654131425,9.179999999999998,0.0,90.65912799540294,188.87318332375614,43.2,100.0,471.73389744152723,451.73389744152723,40.340258796092506,0.0,0.0,0.0,40.34025879609249],["displaced_free",-7.589415207398531e-19,-2.4905256381600227e-19,0.0,0.0,24.07351676759536,50.15315993249033,24.07351676759536,55.72573325832259,-1.5178830414797062e-15,-20.0,0.0,0.0,0.0,19.126483232404638,0.0],["displaced_debt",3.5914196963582334e-19,1.178552310915011e-19,0.0,188.69381189504134,15.635009731461597,39.087524328654,15.635009731461597,43.43058258739333,-221.99271987651923,-41.99271987651923,0.0,0.0,0.0,20.36499026853841,0.0],["owners",1.4340459864826494,0.470593345868575,60.543440903154426,0.0,323.6775775331229,86.5448068270382,336.6,100.0,3867.194623316118,1047.194623316118,0.0,0.0,0.0,0.0,-10.984059096845549]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":3.2198850363063634,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":39.71685015442712,"real_capital":633.1620669620438,"private_loan":18.869381189504136,"consumption":57.69022475241984,"net_investment":27.139775247580175,"net_equity_issuance_cash":29.336969492322726,"money_identity_error":2.842170943040401e-14,"groups":[["workers",1.7858390498237142,0.5546282024628771,9.179999999999998,0.0,92.50583107953398,192.7204814156958,43.2,100.0,521.0397285210613,501.0397285210613,41.9099564176039,0.0,0.0,0.0,41.90995641760389],["displaced_free",-7.589415207398531e-19,-2.357045398150178e-19,0.0,0.0,24.07351676759536,50.15315993249033,24.07351676759536,55.72573325832259,-1.5178830414797062e-15,-20.0,0.0,0.0,0.0,19.126483232404638,0.0],["displaced_debt",3.5914196963582334e-19,1.1153875544817804e-19,0.0,188.69381189504134,15.635009731461597,39.087524328654,15.635009731461597,43.43058258739333,-221.99271987651923,-41.99271987651923,0.0,0.0,0.0,20.36499026853841,0.0],["owners",1.4340459864826494,0.4453717975371229,38.57149845572909,0.0,310.7506559442054,83.08841068026884,336.6,100.0,3841.3452792603225,1021.3452792603225,0.0,0.0,0.0,0.0,-21.97194244742537]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":3.3984641080695783,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":42.93551710659348,"real_capital":665.0912143121382,"private_loan":18.869381189504136,"consumption":57.69022475241984,"net_investment":27.139775247580175,"net_equity_issuance_cash":30.358442199746538,"money_identity_error":4.263256414560601e-14,"groups":[["workers",1.9644181215869292,0.5780311514611738,9.179999999999998,0.0,94.22259193234713,196.29706652572318,43.2,100.0,572.0623204534083,552.0623204534083,43.36920314249506,0.0,0.0,0.0,43.36920314249506],["displaced_free",-7.589415207398531e-19,-2.2331897486801853e-19,0.0,0.0,24.07351676759536,50.15315993249033,24.07351676759536,55.72573325832259,-1.5178830414797062e-15,-20.0,0.0,0.0,0.0,19.126483232404638,0.0],["displaced_debt",3.5914196963582334e-19,1.056777291786159e-19,0.0,188.69381189504134,15.635009731461597,39.087524328654,15.635009731461597,43.43058258739333,-221.99271987651923,-41.99271987651923,0.0,0.0,0.0,20.36499026853841,0.0],["owners",1.4340459864826494,0.4219688485388263,6.3848289340656095,0.0,298.73332997451354,79.87522191831914,336.6,100.0,3803.4786092348363,983.4786092348363,0.0,0.0,0.0,0.0,-32.18666952166348]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":3.561865626545971,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":43.574000000000055,"real_capital":697.0203616622325,"private_loan":18.869381189504136,"consumption":57.69022475241984,"net_investment":27.139775247580175,"net_equity_issuance_cash":27.77825814098675,"money_identity_error":5.684341886080802e-14,"groups":[["workers",2.148572601787974,0.6032155131779908,9.179999999999998,0.0,95.81556577172697,199.6157620244312,43.2,100.0,624.6778862251355,604.6778862251355,44.72323090596793,0.0,0.0,0.0,44.72323090596793],["displaced_free",-7.589415207398531e-19,-2.1307415840833316e-19,0.0,0.0,24.07351676759536,50.15315993249033,24.07351676759536,55.72573325832259,-1.5178830414797062e-15,-20.0,0.0,0.0,0.0,19.126483232404638,0.0],["displaced_debt",3.5914196963582334e-19,1.0082973567537194e-19,0.0,188.69381189504134,15.635009731461597,39.087524328654,15.635009731461597,43.43058258739333,-221.99271987651923,-41.99271987651923,0.0,0.0,0.0,20.36499026853841,0.0],["owners",1.4132930247579976,0.39678448682200923,0.0,0.0,287.5825130988546,76.89372007990764,336.6,100.0,3754.4611223336906,934.4611223336906,-35.280034931907984,0.0,0.0,0.0,-41.664863865973594]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":3.721511363296443,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":43.57400000000007,"real_capital":728.9495090123269,"private_loan":18.869381189504136,"consumption":57.69022475241984,"net_investment":27.139775247580175,"net_equity_issuance_cash":27.139775247580193,"money_identity_error":7.105427357601002e-14,"groups":[["workers",2.3387268858097894,0.6284347023296981,9.180000000000003,0.0,97.52979543480446,203.18707382250923,43.2,100.0,679.0076816599399,659.0076816599399,46.18032611958378,0.0,0.0,0.0,46.18032611958378],["displaced_free",-7.589415207398531e-19,-2.0393368356333523e-19,0.0,0.0,24.07351676759536,50.15315993249033,24.07351676759536,55.72573325832259,-1.5178830414797062e-15,-20.0,0.0,0.0,0.0,19.126483232404638,0.0],["displaced_debt",3.5914196963582334e-19,9.650433240050685e-20,0.0,188.69381189504134,15.635009731461597,39.087524328654,15.635009731461597,43.43058258739333,-221.99271987651923,-41.99271987651923,0.0,0.0,0.0,20.36499026853841,0.0],["owners",1.3827844774866538,0.37156529767030183,0.0,0.0,275.58290545731234,73.68526883885356,336.6,100.0,3693.444027791004,873.4440277910039,-51.864530361284515,0.0,0.0,0.0,-51.864530361284515]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":203.18707382250923,"displaced_free":50.15315993249033,"displaced_debt":39.087524328654,"owners":73.68526883885356},"consumption_index":{"workers":100.0,"displaced_free":55.72573325832259,"displaced_debt":43.43058258739333,"owners":100.0},"wealth_change":{"workers":659.0076816599399,"displaced_free":-20.0,"displaced_debt":-41.99271987651923,"owners":873.4440277910039},"real_wealth":{"workers":679.0076816599399,"displaced_free":-1.5178830414797062e-15,"displaced_debt":-221.99271987651923,"owners":3693.444027791004},"equity_share":{"workers":0.6284347023296981,"displaced_free":-2.0393368356333523e-19,"displaced_debt":9.650433240050685e-20,"owners":0.37156529767030183},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.105427357601002e-14},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":153.3216061663462,"displaced_free":153.32160616634619,"displaced_debt":129.22047469068303,"owners":42.127497979935114},"consumption_index":{"workers":100.0,"displaced_free":100.00000000000001,"displaced_debt":100.0,"owners":99.99999999999997},"wealth_change":{"workers":330.1013655312166,"displaced_free":330.1013655312161,"displaced_debt":194.9649591015542,"owners":-1239.7758833512848},"real_wealth":{"workers":350.1013655312166,"displaced_free":350.1013655312161,"displaced_debt":14.964959101554207,"owners":1580.2241166487152},"equity_share":{"workers":0.6418174238551896,"displaced_free":0.09168820340788413,"displaced_debt":0.027828589836993208,"owners":0.23866578289993298},"government_net_debt_to_output_pct":60.0,"max_money_error":1.4210854715202004e-14}},"automation_minus_control_wealth":{"workers":328.9063161287233,"displaced_free":-350.1013655312161,"displaced_debt":-236.95767897807343,"owners":2113.2199111422888}},{"ownership":"concentrated","saving_rule":"smooth_reference","price_rule":"fixed_nominal","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"initial_wealth":{"workers":20.0,"displaced_free":20.0,"displaced_debt":-180.0,"owners":2820.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.0,0.0,20.0,0.0,47.99999999999999,100.0,43.199999999999996,100.0,20.0,0.0,0.0,0.0,0.0,0.0,4.8],["displaced_free",0.0,0.0,20.0,0.0,48.00000000000001,100.0,43.20000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,4.799999999999995],["displaced_debt",0.0,0.0,20.0,200.0,40.00000000000001,100.00000000000003,36.00000000000001,100.00000000000003,-180.0,0.0,0.0,0.0,0.0,0.0,3.999999999999999],["owners",1.0,1.0,20.0,0.0,373.9999999999999,99.99999999999996,336.59999999999997,99.99999999999997,2820.0,0.0,0.0,0.0,0.0,0.0,37.39999999999995]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":200.0,"equity_units":1.0653830357142855,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.42975,"real_capital":210.88,"private_loan":19.274830373406193,"consumption":70.28099999999999,"net_investment":10.64685714285713,"net_equity_issuance_cash":13.076607142857124,"money_identity_error":0.0,"groups":[["workers",0.05305000000000002,0.04979429765786788,10.568571428571426,0.0,49.051094890510946,102.18978102189783,43.199999999999996,100.0,26.289051094890517,6.289051094890517,15.157142857142865,0.0,0.0,0.0,5.7257142857142895],["displaced_free",0.0068420537340619265,0.0064221538213950205,10.568571428571426,0.0,47.54580325209737,99.05375677520284,43.199999999999996,100.0,24.783759456476933,4.783759456476933,13.684107468123853,0.0,0.0,0.0,4.252678896695281],["displaced_debt",0.0036258481329690317,0.0034033282034926374,8.807142857142857,192.74830373406192,39.383028864690935,98.45757216172736,36.00000000000001,100.00000000000001,-180.55857697472516,-0.5585769747251561,7.2516962659380635,7.2516962659380635,0.0,0.0,3.310535389018985],["owners",1.0018651338472546,0.9403802203172446,82.3467857142857,0.0,396.71350364963484,106.07312931808418,336.6,100.0,2941.8653284671527,121.86532846715272,3.7302676945092728,0.0,0.0,0.0,58.825357142856944]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":200.0,"equity_units":1.1322541720779218,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.77952272727272,"real_capital":224.46,"private_loan":19.08193218579183,"consumption":68.88190909090909,"net_investment":13.024454545454546,"net_equity_issuance_cash":13.37422727272727,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.08492812413817691,0.07500800282529863,10.35818181818182,0.0,52.47716629708724,109.32742978559843,43.2,100.00000000000001,36.10018593148126,16.100185931481263,9.108035468050542,0.0,0.0,0.0,8.897645857660939],["displaced_free",0.009612195063588982,0.008489432232295162,10.35818181818182,0.0,48.75723445832318,101.5775717881733,43.2,100.0,30.844387810327735,10.844387810327735,5.540282659054109,0.0,0.0,0.0,5.3298930486645],["displaced_debt",0.004590339071040846,0.00405415955554981,8.631818181818183,190.81932185791828,39.83971846887093,99.59929617217733,36.0,100.0,-180.3862635899718,-0.3862635899718043,1.9289818761436273,1.9289818761436273,0.0,0.0,3.6826390769625705],["owners",1.0331235138051151,0.9124484053868565,80.7075,0.0,398.0628829931953,106.43392593400942,336.59999999999997,100.0,3063.081738781956,243.08173878195612,62.516759915721174,0.0,0.0,0.0,58.948492325291824]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":200.0,"equity_units":1.2095318301806888,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.804402173913048,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.0988804347826,"real_capital":240.54000000000002,"private_loan":18.941429644469487,"consumption":67.60447826086957,"net_investment":15.136173913043478,"net_equity_issuance_cash":15.455531620553357,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.12403269364321318,0.10254603520825431,10.16608695652174,0.0,54.865344272546324,114.30280056780485,43.199999999999996,100.0,48.44766682670937,28.447666826709373,11.17273414429608,0.0,0.0,0.0,10.980639282635996],["displaced_free",0.012046658636147537,0.00995976983453831,10.16608695652174,0.0,48.16845923877652,100.3509567474511,43.199999999999996,100.0,36.39567192899707,16.395671928997068,4.86892714511711,0.0,0.0,0.0,4.676832283457033],["displaced_debt",0.005292851777652556,0.004375950798138046,8.471739130434782,189.41429644469486,38.815212509305276,97.03803127326319,36.0,100.0,-180.97956750373967,-0.9795675037396734,1.4050254132234212,1.4050254132234212,0.0,0.0,2.64997177506344],["owners",1.0681596261236754,0.8831182441590693,79.21076086956522,0.0,407.9589183440939,109.07992469093422,336.59999999999997,100.0,3192.319589834505,372.3195898345052,70.07222463712048,0.0,0.0,0.0,67.17046009346234]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":200.0,"equity_units":1.2960030530067757,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.391625000000005,"real_capital":258.92,"private_loan":18.875101002605433,"consumption":66.43350000000001,"net_investment":17.00149999999998,"net_equity_issuance_cash":17.294244565217383,"money_identity_error":7.105427357601002e-15,"groups":[["workers",0.17083197288593155,0.1318144833760962,9.99,0.0,57.46501155054588,119.71877406363727,43.199999999999996,100.0,63.566632551639096,43.566632551639096,13.371222640776681,0.0,0.0,0.0,13.195135684254943],["displaced_free",0.013873869377410754,0.010705120906330318,9.99,0.0,46.9603616497348,97.83408677028086,43.199999999999996,100.0,40.797555410617846,20.797555410617846,3.654421482526433,0.0,0.0,0.0,3.478334526004696],["displaced_debt",0.0056244949869728245,0.0043398778837162345,8.325,188.75101002605433,37.275495899293276,93.18873974823317,35.99999999999999,100.0,-182.89407573200933,-2.894075732009327,0.6632864186405363,0.6632864186405363,0.0,0.0,1.1798337068462805],["owners",1.1056727157564605,0.8531405178338572,77.83874999999999,0.0,415.50906159715055,111.09867957143062,336.59999999999997,100.0,3327.4975043664595,507.49750436645945,75.0261792655701,0.0,0.0,0.0,72.99088197736431]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":200.0,"equity_units":1.390841732215979,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.72256084184068,"real_capital":279.40000000000003,"private_loan":18.875101002605433,"consumption":65.3562,"net_investment":18.636799999999994,"net_equity_issuance_cash":18.96773584184067,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.2257189440108765,0.16228945305749956,9.828000000000001,0.0,60.2549359889937,125.53111664373687,43.199999999999996,100.0,81.66937017609938,61.66937017609938,15.681991749984274,0.0,0.0,0.0,15.519991749984271],["displaced_free",0.01480741019784992,0.01064636604932597,9.828000000000001,0.0,45.07371608887729,93.90357518516105,43.2,100.0,43.34375867659323,23.343758676593232,1.8670816408783342,0.0,0.0,0.0,1.7050816408783387],["displaced_debt",0.0056244949869728245,0.004043950405494028,7.5738915815932595,188.75101002605433,35.17460613361896,87.93651533404741,36.0,100.0,-186.7342071104565,-6.734207110456509,0.0,0.0,0.0,0.0,-0.7511084184067451],["owners",1.1446908830202798,0.8230202304876805,76.57650000000001,0.0,420.96712585454776,112.55805504132293,336.6,100.0,3466.713490183092,646.7134901830918,78.03633452763846,0.0,0.0,0.0,76.77408452763845]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":200.0,"equity_units":1.4941125506058066,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.0876923076923126,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":34.32080144288311,"real_capital":301.78000000000003,"private_loan":18.875101002605433,"consumption":64.36176923076923,"net_investment":20.055923076923094,"net_equity_issuance_cash":20.65416367796552,"money_identity_error":0.0,"groups":[["workers",0.2890027356103704,0.19342768755485695,9.678461538461539,0.0,63.20944919174544,131.68635248280302,43.199999999999996,100.0,102.94066371391331,82.94066371391331,18.0810833141411,0.0,0.0,0.0,17.931544852602645],["displaced_free",0.01480741019784992,0.009910505197112542,9.180358042505267,0.0,42.47730940365394,88.49439459094572,43.2,100.00000000000001,43.29075705550785,23.290757055507846,0.0,0.0,0.0,0.0,-0.6476419574947379],["displaced_debt",0.0056244949869728245,0.0037644386192273818,4.451050605586722,188.75101002605433,32.51528474780386,81.28821186950965,36.0,100.00000000000001,-193.104086077664,-13.104086077663993,0.0,0.0,0.0,0.0,-3.122840976006538],["owners",1.1846779098106135,0.7928973686288031,75.41134615384615,0.0,424.54126150632425,113.51370628511343,336.6,100.0,3608.217706902546,788.2177069025461,79.97405358066747,0.0,0.0,0.0,78.8088997345136]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":200.0,"equity_units":1.6054652603829185,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666628,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":35.3206767316388,"real_capital":325.86,"private_loan":18.875101002605433,"consumption":63.441,"net_investment":21.270666666666656,"net_equity_issuance_cash":22.270541955422345,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.3608877553175773,0.22478702231869047,9.54,0.0,66.29447040083822,138.11348000174627,43.199999999999996,100.0,127.52919309463417,107.52919309463417,20.53857705920197,0.0,0.0,0.0,20.400115520740425],["displaced_free",0.01480741019784992,0.009223127129090427,5.680732683611969,0.0,39.2381599710642,81.74616660638375,43.2,100.0,39.95722990110771,19.95722990110771,0.0,0.0,0.0,0.0,-3.4996253588932946],["displaced_debt",0.004934921460131066,0.003073826374140317,0.0,188.75101002605433,29.399776234788412,73.49944058697102,36.0,100.0,-202.5069816291987,-22.50698162919869,-1.379147053683516,0.0,0.0,0.0,-5.830197659270238],["owners",1.2248351734073601,0.7629160241780788,74.33250000000001,0.0,426.30077098827974,113.98416336585021,336.6000000000001,100.0,3750.2873851027643,930.2873851027643,80.31452719349318,0.0,0.0,0.0,79.23568103964705]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":200.0,"equity_units":1.7207122338675813,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.697142857142855,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":36.07892857142856,"real_capital":351.44,"private_loan":18.875101002605433,"consumption":62.586,"net_investment":22.291142857142844,"net_equity_issuance_cash":23.04939469693261,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.4414786607764175,0.25656739813148316,9.411428571428573,0.0,69.47570670781647,144.7410556412843,43.199999999999996,100.0,155.54710189390738,135.54710189390738,23.025972988240063,0.0,0.0,0.0,22.89740155966864],["displaced_free",0.014322235798988444,0.008323434631947077,0.0,0.0,35.56761141486157,74.09919044762826,43.2,100.0,32.87070511243249,12.87070511243249,-0.970348797722953,0.0,0.0,0.0,-6.651081481334922],["displaced_debt",0.000464179876601239,0.0002697603163766198,0.0,188.75101002605433,25.739281611570892,64.34820402892723,36.0,99.99999999999999,-215.53418883769882,-35.53418883769882,-8.941483167059653,0.0,0.0,0.0,-8.941483167059653],["owners",1.2644471574155742,0.7348394069201932,73.3307142857143,0.0,426.3631600188521,114.00084492482678,336.6,100.0,3891.283979344331,1071.2839793443309,79.22396801642826,0.0,0.0,0.0,78.22218230214254]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":200.0,"equity_units":1.8432569053470431,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.93478448275862,"bond_redemption":4.440892098500626e-16,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":36.25599137931035,"real_capital":379.7215339940804,"private_loan":18.875101002605433,"consumption":60.58416299474803,"net_investment":24.331871488010563,"net_equity_issuance_cash":24.508934295892352,"money_identity_error":0.0,"groups":[["workers",0.530897660876841,0.2880215228472914,9.291724137931032,0.0,72.75626685270291,151.57555594313106,43.2,100.00000000000001,187.1072678548914,167.1072678548914,25.548285742978145,0.0,0.0,0.0,25.428581309480602],["displaced_free",0.009155634150594307,0.004967096080874581,0.0,0.0,31.18946310192947,64.97804812901973,43.2,100.0,21.283638506391576,1.2836385063915756,-10.333203296788271,0.0,0.0,0.0,-10.333203296788271],["displaced_debt",5.963111948670274e-19,3.235095407141609e-19,0.0,188.75101002605433,20.905604634631548,52.26401158657886,21.984660059195544,61.06850016443208,-219.38995153328963,-39.38995153328963,-0.9283597532024768,0.0,0.0,14.015339940804452,-0.9283597532024768],["owners",1.3032036103196079,0.707011381071834,72.39801724137929,0.0,425.6110642945185,113.79974981136859,336.59999999999997,100.0,4030.426099771256,1210.4260997712558,77.51290580806727,0.0,0.0,0.0,76.58020876373229]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.9713932861133427,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.421250000000015,"real_capital":409.6768487382807,"private_loan":18.875101002605433,"consumption":59.367982467429776,"net_investment":25.462017532570236,"net_equity_issuance_cash":25.6272761532599,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.6290930537361761,0.3191108837427618,9.179999999999998,0.0,76.07541458036187,158.49044704242056,43.2,100.0,222.25984999535333,202.25984999535333,28.05582653123862,0.0,0.0,0.0,27.944102393307585],["displaced_free",0.001771538569301465,0.0008986226045205333,0.0,0.0,25.82565745578155,53.803453032878224,43.2,100.0,4.168326045415212,-15.831673954584788,-14.768191162585683,0.0,0.0,0.0,-14.768191162585683],["displaced_debt",-5.139118297581291e-19,-2.606845794688287e-19,0.0,188.75101002605433,16.246852557997407,40.61713139499352,16.24685255799741,45.13014599443725,-222.06001179535804,-42.06001179535804,-2.220446049250313e-15,0.0,0.0,19.753147442002593,-2.220446049250313e-15],["owners",1.340528693807865,0.6799904936527176,71.5275,0.0,423.3995879236883,113.20844596890062,336.6,100.0,4166.277526637394,1346.2775266373937,74.65016697651436,0.0,0.0,0.0,73.77964973513502]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.105139796667147,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.42125000000001,"real_capital":441.1466159274111,"private_loan":18.875101002605433,"consumption":58.08069788923916,"net_investment":26.74930211076085,"net_equity_issuance_cash":26.749302110760844,"money_identity_error":7.105427357601002e-15,"groups":[["workers",0.7331930076940854,0.3482870870879336,9.179999999999998,0.0,78.19158116232245,162.8991274215051,43.2,100.0,257.2514311576757,237.2514311576757,29.742843987974087,0.0,0.0,0.0,29.74284398797409],["displaced_free",-2.168404344971009e-19,-1.0300524214135434e-19,0.0,0.0,24.392189617642074,50.817061703421,28.56051566305729,66.11230477559558,-5.102127870520021e-16,-20.0,-3.5430771386029303,0.0,0.0,14.639484336942711,-3.5430771386029303],["displaced_debt",-5.139118297581291e-19,-2.441224238750098e-19,0.0,188.75101002605433,15.741812445638756,39.35453111409689,15.741812445638756,43.72725679344099,-222.06001179535804,-42.06001179535804,0.0,0.0,0.0,20.258187554361246,0.0],["owners",1.3719467889730614,0.6517129129120665,71.5275,0.0,410.52492980046213,109.76602401081877,336.6,100.0,4240.202456437856,1420.2024564378562,62.8361903303928,0.0,0.0,0.0,62.83619033039283]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.240839816867668,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.421250000000015,"real_capital":473.0760324451808,"private_loan":18.875101002605433,"consumption":57.68999595989579,"net_investment":27.140004040104223,"net_equity_issuance_cash":27.14000404010423,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.843201142829392,0.3762880043822369,9.179999999999998,0.0,80.17752441522912,167.036509198394,43.2,100.0,294.22895557290485,274.22895557290485,31.430895752944743,0.0,0.0,0.0,31.430895752944746],["displaced_free",-2.168404344971009e-19,-9.676748550470188e-20,0.0,0.0,24.072847934813094,50.15176653086061,24.072847934813094,55.72418503428957,-5.102127870520021e-16,-20.0,0.0,0.0,0.0,19.127152065186905,0.0],["displaced_debt",-5.139118297581291e-19,-2.2933894064614346e-19,0.0,188.75101002605433,15.632986887490308,39.08246721872577,15.632986887490308,43.42496357636196,-222.06001179535804,-42.06001179535804,0.0,0.0,0.0,20.367013112509696,0.0],["owners",1.397638674038276,0.6237119956177631,71.5275,0.0,397.05149427109313,106.16350114200353,336.6,100.0,4300.653950708948,1480.6539507089483,51.383770130429134,0.0,0.0,0.0,51.38377013042916]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.376539837068189,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.42125000000003,"real_capital":505.0054489629504,"private_loan":18.875101002605433,"consumption":57.68999595989579,"net_investment":27.140004040104223,"net_equity_issuance_cash":27.140004040104238,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.958879463716795,0.40347712618178266,9.179999999999998,0.0,82.08346920584977,171.007227512187,43.2,100.0,333.1124247787547,313.1124247787547,33.050948824972295,0.0,0.0,0.0,33.050948824972295],["displaced_free",-2.168404344971009e-19,-9.124207855257559e-20,0.0,0.0,24.072847934813094,50.15176653086061,24.072847934813094,55.72418503428957,-5.102127870520021e-16,-20.0,0.0,0.0,0.0,19.127152065186905,0.0],["displaced_debt",-5.139118297581291e-19,-2.1624372616960413e-19,0.0,188.75101002605433,15.632986887490308,39.08246721872577,15.632986887490308,43.42496357636196,-222.06001179535804,-42.06001179535804,0.0,0.0,0.0,20.367013112509696,0.0],["owners",1.4176603733513942,0.5965228738182173,71.5275,0.0,383.70988073674863,102.59622479592211,336.6,100.0,4347.763831445698,1527.763831445698,40.04339862623632,0.0,0.0,0.0,40.043398626236346]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.5122398572687104,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.42125000000004,"real_capital":536.9348654807201,"private_loan":18.875101002605433,"consumption":57.68999595989579,"net_investment":27.140004040104223,"net_equity_issuance_cash":27.140004040104238,"money_identity_error":4.263256414560601e-14,"groups":[["workers",1.080063581768606,0.429920566160766,9.179999999999998,0.0,83.93415732833984,174.86282776737468,43.2,100.0,373.84658210709443,353.84658210709443,34.62403372908887,0.0,0.0,0.0,34.624033729088865],["displaced_free",-2.168404344971009e-19,-8.631358740277622e-20,0.0,0.0,24.072847934813094,50.15176653086061,24.072847934813094,55.72418503428957,-5.102127870520021e-16,-20.0,0.0,0.0,0.0,19.127152065186905,0.0],["displaced_debt",-5.139118297581291e-19,-2.0456320214457966e-19,0.0,188.75101002605433,15.632986887490308,39.08246721872577,15.632986887490308,43.42496357636196,-222.06001179535804,-42.06001179535804,0.0,0.0,0.0,20.367013112509696,0.0],["owners",1.4321762755001044,0.570079433839234,71.5275,0.0,370.75506387931796,99.13237002120803,336.6,100.0,4381.918895325016,1561.918895325016,29.0318042974203,0.0,0.0,0.0,29.031804297420294]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.6479398774692315,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.42125000000006,"real_capital":568.8642819984898,"private_loan":18.875101002605433,"consumption":57.68999595989579,"net_investment":27.140004040104223,"net_equity_issuance_cash":27.140004040104238,"money_identity_error":5.684341886080802e-14,"groups":[["workers",1.2066024964161612,0.45567594139235956,9.179999999999998,0.0,85.7340889571614,178.6126853274196,43.2,100.0,416.38067106425586,396.38067106425586,36.15397561358719,0.0,0.0,0.0,36.15397561358719],["displaced_free",-2.168404344971009e-19,-8.189024091602341e-20,0.0,0.0,24.072847934813094,50.15176653086061,24.072847934813094,55.72418503428957,-5.102127870520021e-16,-20.0,0.0,0.0,0.0,19.127152065186905,0.0],["displaced_debt",-5.139118297581291e-19,-1.940798709709755e-19,0.0,188.75101002605433,15.632986887490308,39.08246721872577,15.632986887490308,43.42496357636196,-222.06001179535804,-42.06001179535804,0.0,0.0,0.0,20.367013112509696,0.0],["owners",1.4413373810530705,0.5443240586076405,71.5275,0.0,358.1555424775671,95.76351403143507,336.6,100.0,4403.474437802583,1583.4744378025835,18.322211105932034,0.0,0.0,0.0,18.322211105932027]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.7836398976697527,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.421250000000086,"real_capital":600.7936985162595,"private_loan":18.875101002605433,"consumption":57.68999595989579,"net_investment":27.140004040104223,"net_equity_issuance_cash":27.140004040104248,"money_identity_error":8.526512829121202e-14,"groups":[["workers",1.338356874548114,0.4807938252604019,9.179999999999998,0.0,87.48718592670684,182.26497068063927,43.2,100.0,460.66785699096266,440.66785699096266,37.64410803770083,0.0,0.0,0.0,37.64410803770082],["displaced_free",-2.168404344971009e-19,-7.789816300543143e-20,0.0,0.0,24.072847934813094,50.15176653086061,24.072847934813094,55.72418503428957,-5.102127870520021e-16,-20.0,0.0,0.0,0.0,19.127152065186905,0.0],["displaced_debt",-5.139118297581291e-19,-1.8461864632287252e-19,0.0,188.75101002605433,15.632986887490308,39.08246721872577,15.632986887490308,43.42496357636196,-222.06001179535804,-42.06001179535804,0.0,0.0,0.0,20.367013112509696,0.0],["owners",1.445283023121639,0.5192061747395982,71.5275,0.0,345.883863690749,92.48231649485268,336.6,100.0,4412.7583014933325,1592.7583014933325,7.891284137136703,0.0,0.0,0.0,7.891284137136694]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.9204806472849842,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.64939588294216,"real_capital":632.7231150340292,"private_loan":18.875101002605433,"consumption":57.68999595989579,"net_investment":27.140004040104223,"net_equity_issuance_cash":27.368149923046293,"money_identity_error":1.1368683772161603e-13,"groups":[["workers",1.4751976241633455,0.5051215201630452,9.179999999999998,0.0,89.19689062696855,185.82685547285112,43.2,100.0,506.66474761793125,486.66474761793125,39.09735703292328,0.0,0.0,0.0,39.09735703292327],["displaced_free",-2.168404344971009e-19,-7.424820113041527e-20,0.0,0.0,24.072847934813094,50.15176653086061,24.072847934813094,55.72418503428957,-5.102127870520021e-16,-20.0,0.0,0.0,0.0,19.127152065186905,0.0],["displaced_debt",-5.139118297581291e-19,-1.759682366790842e-19,0.0,188.75101002605433,15.632986887490308,39.08246721872577,15.632986887490308,43.42496357636196,-222.06001179535804,-42.06001179535804,0.0,0.0,0.0,20.367013112509696,0.0],["owners",1.445283023121639,0.4948784798369549,69.24604117057956,0.0,333.91593078891714,89.28233443553933,336.6,100.0,4410.07423228225,1590.0742322822498,0.0,0.0,0.0,0.0,-2.281458829420444]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":3.062247755118001,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":37.86281340944129,"real_capital":664.6525315517989,"private_loan":18.875101002605433,"consumption":57.68999595989579,"net_investment":27.140004040104223,"net_equity_issuance_cash":28.35342156660335,"money_identity_error":1.4210854715202004e-13,"groups":[["workers",1.6169647319963623,0.5280319756276722,9.179999999999998,0.0,90.85280935563587,189.27668615757474,43.2,100.0,554.3175569735672,534.3175569735672,40.5048879522905,0.0,0.0,0.0,40.50488795229049],["displaced_free",-2.168404344971009e-19,-7.081087222112932e-20,0.0,0.0,24.072847934813094,50.15176653086061,24.072847934813094,55.72418503428957,-5.102127870520021e-16,-20.0,0.0,0.0,0.0,19.127152065186905,0.0],["displaced_debt",-5.139118297581291e-19,-1.6782176716407649e-19,0.0,188.75101002605433,15.632986887490308,39.08246721872577,15.632986887490308,43.42496357636196,-222.06001179535804,-42.06001179535804,0.0,0.0,0.0,20.367013112509696,0.0],["owners",1.445283023121639,0.4719680243723278,57.111865905588566,0.0,322.32449968824585,86.18302130701761,336.6,100.0,4395.798731970495,1575.7987319704953,0.0,0.0,0.0,0.0,-12.134175264991]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":3.2086542301826046,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":40.00410438225781,"real_capital":696.5819480695686,"private_loan":18.875101002605433,"consumption":57.68999595989579,"net_investment":27.140004040104223,"net_equity_issuance_cash":29.28129501292074,"money_identity_error":1.7053025658242404e-13,"groups":[["workers",1.763371207060966,0.5495672268060533,9.179999999999998,0.0,92.4122605259172,192.52554276232752,43.2,100.0,603.5298174994844,583.5298174994844,41.83042144702963,0.0,0.0,0.0,41.83042144702962],["displaced_free",-2.168404344971009e-19,-6.757986960930985e-20,0.0,0.0,24.072847934813094,50.15176653086061,24.072847934813094,55.72418503428957,-5.102127870520021e-16,-20.0,0.0,0.0,0.0,19.127152065186905,0.0],["displaced_debt",-5.139118297581291e-19,-1.6016429097406435e-19,0.0,188.75101002605433,15.632986887490308,39.08246721872577,15.632986887490308,43.42496357636196,-222.06001179535804,-42.06001179535804,0.0,0.0,0.0,20.367013112509696,0.0],["owners",1.445283023121639,0.45043277319394676,35.698956177423646,0.0,311.4083414962765,83.26426243215948,336.6,100.0,4370.607073466772,1550.607073466772,0.0,0.0,0.0,0.0,-21.412909728164955]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":3.3594215936108305,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":43.01757302779876,"real_capital":728.5113645873383,"private_loan":18.875101002605433,"consumption":57.68999595989579,"net_investment":27.140004040104223,"net_equity_issuance_cash":30.153472685645173,"money_identity_error":1.9184653865522705e-13,"groups":[["workers",1.9141385704891918,0.5697821833763368,9.179999999999998,0.0,93.87810535402551,195.5793861542198,43.2,100.0,654.2079228535098,634.2079228535098,43.07638955092168,0.0,0.0,0.0,43.07638955092168],["displaced_free",-2.168404344971009e-19,-6.454695502032324e-20,0.0,0.0,24.072847934813094,50.15176653086061,24.072847934813094,55.72418503428957,-5.102127870520021e-16,-20.0,0.0,0.0,0.0,19.127152065186905,0.0],["displaced_debt",-5.139118297581291e-19,-1.5297628339816608e-19,0.0,188.75101002605433,15.632986887490308,39.08246721872577,15.632986887490308,43.42496357636196,-222.06001179535804,-42.06001179535804,0.0,0.0,0.0,20.367013112509696,0.0],["owners",1.445283023121639,0.43021781662366326,5.564269722014323,0.0,301.14742769951846,80.52070259345413,336.6,100.0,4335.15450116629,1515.1545011662902,0.0,0.0,0.0,0.0,-30.134686455409323]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":195.5793861542198,"displaced_free":50.15176653086061,"displaced_debt":39.08246721872577,"owners":80.52070259345413},"consumption_index":{"workers":100.0,"displaced_free":55.72418503428957,"displaced_debt":43.42496357636196,"owners":100.0},"wealth_change":{"workers":634.2079228535098,"displaced_free":-20.0,"displaced_debt":-42.06001179535804,"owners":1515.1545011662902},"real_wealth":{"workers":654.2079228535098,"displaced_free":-5.102127870520021e-16,"displaced_debt":-222.06001179535804,"owners":4335.15450116629},"equity_share":{"workers":0.5697821833763368,"displaced_free":-6.454695502032324e-20,"displaced_debt":-1.5297628339816608e-19,"owners":0.43021781662366326},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":1.9184653865522705e-13},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":153.3216061663462,"displaced_free":153.32160616634619,"displaced_debt":129.22047469068303,"owners":42.127497979935114},"consumption_index":{"workers":100.0,"displaced_free":100.00000000000001,"displaced_debt":100.0,"owners":99.99999999999997},"wealth_change":{"workers":330.1013655312166,"displaced_free":330.1013655312161,"displaced_debt":194.9649591015542,"owners":-1239.7758833512848},"real_wealth":{"workers":350.1013655312166,"displaced_free":350.1013655312161,"displaced_debt":14.964959101554207,"owners":1580.2241166487152},"equity_share":{"workers":0.6418174238551896,"displaced_free":0.09168820340788413,"displaced_debt":0.027828589836993208,"owners":0.23866578289993298},"government_net_debt_to_output_pct":60.0,"max_money_error":1.4210854715202004e-14}},"automation_minus_control_wealth":{"workers":304.1065573222932,"displaced_free":-350.1013655312161,"displaced_debt":-237.02497089691224,"owners":2754.930384517575}},{"ownership":"concentrated","saving_rule":"smooth_reference","price_rule":"profit_multiple","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"initial_wealth":{"workers":20.0,"displaced_free":20.0,"displaced_debt":-180.0,"owners":2820.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.0,0.0,20.0,0.0,47.99999999999999,100.0,43.199999999999996,100.0,20.0,0.0,0.0,0.0,0.0,0.0,4.8],["displaced_free",0.0,0.0,20.0,0.0,48.00000000000001,100.0,43.20000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,4.799999999999995],["displaced_debt",0.0,0.0,20.0,200.0,40.00000000000001,100.00000000000003,36.00000000000001,100.00000000000003,-180.0,0.0,0.0,0.0,0.0,0.0,3.999999999999999],["owners",1.0,1.0,20.0,0.0,373.9999999999999,99.99999999999996,336.59999999999997,99.99999999999997,2820.0,0.0,0.0,0.0,0.0,0.0,37.39999999999995]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":209.4749999999999,"equity_units":1.0624256218778239,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.42975,"real_capital":210.88,"private_loan":19.274830373406193,"consumption":70.28099999999999,"net_investment":10.64685714285713,"net_equity_issuance_cash":13.076607142857124,"money_identity_error":0.0,"groups":[["workers",0.050650435612841674,0.047674335567432634,10.568571428571426,0.0,49.051094890510946,102.18978102189783,43.199999999999996,100.0,26.289051094890517,6.289051094890517,15.157142857142865,0.0,0.0,0.0,5.7257142857142895],["displaced_free",0.006532573084198048,0.006148734508729004,10.568571428571426,0.0,47.54580325209737,99.05375677520284,43.199999999999996,100.0,24.783759456476933,4.783759456476933,13.684107468123853,0.0,0.0,0.0,4.252678896695281],["displaced_debt",0.003461843306331575,0.0032584335647071567,8.807142857142857,192.74830373406192,39.383028864690935,98.45757216172736,36.00000000000001,100.00000000000001,-180.55857697472516,-0.5585769747251561,7.2516962659380635,7.2516962659380635,0.0,0.0,3.310535389018985],["owners",1.0017807698744525,0.9429184963591312,82.3467857142857,0.0,396.71350364963484,106.07312931808418,336.6,100.0,3038.690145985401,218.69014598540116,3.7302676945092728,0.0,0.0,0.0,58.825357142856944]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":205.56733149373864,"equity_units":1.1274857030470666,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.779522727272706,"real_capital":224.46,"private_loan":19.08446091319354,"consumption":68.88190909090909,"net_investment":13.024454545454546,"net_equity_issuance_cash":13.374227272727255,"money_identity_error":-2.1316282072803006e-14,"groups":[["workers",0.08132736673671917,0.07213161685059893,10.35818181818182,0.0,52.37372018484495,109.1119170517603,43.2,100.00000000000001,35.70192922576575,15.701929225765753,9.008821242218165,0.0,0.0,0.0,8.79843163182856],["displaced_free",0.009185629636016402,0.008147003204734162,10.35818181818182,0.0,48.66708127092275,101.38975264775571,43.2,100.0,30.488074972533294,10.488074972533294,5.453817556592788,0.0,0.0,0.0,5.2434279462031785],["displaced_debt",0.00438791195172065,0.003891767265750843,8.631818181818183,190.84460913193539,39.78698671262675,99.46746678156688,36.0,100.0,-180.58004283122014,-0.5800428312201404,1.9036946021265333,1.9036946021265333,0.0,0.0,3.6320645289283826],["owners",1.0325847947226103,0.915829612678916,80.7075,0.0,398.9298907225358,106.66574618249619,336.59999999999997,100.0,3121.924197875483,301.92419787548306,63.32301187302608,0.0,0.0,0.0,59.780031556613906]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":201.13337081537554,"equity_units":1.2043279075897444,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.8044021739130478,"bond_redemption":2.220446049250313e-16,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.0988804347826,"real_capital":240.54000000000002,"private_loan":18.94710235832211,"consumption":67.60447826086957,"net_investment":15.136173913043478,"net_equity_issuance_cash":15.455531620553371,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.11972512244123894,0.09941239564966009,10.16608695652174,0.0,54.71685143972064,113.993440499418,43.199999999999996,100.0,47.34612347749712,27.346123477497123,11.032957195136254,0.0,0.0,0.0,10.84086233347617],["displaced_free",0.011551758181724837,0.009591871207936798,10.16608695652174,0.0,48.051756236646966,100.1078254930145,43.199999999999996,100.0,35.483239457039915,15.483239457039915,4.7590741018082,0.0,0.0,0.0,4.5669792401481235],["displaced_debt",0.0050708347025033365,0.004210510003585105,8.471739130434782,189.47102358322107,38.748411873396755,96.87102968349191,36.0,100.0,-181.4504990671966,-1.4504990671966027,1.3735855487143038,1.3735855487143038,0.0,0.0,2.5870920460452096],["owners",1.0679801922642773,0.886785223138818,79.21076086956522,0.0,409.18187181191183,109.40691759676787,336.59999999999997,100.0,3204.8575487423777,384.85754874237773,71.19195618905744,0.0,0.0,0.0,68.3216315099083]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":194.79744554746026,"equity_units":1.293108561343255,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.391625000000005,"real_capital":258.92,"private_loan":18.884299411146632,"consumption":66.43350000000001,"net_investment":17.00149999999998,"net_equity_issuance_cash":17.29424456521738,"money_identity_error":7.105427357601002e-15,"groups":[["workers",0.16720820440097228,0.1293071667759123,9.99,0.0,57.29470610488268,119.36397105183892,43.199999999999996,100.0,61.103831802142096,41.103831802142096,13.213690103538212,0.0,0.0,0.0,13.037603147016474],["displaced_free",0.013366455565726907,0.010336684765153906,9.99,0.0,46.83124020749284,97.5650837656101,43.199999999999996,100.0,38.94866378624037,18.948663786240367,3.534984148452618,0.0,0.0,0.0,3.3588971919308808],["displaced_debt",0.005393235989640221,0.004170752673725891,8.325,188.8429941114663,37.199264662783555,92.99816165695887,35.99999999999999,100.0,-183.79687369870362,-3.796873698703621,0.628029471754783,0.628029471754783,0.0,0.0,1.1093198130747872],["owners",1.1071406653869156,0.8561853957852079,77.83874999999999,0.0,416.9065523955447,111.47234021271251,336.59999999999997,100.0,3268.5010582727914,448.5010582727914,76.28360130719892,0.0,0.0,0.0,74.2835609658789]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":187.0492603875,"equity_units":1.3945549516861009,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.73029728261092,"real_capital":279.40000000000003,"private_loan":18.884299411146632,"consumption":65.3562,"net_investment":18.636799999999994,"net_equity_issuance_cash":18.975472282610912,"money_identity_error":0.0,"groups":[["workers",0.22540905278730505,0.16163511700616168,9.828000000000001,0.0,60.11212817046871,125.23360035514314,43.199999999999996,100.0,76.9893196365971,56.9893196365971,15.55203663512653,0.0,0.0,0.0,15.390036635126526],["displaced_free",0.01429975661371156,0.010253992929014587,9.828000000000001,0.0,44.94036561257591,93.62576169286649,43.2,100.0,40.19295492654955,20.192954926549547,1.7457327074440787,0.0,0.0,0.0,1.5837327074440832],["displaced_debt",0.005393235989640221,0.0038673527946098316,7.496527173890839,188.8429941114663,35.089590300978934,87.72397575244733,36.0,100.0,-188.19610869011095,-8.196108690110947,0.0,0.0,0.0,0.0,-0.8284728261091701],["owners",1.149452906295444,0.8242435372702138,76.57650000000001,0.0,422.1851468931641,112.88372911581926,336.6,100.0,3313.69522399969,493.6952239996899,79.14473367277934,0.0,0.0,0.0,77.88248367277933]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":178.2647572972493,"equity_units":1.5105383285820593,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.0876923076923117,"bond_redemption":4.440892098500626e-16,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":34.350122738561275,"real_capital":301.78000000000003,"private_loan":18.884299411146632,"consumption":64.36176923076923,"net_investment":20.055923076923094,"net_equity_issuance_cash":20.67574853287345,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.2962719553602485,0.19613666846729977,9.678461538461539,0.0,63.17055250411736,131.60531771691117,43.199999999999996,100.0,94.99289108664505,74.99289108664505,18.046225897920547,0.0,0.0,0.0,17.89668743638209],["displaced_free",0.01429975661371156,0.009466662542177744,9.050092356153229,0.0,42.331948551930644,88.19155948318884,43.2,100.00000000000001,38.54418404376699,18.54418404376699,0.0,0.0,0.0,0.0,-0.7779076438467714],["displaced_debt",0.005393235989640221,0.003570406581276786,4.288103335157016,188.8429941114663,32.41978455763607,81.04946139409017,36.0,100.00000000000001,-195.21274441852538,-15.212744418525375,0.0,0.0,0.0,0.0,-3.208423838733827],["owners",1.194573380618459,0.7908262624092457,75.41134615384615,0.0,425.05439936161184,113.65090892021708,336.6,100.0,3340.673803734816,520.6738037348159,80.43390404329064,0.0,0.0,0.0,79.26875019713677]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":168.665034960852,"equity_units":1.6425696719854594,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666628,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":35.348527222957344,"real_capital":325.86,"private_loan":18.884299411146632,"consumption":63.441,"net_investment":21.270666666666656,"net_equity_issuance_cash":22.269071151062725,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.38212573671213046,0.2326389822175611,9.54,0.0,66.46189965980611,138.46229095792938,43.199999999999996,100.0,115.03382869324984,95.03382869324984,20.686472904623603,0.0,0.0,0.0,20.548011366162058],["displaced_free",0.01429975661371156,0.00870572302508587,5.402227770426422,0.0,39.07034197842249,81.39654578838018,43.2,100.0,33.4199063346337,13.419906334633701,0.0,0.0,0.0,0.0,-3.6478645857268033],["displaced_debt",0.00442012010442017,0.0026909787632188173,0.0,188.8429941114663,29.287460849238094,73.21865212309521,36.0,100.0,-205.34467584003895,-25.344675840038946,-1.6413062480160034,0.0,0.0,0.0,-5.92940958317302],["owners",1.2417240585551972,0.7559643159941342,74.33250000000001,0.0,425.4088995536965,113.7456950678333,336.6000000000001,100.0,3348.1469565180005,528.1469565180005,79.52670742627802,0.0,0.0,0.0,78.4478612724319]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":158.53208813069156,"equity_units":1.789112401777173,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.6971428571428553,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":36.07892857142855,"real_capital":351.6811910230272,"private_loan":18.884299411146632,"consumption":62.37581925136198,"net_investment":22.50132360578086,"net_equity_issuance_cash":23.231724954252062,"money_identity_error":-2.1316282072803006e-14,"groups":[["workers",0.48573175640877064,0.27149314706347144,9.411428571428573,0.0,69.97848958265234,145.78851996385904,43.199999999999996,100.0,137.03617969650958,117.03617969650958,23.46411235059704,0.0,0.0,0.0,23.335540922025615],["displaced_free",0.01339360670275568,0.007486173976241769,0.0,0.0,35.35223557032554,73.65049077151154,43.2,100.0,24.365926339874743,4.365926339874743,-1.4365383754327565,0.0,0.0,0.0,-6.838766145859179],["displaced_debt",-8.673617379884035e-19,-4.848000254913163e-19,0.0,188.8429941114663,25.546915852358374,63.86728963089594,33.58808976972765,93.3002493603546,-216.70507520987937,-36.70507520987937,-7.0073086994218015,0.0,0.0,2.4119102302723485,-7.0073086994218015],["owners",1.2899870386656467,0.7210206789602869,73.3307142857143,0.0,423.25142149874944,113.16882927774049,336.6,100.0,3336.150767518641,516.1507675186408,76.51231016319592,0.0,0.0,0.0,75.5105244489102]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":148.38363410610566,"equity_units":1.9550259604830684,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.934784482758621,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.25599137931033,"real_capital":380.09049063949595,"private_loan":18.884299411146632,"consumption":60.47424050238289,"net_investment":24.4417939803757,"net_equity_issuance_cash":24.61885678825748,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.6102614062657713,0.3121500269566658,9.291724137931032,0.0,73.74318339493482,153.6316320727809,43.2,100.00000000000001,161.15965366596703,141.15965366596703,26.39737428534663,0.0,0.0,0.0,26.277669851849087],["displaced_free",0.006245347299015529,0.003194508628147507,0.0,0.0,30.871400189201157,64.31541706083574,43.2,100.0,10.77134770581066,-9.22865229418934,-10.606847078601076,0.0,0.0,0.0,-10.606847078601076],["displaced_debt",-8.673617379884035e-19,-4.436574017534206e-19,2.220446049250313e-15,188.8429941114663,20.707003835312253,51.767509588280646,20.70700383531225,57.519455098089594,-219.49686690310716,-39.49686690310716,0.0,0.0,0.0,15.292996164687745,2.220446049250313e-15],["owners",1.3385192069182816,0.6846554644151867,72.39801724137929,0.0,419.2193122109427,112.09072519009165,336.59999999999997,100.0,3309.585136665574,489.5851366655738,72.0137949637495,0.0,0.0,0.0,71.08109791941452]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":138.10558297306991,"equity_units":2.1455594284401664,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.421249999999986,"real_capital":410.85340481291485,"private_loan":18.884299411146632,"consumption":58.681522952593944,"net_investment":26.148477047406068,"net_equity_issuance_cash":26.313735668095724,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.7595405486760879,0.3540058311170985,9.179999999999998,0.0,77.7177749441092,161.91203113356082,43.2,100.0,187.09712649848154,167.09712649848154,29.451832840423855,0.0,0.0,0.0,29.34010870249282],["displaced_free",-8.673617379884035e-19,-4.042590135193693e-19,0.0,0.0,25.202561143613842,52.50533571586217,35.34982384478828,81.8282959370099,-1.4092646879226305e-15,-20.0,-8.625173295998273,0.0,0.0,7.850176155211721,-8.625173295998273],["displaced_debt",-8.673617379884035e-19,-4.042590135193693e-19,2.220446049250313e-15,188.8429941114663,16.021034421022815,40.05258605255703,16.021034421022815,44.50287339173004,-222.16822836643095,-42.16822836643095,0.0,0.0,0.0,19.97896557897719,-2.220446049250313e-15],["owners",1.3860188797640784,0.6459941688829015,71.5275,0.0,412.75197982659915,110.36149193224577,336.6,100.0,3264.164644854659,444.16464485465895,65.59970009398853,0.0,0.0,0.0,64.72918285260927]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":125.84130573176041,"equity_units":2.361230839497339,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.42124999999999,"real_capital":442.7832541969688,"private_loan":18.884299411146632,"consumption":57.68962802355414,"net_investment":27.14037197644587,"net_equity_issuance_cash":27.140371976445877,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.9362173244847735,0.3964954670353519,9.179999999999998,0.0,80.56678346259244,167.84746554706757,43.2,100.0,208.8080849779145,188.8080849779145,31.76176594320357,0.0,0.0,0.0,31.761765943203567],["displaced_free",-8.673617379884035e-19,-3.673345796944818e-19,0.0,0.0,24.07177241865821,50.149525872204606,24.07177241865821,55.72169541356067,-1.2841168664732914e-15,-20.0,0.0,0.0,0.0,19.12822758134179,0.0],["displaced_debt",-8.673617379884035e-19,-3.673345796944818e-19,0.0,188.8429941114663,15.629733740802282,39.0743343520057,15.629733740802287,43.41592705778413,-222.16822836643095,-42.16822836643095,0.0,0.0,0.0,20.370266259197717,-4.440892098500626e-15],["owners",1.4250135150125658,0.6035045329646481,71.5275,0.0,394.3310096023927,105.43609882416918,336.6,100.0,3121.91306853804,301.9130685380401,49.071358162033796,0.0,0.0,0.0,49.071358162033825]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":114.34714280518119,"equity_units":2.5985815184092407,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.42125000000001,"real_capital":474.7131035810228,"private_loan":18.884299411146632,"consumption":57.68962802355414,"net_investment":27.14037197644587,"net_equity_issuance_cash":27.140371976445884,"money_identity_error":7.105427357601002e-15,"groups":[["workers",1.1457028072636783,0.440895465140165,9.179999999999998,0.0,83.45893515114582,173.87278156488716,43.2,100.0,230.98124792349043,210.98124792349043,34.220094878473944,0.0,0.0,0.0,34.22009487847395],["displaced_free",-8.673617379884035e-19,-3.337827702705173e-19,0.0,0.0,24.07177241865821,50.149525872204606,24.07177241865821,55.72169541356067,-1.1668274884412958e-15,-20.0,0.0,0.0,0.0,19.12822758134179,0.0],["displaced_debt",-8.673617379884035e-19,-3.337827702705173e-19,0.0,188.8429941114663,15.629733740802282,39.0743343520057,15.629733740802282,43.41592705778411,-222.16822836643095,-42.16822836643095,0.0,0.0,0.0,20.370266259197724,0.0],["owners",1.4528787111455623,0.559104534859835,71.5275,0.0,374.0859477825191,100.02298069051314,336.6,100.0,2966.7009279190097,146.7009279190097,31.863055615141256,0.0,0.0,0.0,31.86305561514125]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":103.90284010227415,"equity_units":2.859790662930516,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.42125000000003,"real_capital":506.64295296507674,"private_loan":18.884299411146632,"consumption":57.68962802355414,"net_investment":27.14037197644587,"net_equity_issuance_cash":27.140371976445888,"money_identity_error":2.842170943040401e-14,"groups":[["workers",1.3935523012027093,0.48729171658134346,9.179999999999998,0.0,86.4811198960953,180.16899978353186,43.2,100.0,254.151330968103,234.151330968103,36.788951911681,0.0,0.0,0.0,36.78895191168099],["displaced_free",-8.673617379884035e-19,-3.032955346107715e-19,0.0,0.0,24.07177241865821,50.149525872204606,24.07177241865821,55.72169541356067,-1.0602511526239965e-15,-20.0,0.0,0.0,0.0,19.12822758134179,0.0],["displaced_debt",-8.673617379884035e-19,-3.032955346107715e-19,0.0,188.8429941114663,15.629733740802282,39.0743343520057,15.629733740802282,43.41592705778411,-222.16822836643095,-42.16822836643095,0.0,0.0,0.0,20.370266259197724,0.0],["owners",1.4662383617278067,0.5127082834186566,71.5275,0.0,352.93065456787286,94.36648517857563,336.6,100.0,2804.510346606721,-15.489653393278786,13.88105638269189,0.0,0.0,0.0,13.881056382691916]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":94.412504908077,"equity_units":3.1524564972757347,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.91219254509859,"real_capital":538.5728023491307,"private_loan":18.884299411146632,"consumption":57.68962802355414,"net_investment":27.14037197644587,"net_equity_issuance_cash":27.63131452154443,"money_identity_error":4.973799150320701e-14,"groups":[["workers",1.6862181355479282,0.534890215616016,9.179999999999998,0.0,89.63918406982256,186.74830014546365,43.2,100.0,278.3631563000122,258.3631563000122,39.47330645934919,0.0,0.0,0.0,39.473306459349175],["displaced_free",-8.673617379884035e-19,-2.751383686778718e-19,0.0,0.0,24.07177241865821,50.149525872204606,24.07177241865821,55.72169541356067,-9.634093452342159e-16,-20.0,0.0,0.0,0.0,19.12822758134179,0.0],["displaced_debt",-8.673617379884035e-19,-2.751383686778718e-19,0.0,188.8429941114663,15.629733740802282,39.0743343520057,15.629733740802282,43.41592705778411,-222.16822836643095,-42.16822836643095,0.0,0.0,0.0,20.370266259197724,0.0],["owners",1.4662383617278067,0.4651097843839841,66.6180745490146,0.0,330.8242053517819,88.45566988015558,336.6,100.0,2635.027569283358,-184.97243071664207,0.0,0.0,0.0,0.0,-4.909425450985374]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.64749433761469,"equity_units":3.497581056506032,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":39.33087430110139,"real_capital":570.5026517331846,"private_loan":18.884299411146632,"consumption":57.68962802355414,"net_investment":27.14037197644587,"net_equity_issuance_cash":29.559053732448664,"money_identity_error":7.105427357601002e-14,"groups":[["workers",2.0313426947782256,0.5807850231232295,9.179999999999998,0.0,92.87908190327506,193.4980872984897,43.2,100.0,303.20237302314797,283.20237302314797,42.22721961778381,0.0,0.0,0.0,42.227219617783796],["displaced_free",-8.673617379884035e-19,-2.4798903126919075e-19,0.0,0.0,24.07177241865821,50.149525872204606,24.07177241865821,55.72169541356067,-8.739689358002991e-16,-20.0,0.0,0.0,0.0,19.12822758134179,0.0],["displaced_debt",-8.673617379884035e-19,-2.4798903126919075e-19,0.0,188.8429941114663,15.629733740802282,39.0743343520057,15.629733740802282,43.41592705778411,-222.16822836643095,-42.16822836643095,0.0,0.0,0.0,20.370266259197724,0.0],["owners",1.4662383617278067,0.4192149768767705,42.43125698898684,0.0,308.1449205176144,82.39168997797178,336.6,100.0,2455.3772575731887,-364.6227424268113,0.0,0.0,0.0,0.0,-24.186817560027727]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":77.19620950535487,"equity_units":3.9041230081956106,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":43.5740000000001,"real_capital":602.4325011172386,"private_loan":18.884299411146632,"consumption":57.68962802355414,"net_investment":27.14037197644587,"net_equity_issuance_cash":31.383497675344575,"money_identity_error":9.947598300641403e-14,"groups":[["workers",2.4383289138918913,0.6245522768553409,9.179999999999998,0.0,96.00301417897616,200.00627953953367,43.2,100.0,327.1525204701897,307.1525204701897,44.882562052129735,0.0,0.0,0.0,44.88256205212973],["displaced_free",-8.673617379884035e-19,-2.22165576281183e-19,0.0,0.0,24.07177241865821,50.149525872204606,24.07177241865821,55.72169541356067,-7.877298640315472e-16,-20.0,0.0,0.0,0.0,19.12822758134179,0.0],["displaced_debt",-8.673617379884035e-19,-2.22165576281183e-19,0.0,188.8429941114663,15.629733740802282,39.0743343520057,15.629733740802282,43.41592705778411,-222.16822836643095,-42.16822836643095,0.0,0.0,0.0,20.370266259197724,0.0],["owners",1.4657940943037195,0.3754477231446592,0.0,0.0,286.2773945877068,76.54475791115155,336.6,100.0,2259.271145961511,-560.7288540384889,-0.34295761146239556,0.0,0.0,0.0,-42.774214600449234]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":69.15765702904619,"equity_units":4.296565047766832,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":43.57400000000011,"real_capital":634.3623505012927,"private_loan":18.884299411146632,"consumption":57.68962802355414,"net_investment":27.14037197644587,"net_equity_issuance_cash":27.140371976445884,"money_identity_error":1.1368683772161603e-13,"groups":[["workers",2.9182521593931288,0.6792058602510649,9.180000000000003,0.0,98.98212976914508,206.21277035238555,43.2,100.0,349.9924066614847,329.9924066614847,47.414810303773315,0.0,0.0,0.0,47.414810303773315],["displaced_free",-8.673617379884035e-19,-2.0187329374641275e-19,0.0,0.0,24.07177241865821,50.149525872204606,24.07177241865821,55.72169541356067,-7.057024187755228e-16,-20.0,0.0,0.0,0.0,19.12822758134179,0.0],["displaced_debt",-8.673617379884035e-19,-2.0187329374641275e-19,0.0,188.8429941114663,15.629733740802282,39.0743343520057,15.629733740802282,43.41592705778411,-222.16822836643095,-42.16822836643095,0.0,0.0,0.0,20.370266259197724,0.0],["owners",1.3783128883737032,0.32079413974893517,0.0,0.0,265.4235854565243,70.96887311671773,336.6,100.0,2049.4728167530498,-770.5271832469502,-60.49995236195436,0.0,0.0,0.0,-60.49995236195436]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":62.840896622834656,"equity_units":4.728455320423824,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":43.574000000000126,"real_capital":666.2921998853467,"private_loan":18.884299411146632,"consumption":57.68962802355414,"net_investment":27.14037197644587,"net_equity_issuance_cash":27.140371976445884,"money_identity_error":1.2789769243681803e-13,"groups":[["workers",3.481640641143457,0.736316704972352,9.180000000000003,0.0,102.70224763053469,213.96301589694727,43.2,100.0,378.51331026547194,358.51331026547194,50.576910485954485,0.0,0.0,0.0,50.576910485954485],["displaced_free",-8.673617379884035e-19,-1.8343447896017332e-19,0.0,0.0,24.07177241865821,50.149525872204606,24.07177241865821,55.72169541356067,-6.412445801356644e-16,-20.0,0.0,0.0,0.0,19.12822758134179,0.0],["displaced_debt",-8.673617379884035e-19,-1.8343447896017332e-19,0.0,188.8429941114663,15.629733740802282,39.0743343520057,15.629733740802282,43.41592705778411,-222.16822836643095,-42.16822836643095,0.0,0.0,0.0,20.370266259197724,0.0],["owners",1.2468146792803667,0.2636832950276479,0.0,0.0,239.382760426797,64.00608567561417,336.6,100.0,1849.8264915251398,-970.1735084748602,-82.63465363722254,0.0,0.0,0.0,-82.63465363722254]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":57.10109997947476,"equity_units":5.203759158461998,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":43.57400000000015,"real_capital":698.2220492694007,"private_loan":18.884299411146632,"consumption":57.68962802355414,"net_investment":27.14037197644587,"net_equity_issuance_cash":27.14037197644589,"money_identity_error":1.4921397450962104e-13,"groups":[["workers",4.1421677862411475,0.7959952911166992,9.180000000000003,0.0,106.5896244561013,222.0617176168777,43.2,100.0,408.31653259481584,388.31653259481584,53.88118078768612,0.0,0.0,0.0,53.88118078768612],["displaced_free",-8.673617379884035e-19,-1.666798388580223e-19,0.0,0.0,24.07177241865821,50.149525872204606,24.07177241865821,55.72169541356067,-5.826742272852568e-16,-20.0,0.0,0.0,0.0,19.12822758134179,0.0],["displaced_debt",-8.673617379884035e-19,-1.666798388580223e-19,0.0,188.8429941114663,15.629733740802282,39.0743343520057,15.629733740802282,43.41592705778411,-222.16822836643095,-42.16822836643095,0.0,0.0,0.0,20.370266259197724,0.0],["owners",1.0615913722208505,0.20400470888330086,0.0,0.0,212.1711226478307,56.73024669728095,336.6,100.0,1641.2039352197319,-1178.7960647802681,-105.76454574934388,0.0,0.0,0.0,-105.76454574934388]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":51.885568063030846,"equity_units":5.726840488967538,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":43.57400000000017,"real_capital":730.1518986534547,"private_loan":18.884299411146632,"consumption":57.68962802355414,"net_investment":27.14037197644587,"net_equity_issuance_cash":27.14037197644589,"money_identity_error":1.7053025658242404e-13,"groups":[["workers",4.915673999789231,0.8583570660399958,9.180000000000003,0.0,110.65178031970814,230.52454233272525,43.2,100.0,439.45972754913487,419.45972754913487,57.334013271751914,0.0,0.0,0.0,57.334013271751914],["displaced_free",-8.673617379884035e-19,-1.514555433592626e-19,0.0,0.0,24.07177241865821,50.149525872204606,24.07177241865821,55.72169541356067,-5.294536057843063e-16,-20.0,0.0,0.0,0.0,19.12822758134179,0.0],["displaced_debt",-8.673617379884035e-19,-1.514555433592626e-19,0.0,188.8429941114663,15.629733740802282,39.0743343520057,15.629733740802282,43.41592705778411,-222.16822836643095,-42.16822836643095,0.0,0.0,0.0,20.370266259197724,0.0],["owners",0.8111664891783067,0.14164293396000413,0.0,0.0,183.73603160258295,49.12728117716123,336.6,100.0,1423.2015705394992,-1396.7984294605008,-129.93437313780447,0.0,0.0,0.0,-129.93437313780447]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":230.52454233272525,"displaced_free":50.149525872204606,"displaced_debt":39.0743343520057,"owners":49.12728117716123},"consumption_index":{"workers":100.0,"displaced_free":55.72169541356067,"displaced_debt":43.41592705778411,"owners":100.0},"wealth_change":{"workers":419.45972754913487,"displaced_free":-20.0,"displaced_debt":-42.16822836643095,"owners":-1396.7984294605008},"real_wealth":{"workers":439.45972754913487,"displaced_free":-5.294536057843063e-16,"displaced_debt":-222.16822836643095,"owners":1423.2015705394992},"equity_share":{"workers":0.8583570660399958,"displaced_free":-1.514555433592626e-19,"displaced_debt":-1.514555433592626e-19,"owners":0.14164293396000413},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":1.7053025658242404e-13},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":175.68639050329668,"displaced_free":175.68639050329662,"displaced_debt":133.82391508093306,"owners":18.67237819116779},"consumption_index":{"workers":100.0,"displaced_free":100.00000000000001,"displaced_debt":100.0,"owners":23.351003402006587},"wealth_change":{"workers":274.1259170521318,"displaced_free":274.1259170521315,"displaced_debt":173.0906082737897,"owners":-2132.897422141998},"real_wealth":{"workers":294.1259170521318,"displaced_free":294.1259170521315,"displaced_debt":-6.909391726210288,"owners":687.102577858002},"equity_share":{"workers":0.8483535700482263,"displaced_free":0.12119336714974652,"displaced_debt":0.030453062802027083,"owners":-1.0620919640931206e-18},"government_net_debt_to_output_pct":60.0,"max_money_error":4.973799150320701e-14}},"automation_minus_control_wealth":{"workers":145.33381049700307,"displaced_free":-294.1259170521315,"displaced_debt":-215.25883664022066,"owners":736.0989926814973}},{"ownership":"concentrated","saving_rule":"smooth_reference","price_rule":"drawdown","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"initial_wealth":{"workers":20.0,"displaced_free":20.0,"displaced_debt":-180.0,"owners":2820.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.0,0.0,20.0,0.0,47.99999999999999,100.0,43.199999999999996,100.0,20.0,0.0,0.0,0.0,0.0,0.0,4.8],["displaced_free",0.0,0.0,20.0,0.0,48.00000000000001,100.0,43.20000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,4.799999999999995],["displaced_debt",0.0,0.0,20.0,200.0,40.00000000000001,100.00000000000003,36.00000000000001,100.00000000000003,-180.0,0.0,0.0,0.0,0.0,0.0,3.999999999999999],["owners",1.0,1.0,20.0,0.0,373.9999999999999,99.99999999999996,336.59999999999997,99.99999999999997,2820.0,0.0,0.0,0.0,0.0,0.0,37.39999999999995]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":185.9285714285714,"equity_units":1.0703313484441028,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.42975,"real_capital":210.88,"private_loan":19.274830373406193,"consumption":70.28099999999999,"net_investment":10.64685714285713,"net_equity_issuance_cash":13.076607142857124,"money_identity_error":0.0,"groups":[["workers",0.05706492508643876,0.053315195494733215,10.568571428571426,0.0,49.051094890510946,102.18978102189783,43.199999999999996,100.0,26.289051094890517,6.289051094890517,15.157142857142865,0.0,0.0,0.0,5.7257142857142895],["displaced_free",0.0073598733981457545,0.006876256972987387,10.568571428571426,0.0,47.54580325209737,99.05375677520284,43.199999999999996,100.0,24.783759456476933,4.783759456476933,13.684107468123853,0.0,0.0,0.0,4.252678896695281],["displaced_debt",0.0039002592287027626,0.0036439736483215323,8.807142857142857,192.74830373406192,39.383028864690935,98.45757216172736,36.00000000000001,100.00000000000001,-180.55857697472516,-0.5585769747251561,7.2516962659380635,7.2516962659380635,0.0,0.0,3.310535389018985],["owners",1.0020062907308156,0.9361645738839579,82.3467857142857,0.0,396.71350364963484,106.07312931808418,336.6,100.0,2798.0697080291966,-21.93029197080341,3.7302676945092728,0.0,0.0,0.0,58.825357142856944]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":172.63636363636363,"equity_units":1.1478018592392583,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.77952272727271,"real_capital":224.46,"private_loan":19.077731336912855,"consumption":68.88190909090909,"net_investment":13.024454545454546,"net_equity_issuance_cash":13.37422727272726,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.09466401084130022,0.08247417450956367,10.35818181818182,0.0,52.64897276215058,109.68535992114704,43.2,100.00000000000001,35.14217421633435,15.142174216334347,9.272813486815833,0.0,0.0,0.0,9.06242387642623],["displaced_free",0.010652265106322913,0.00928057836862456,10.35818181818182,0.0,48.906941499905074,101.88946145813559,43.2,100.0,29.974077191381244,9.974077191381244,5.683865321662204,0.0,0.0,0.0,5.473475711272595],["displaced_debt",0.0050419598087063046,0.004392709219035437,8.631818181818183,190.77731336912854,39.92731910900123,99.81829777250309,36.0,100.0,-180.8392066628513,-0.8392066628512964,1.970990364933387,1.970990364933387,0.0,0.0,3.76665605454209],["owners",1.0374436234829287,0.9038525379027763,80.7075,0.0,396.62293005603965,106.04891177968973,336.59999999999997,100.0,2776.0556736494054,-43.944326350594565,61.17772263296619,0.0,0.0,0.0,57.567446553747104]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":160.02173913043478,"equity_units":1.244385809048449,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.804402173913048,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.09888043478259,"real_capital":240.54000000000002,"private_loan":18.930548298817186,"consumption":67.60447826086957,"net_investment":15.136173913043478,"net_equity_issuance_cash":15.455531620553359,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.14512518635058674,0.11662394837302137,10.166086956521738,0.0,55.25078384620268,115.10579967958893,43.199999999999996,100.0,46.044688113713924,26.044688113713924,11.535550090803046,0.0,0.0,0.0,11.343455229142963],["displaced_free",0.013852628834736288,0.011132101261528408,10.16608695652174,0.0,48.436545275107264,100.90946932314013,43.199999999999996,100.0,34.349469019051675,14.349469019051675,5.121277696706705,0.0,0.0,0.0,4.929182835046628],["displaced_debt",0.005961728828187466,0.004790900687581975,8.471739130434782,189.30548298817186,38.95715378023973,97.39288445059933,36.0,100.0,-181.97481197258716,-1.9748119725871618,1.4718303809567017,1.4718303809567017,0.0,0.0,2.7835817105300054],["owners",1.0794462650349386,0.8674530496778683,79.21076086956522,0.0,404.85081402123416,108.24888075434068,336.59999999999997,100.0,2757.7317964590693,-62.2682035409307,67.21335749224886,0.0,0.0,0.0,64.24478798085737]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":148.0,"equity_units":1.3612388128674855,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.39162499999999,"real_capital":258.92,"private_loan":18.854806163247645,"consumption":66.43350000000001,"net_investment":17.00149999999998,"net_equity_issuance_cash":17.294244565217372,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.2117147648155316,0.15553094931928135,9.99,0.0,58.23011080038088,121.31273083412684,43.199999999999996,100.0,59.19194624355008,39.19194624355008,14.07893944687405,0.0,0.0,0.0,13.902852490352313],["displaced_free",0.01657497237658135,0.012176388316217441,9.99,0.0,47.36538538963131,98.67788622839855,43.199999999999996,100.0,37.31995580253016,17.31995580253016,4.029068441930694,0.0,0.0,0.0,3.8529814854089572],["displaced_debt",0.0064735000144681585,0.0047555946489885636,8.325,188.54806163247645,37.47903089833088,93.69757724582722,35.99999999999999,100.0,-184.47814228223086,-4.478142282230863,0.7574213556954246,0.7574213556954246,0.0,0.0,1.3681035809560749],["owners",1.1264755756609044,0.8275370677155126,77.83874999999999,0.0,409.54480810937144,109.50395938753248,336.59999999999997,100.0,2738.995312011475,-81.00468798852489,69.60337972642927,0.0,0.0,0.0,67.47394750116861]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":136.5,"equity_units":1.5000317920474593,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.700066658066426,"real_capital":279.40000000000003,"private_loan":18.854806163247645,"consumption":65.3562,"net_investment":18.636799999999994,"net_equity_issuance_cash":18.94524165806643,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.2984389937898186,0.1989551123996286,9.828000000000001,0.0,61.60574137361094,128.34529452835613,43.199999999999996,100.0,74.75121295496113,54.75121295496113,16.911224649985968,0.0,0.0,0.0,16.749224649985965],["displaced_free",0.01828550657799463,0.012190079353608859,9.828000000000001,0.0,45.58777932409794,94.97454025853739,43.2,100.0,38.22825986699195,18.228259866991948,2.3348791849291306,0.0,0.0,0.0,2.1728791849291262],["displaced_debt",0.0064735000144681585,0.004315575208997533,7.798833419335618,188.54806163247645,35.42179496630287,88.55448741575718,36.0,100.0,-188.9152754872437,-8.91527548724369,0.0,0.0,0.0,0.0,-0.5261665806643867],["owners",1.1768337916651779,0.784539233037765,76.57650000000001,0.0,410.7502360943224,109.82626633538032,336.6,100.0,2715.9370189620263,-104.06298103797371,68.7389648458334,0.0,0.0,0.0,67.47671484583338]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":125.46153846153845,"equity_units":1.6641112237105948,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.087692307692313,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":34.22980150749518,"real_capital":301.78000000000003,"private_loan":18.854806163247645,"consumption":64.36176923076923,"net_investment":20.055923076923094,"net_equity_issuance_cash":20.58565792635185,"money_identity_error":-2.842170943040401e-14,"groups":[["workers",0.41021843575055916,0.24650902530172475,9.678461538461539,0.0,65.38902143935842,136.2271279986634,43.199999999999996,100.0,92.84368715011183,72.84368715011183,20.034315366809658,0.0,0.0,0.0,19.884776905271202],["displaced_free",0.01828550657799463,0.01098815170371969,9.661681914778052,0.0,43.01440900361499,89.61335209086458,43.2,100.00000000000001,36.38098516559718,16.38098516559718,0.0,0.0,0.0,0.0,-0.16631808522194813],["displaced_debt",0.0064735000144681585,0.0038900645114535704,4.87972608719295,188.54806163247645,32.74262701134294,81.85656752835735,36.0,100.00000000000001,-195.88889071697082,-15.88889071697082,0.0,0.0,0.0,0.0,-2.919107332142672],["owners",1.229133781367573,0.738612758483102,75.41134615384615,0.0,408.5198139095332,109.22989676725484,336.6,100.0,2684.862169555992,-135.13783044400816,65.61637169585087,0.0,0.0,0.0,64.451217849697]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":114.83333333333333,"equity_units":1.8581334010757489,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.415416666666663,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":35.239348208260374,"real_capital":325.86,"private_loan":18.854806163247645,"consumption":63.441,"net_investment":21.270666666666656,"net_equity_issuance_cash":22.28021336743185,"money_identity_error":-2.842170943040401e-14,"groups":[["workers",0.5530826472028969,0.29765497293288784,9.539999999999997,0.0,69.57517607253969,144.94828348445768,43.199999999999996,100.0,113.51534876625227,93.51534876625227,23.436533735871603,0.0,0.0,0.0,23.298072197410058],["displaced_free",0.01828550657799463,0.009840793221524573,6.4940179173960155,0.0,39.6139652859826,82.52909434579708,43.2,100.0,31.12287694844511,11.12287694844511,0.0,0.0,0.0,0.0,-3.167663997382042],["displaced_debt",0.005764237828930042,0.0031021657678576204,0.0,188.54806163247645,29.553740946883906,73.88435236720977,36.0,100.0,-205.95712663274162,-25.95712663274162,-0.8144694097262706,0.0,0.0,0.0,-5.694195496919217],["owners",1.2810010094659272,0.6894020680777299,74.33250000000001,0.0,402.80606125935554,107.70215541694,336.6000000000001,100.0,2642.147231134924,-177.8527688650761,59.560866932943526,0.0,0.0,0.0,58.4820207790974]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":104.57142857142857,"equity_units":2.082016337944677,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.697142857142855,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.075922203862014,"real_capital":351.76594947849907,"private_loan":18.854806163247645,"consumption":62.30195831159369,"net_investment":22.575184545549156,"net_equity_issuance_cash":23.411758541150796,"money_identity_error":-2.1316282072803006e-14,"groups":[["workers",0.7344362301254518,0.35275238562751715,9.411428571428573,0.0,74.14164466026,154.461759708875,43.199999999999996,100.0,136.70335373579172,116.70335373579172,27.09200463251228,0.0,0.0,0.0,26.963433203940852],["displaced_free",0.01828550657799463,0.008782595143343449,0.030063675665323863,0.0,35.782347591456585,74.54655748220121,43.2,100.0,21.977107193537368,1.9771071935373676,0.0,0.0,0.0,0.0,-6.463954241730692],["displaced_debt",-1.734723475976807e-18,-8.33193978530106e-19,0.0,188.54806163247645,25.823419820293427,64.55854955073356,32.74050521500948,90.94584781947077,-216.36662810284182,-36.366628102841815,-6.027745843966845,0.0,0.0,3.2594947849905234,-6.027745843966845],["owners",1.3292946012412308,0.6384650192291395,73.3307142857143,0.0,393.40271996642986,105.18789303915236,336.6,100.0,2584.194739756253,-235.80526024374694,50.501298827888874,0.0,0.0,0.0,49.49951311360316]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":94.63793103448276,"equity_units":2.3420351988951866,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.9347844827586202,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":36.25599137931033,"real_capital":380.1587253418527,"private_loan":18.854806163247645,"consumption":60.48845662790783,"net_investment":24.42757785485076,"net_equity_issuance_cash":24.60764703029908,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.9638791840875298,0.411556233032801,9.291724137931032,0.0,79.11618592321346,164.82538734002807,43.2,100.00000000000001,162.2667289280404,142.2667289280404,31.02000921915878,0.0,0.0,0.0,30.900304785661238],["displaced_free",0.007517206665237794,0.0032096898751922697,0.0,0.0,31.319926344693155,65.24984655144407,43.2,100.0,8.268927331761574,-11.731072668238426,-10.190896245021083,0.0,0.0,0.0,-10.220959920686408],["displaced_debt",-1.734723475976807e-18,-7.406906082347234e-19,2.220446049250313e-15,188.54806163247645,20.87224136646386,52.18060341615965,20.872241366463857,57.978448240177386,-219.1540596128985,-39.15405961289849,0.0,0.0,0.0,15.127758633536141,2.220446049250313e-15],["owners",1.370638808142419,0.5852340770920067,72.39801724137929,0.0,380.9945308263486,101.87019540811458,336.59999999999997,100.0,2508.4015381487175,-311.59846185128254,39.12730201390044,0.0,0.0,0.0,38.19460496956545]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.6542175031390585,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"firm_cash":36.42125,"real_capital":411.18253385954614,"private_loan":18.854806163247645,"consumption":58.4597627599606,"net_investment":26.370237240039415,"net_equity_issuance_cash":26.535495860729085,"money_identity_error":0.0,"groups":[["workers",1.253787823315532,0.4723756895705484,9.179999999999998,0.0,84.48407972744279,176.00849943217247,43.2,100.0,189.91254618793315,169.91254618793315,35.203191906257395,0.0,0.0,0.0,35.09146776832637],["displaced_free",1.734723475976807e-18,6.535724649261806e-19,0.0,0.0,25.211352057350698,52.523650119480614,32.72855872258849,75.76055259858447,1.734723475976807e-15,-20.0,-6.389625665452123,0.0,0.0,10.471441277411511,-6.389625665452123],["displaced_debt",-1.734723475976807e-18,-6.535724649261806e-19,2.220446049250313e-15,188.54806163247645,16.033356100477402,40.08339025119351,16.033356100477402,44.537100279103896,-221.82124897938405,-41.82124897938405,0.0,0.0,0.0,19.9666438995226,2.220446049250313e-15],["owners",1.4004296798235263,0.5276243104294516,71.5275,0.0,365.3667337500728,97.69164004012642,336.6,100.0,2412.2832817440867,-407.7167182559133,25.32224092894119,0.0,0.0,0.0,24.451723687561895]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.973502117804116,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"firm_cash":36.42125,"real_capital":443.1109953260519,"private_loan":18.854806163247645,"consumption":57.6908077534701,"net_investment":27.139192246529916,"net_equity_issuance_cash":27.13919224652992,"money_identity_error":0.0,"groups":[["workers",1.5717550636403228,0.5285871680498546,9.179999999999998,0.0,88.62389147497012,184.6331072395211,43.2,100.0,235.33643766290328,215.33643766290328,38.610307753724605,0.0,0.0,0.0,38.610307753724605],["displaced_free",1.734723475976807e-18,5.833940610265557e-19,0.0,0.0,24.075221231753922,50.156710899487344,24.075221231753922,55.72967877720816,1.734723475976807e-15,-20.0,0.0,0.0,0.0,19.124778768246077,0.0],["displaced_debt",-1.734723475976807e-18,-5.833940610265557e-19,2.220446049250313e-15,188.54806163247645,15.640164103188443,39.100410257971106,15.64016410318844,43.44490028663456,-221.82124897938405,-41.82124897938405,0.0,0.0,0.0,20.359835896811564,2.220446049250313e-15],["owners",1.4017470541637933,0.47141283195014544,71.5275,0.0,337.9173743402671,90.35223912841364,336.6,100.0,2413.600656084354,-406.3993439156461,1.1197681892269973,0.0,0.0,0.0,1.119768189227024]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":3.3182524743455177,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"firm_cash":38.585838059489205,"real_capital":475.0394567925577,"private_loan":18.854806163247645,"consumption":57.6908077534701,"net_investment":27.139192246529916,"net_equity_issuance_cash":29.303780306019124,"money_identity_error":7.105427357601002e-15,"groups":[["workers",1.9165054201817242,0.5775646774917964,9.179999999999998,0.0,92.45005093448592,192.604272780179,43.2,100.0,284.5864885973892,264.5864885973892,41.862543294313035,0.0,0.0,0.0,41.86254329431303],["displaced_free",1.734723475976807e-18,5.227822443857165e-19,0.0,0.0,24.075221231753922,50.156710899487344,24.075221231753922,55.72967877720816,1.734723475976807e-15,-20.0,0.0,0.0,0.0,19.124778768246077,0.0],["displaced_debt",-1.734723475976807e-18,-5.227822443857165e-19,2.220446049250313e-15,188.54806163247645,15.640164103188443,39.100410257971106,15.64016410318844,43.44490028663456,-221.82124897938405,-41.82124897938405,0.0,0.0,0.0,20.359835896811564,2.220446049250313e-15],["owners",1.4017470541637933,0.4224353225082036,49.88161940510803,0.0,311.1342581236565,83.19097810792954,336.6,100.0,2388.1349142080103,-431.8650857919897,0.0,0.0,0.0,0.0,-21.645880594891977]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":3.6863391736210205,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"firm_cash":42.73401525137706,"real_capital":506.9679182590635,"private_loan":18.854806163247645,"consumption":57.6908077534701,"net_investment":27.139192246529916,"net_equity_issuance_cash":31.287369438417773,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",2.284592119457227,0.6197455013921348,9.179999999999998,0.0,95.78381418221474,199.54961287961405,43.2,100.0,337.1703027796039,317.1703027796039,44.69624205488254,0.0,0.0,0.0,44.696242054882525],["displaced_free",1.734723475976807e-18,4.705816242819625e-19,0.0,0.0,24.075221231753922,50.156710899487344,24.075221231753922,55.72967877720816,1.734723475976807e-15,-20.0,0.0,0.0,0.0,19.124778768246077,0.0],["displaced_debt",-1.734723475976807e-18,-4.705816242819625e-19,2.220446049250313e-15,188.54806163247645,15.640164103188443,39.100410257971106,15.64016410318844,43.44490028663456,-221.82124897938405,-41.82124897938405,0.0,0.0,0.0,20.359835896811564,2.220446049250313e-15],["owners",1.4017470541637933,0.3802544986078652,8.399847486229604,0.0,287.79791538955476,76.95131427528204,336.6,100.0,2339.3328295975653,-480.66717040243475,0.0,0.0,0.0,0.0,-41.48177191887843]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":4.015505961799289,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"firm_cash":43.57400000000003,"real_capital":538.8963797255693,"private_loan":18.854806163247645,"consumption":57.6908077534701,"net_investment":27.139192246529916,"net_equity_issuance_cash":27.979176995152883,"money_identity_error":2.842170943040401e-14,"groups":[["workers",2.6727767407087737,0.6656139390990076,9.180000000000003,0.0,98.65494589307811,205.53113727724602,43.2,100.0,392.625248672682,372.625248672682,47.136704009116386,0.0,0.0,0.0,47.136704009116386],["displaced_free",1.734723475976807e-18,4.3200620108144554e-19,0.0,0.0,24.075221231753922,50.156710899487344,24.075221231753922,55.72967877720816,1.734723475976807e-15,-20.0,0.0,0.0,0.0,19.124778768246077,0.0],["displaced_debt",-1.734723475976807e-18,-4.3200620108144554e-19,2.220446049250313e-15,188.54806163247645,15.640164103188443,39.100410257971106,15.64016410318844,43.44490028663456,-221.82124897938405,-41.82124897938405,0.0,0.0,0.0,20.359835896811564,2.220446049250313e-15],["owners",1.3427292210905157,0.33438606090099254,0.0,0.0,267.6999934135112,71.5775383458586,336.6,100.0,2270.432823011076,-549.5671769889241,-50.165158112285866,0.0,0.0,0.0,-58.56500559851547]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":4.334790576464347,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"firm_cash":43.57400000000004,"real_capital":570.8248411920752,"private_loan":18.854806163247645,"consumption":57.6908077534701,"net_investment":27.139192246529916,"net_equity_issuance_cash":27.139192246529927,"money_identity_error":4.263256414560601e-14,"groups":[["workers",3.082816323455948,0.7111799910690111,9.180000000000003,0.0,101.77708324959634,212.03559010332563,43.2,100.0,451.20233192227823,431.20233192227823,49.79052076215689,0.0,0.0,0.0,49.79052076215689],["displaced_free",1.734723475976807e-18,4.001862247729916e-19,0.0,0.0,24.075221231753922,50.156710899487344,24.075221231753922,55.72967877720816,1.734723475976807e-15,-20.0,0.0,0.0,0.0,19.124778768246077,0.0],["displaced_debt",-1.734723475976807e-18,-4.001862247729916e-19,2.220446049250313e-15,188.54806163247645,15.640164103188443,39.100410257971106,15.64016410318844,43.44490028663456,-221.82124897938405,-41.82124897938405,0.0,0.0,0.0,20.359835896811564,2.220446049250313e-15],["owners",1.2519742530083993,0.2888200089309889,0.0,0.0,245.84503191788363,65.73396575344482,336.6,100.0,2179.6778549289597,-640.3221450710403,-77.14172286979891,0.0,0.0,0.0,-77.14172286979891]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":4.654075191129405,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"firm_cash":43.574000000000055,"real_capital":602.753302658581,"private_loan":18.854806163247645,"consumption":57.6908077534701,"net_investment":27.139192246529916,"net_equity_issuance_cash":27.13919224652993,"money_identity_error":5.684341886080802e-14,"groups":[["workers",3.51456678978883,0.7551590048410777,9.180000000000003,0.0,104.87863804755457,218.497162599072,43.2,100.0,512.8809699698329,492.8809699698329,52.42684234042139,0.0,0.0,0.0,52.42684234042139],["displaced_free",1.734723475976807e-18,3.7273215509778674e-19,0.0,0.0,24.075221231753922,50.156710899487344,24.075221231753922,55.72967877720816,1.734723475976807e-15,-20.0,0.0,0.0,0.0,19.124778768246077,0.0],["displaced_debt",-1.734723475976807e-18,-3.7273215509778674e-19,2.220446049250313e-15,188.54806163247645,15.640164103188443,39.100410257971106,15.64016410318844,43.44490028663456,-221.82124897938405,-41.82124897938405,0.0,0.0,0.0,20.359835896811564,2.220446049250313e-15],["owners",1.1395084013405752,0.24484099515892233,0.0,0.0,224.134148332176,59.928916666357225,336.6,100.0,2067.2120032611356,-752.7879967388644,-95.59597391765038,0.0,0.0,0.0,-95.59597391765038]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":4.9733598057944635,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"firm_cash":43.57400000000007,"real_capital":634.6817641250868,"private_loan":18.854806163247645,"consumption":57.6908077534701,"net_investment":27.139192246529916,"net_equity_issuance_cash":27.13919224652993,"money_identity_error":7.105427357601002e-14,"groups":[["workers",3.967271962683697,0.797704593595144,9.180000000000003,0.0,107.87216755640952,224.7336824091865,43.2,100.0,577.5531375262425,557.5531375262425,54.9713424229481,0.0,0.0,0.0,54.9713424229481],["displaced_free",1.734723475976807e-18,3.4880313182964966e-19,0.0,0.0,24.075221231753922,50.156710899487344,24.075221231753922,55.72967877720816,1.734723475976807e-15,-20.0,0.0,0.0,0.0,19.124778768246077,0.0],["displaced_debt",-1.734723475976807e-18,-3.4880313182964966e-19,2.220446049250313e-15,188.54806163247645,15.640164103188443,39.100410257971106,15.64016410318844,43.44490028663456,-221.82124897938405,-41.82124897938405,0.0,0.0,0.0,20.359835896811564,2.220446049250313e-15],["owners",1.0060878431107665,0.20229540640485597,0.0,0.0,203.17944177019132,54.32605394924902,336.6,100.0,1933.7914450313272,-886.2085549686728,-113.40747449533737,0.0,0.0,0.0,-113.40747449533737]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":5.2926444204595215,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"firm_cash":43.574000000000076,"real_capital":666.6102255915927,"private_loan":18.854806163247645,"consumption":57.6908077534701,"net_investment":27.139192246529916,"net_equity_issuance_cash":27.139192246529923,"money_identity_error":7.815970093361102e-14,"groups":[["workers",4.44024885727903,0.8389471320073144,9.180000000000003,0.0,110.76812779933336,230.76693291527783,43.2,100.0,645.1212653255758,625.1212653255758,57.43290862943336,0.0,0.0,0.0,57.43290862943336],["displaced_free",1.734723475976807e-18,3.2776119802625883e-19,0.0,0.0,24.075221231753922,50.156710899487344,24.075221231753922,55.72967877720816,1.734723475976807e-15,-20.0,0.0,0.0,0.0,19.124778768246077,0.0],["displaced_debt",-1.734723475976807e-18,-3.2776119802625883e-19,2.220446049250313e-15,188.54806163247645,15.640164103188443,39.100410257971106,15.64016410318844,43.44490028663456,-221.82124897938405,-41.82124897938405,0.0,0.0,0.0,20.359835896811564,2.220446049250313e-15],["owners",0.8523955631804909,0.16105286799268553,0.0,0.0,182.9077200697244,48.9058075052739,336.6,100.0,1780.0991651010518,-1039.9008348989482,-130.63843794073426,0.0,0.0,0.0,-130.63843794073426]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":5.611929035124579,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"firm_cash":43.57400000000009,"real_capital":698.5386870580985,"private_loan":18.854806163247645,"consumption":57.6908077534701,"net_investment":27.139192246529916,"net_equity_issuance_cash":27.13919224652993,"money_identity_error":9.237055564881302e-14,"groups":[["workers",4.932876608411927,0.8789983938744554,9.180000000000003,0.0,113.57539301898531,236.61540212288602,43.2,100.0,715.4966583445611,695.4966583445611,59.81908406613751,0.0,0.0,0.0,59.81908406613751],["displaced_free",1.734723475976807e-18,3.0911358021801823e-19,0.0,0.0,24.075221231753922,50.156710899487344,24.075221231753922,55.72967877720816,1.734723475976807e-15,-20.0,0.0,0.0,0.0,19.124778768246077,0.0],["displaced_debt",-1.734723475976807e-18,-3.0911358021801823e-19,2.220446049250313e-15,188.54806163247645,15.640164103188443,39.100410257971106,15.64016410318844,43.44490028663456,-221.82124897938405,-41.82124897938405,0.0,0.0,0.0,20.359835896811564,2.220446049250313e-15],["owners",0.6790524267126518,0.12100160612554459,0.0,0.0,163.25686353216085,43.65156778934782,336.6,100.0,1606.7560286332123,-1213.2439713667877,-147.34166599766326,0.0,0.0,0.0,-147.34166599766326]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":5.931213649789637,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"firm_cash":43.57400000000011,"real_capital":730.4671485246043,"private_loan":18.854806163247645,"consumption":57.6908077534701,"net_investment":27.139192246529916,"net_equity_issuance_cash":27.139192246529937,"money_identity_error":1.1368683772161603e-13,"groups":[["workers",5.444587607846227,0.917955064397205,9.180000000000003,0.0,116.3015713477571,242.29494030782726,43.2,100.0,788.5982296923181,768.5982296923181,62.13633564559353,0.0,0.0,0.0,62.13633564559353],["displaced_free",1.734723475976807e-18,2.924736113726628e-19,0.0,0.0,24.075221231753922,50.156710899487344,24.075221231753922,55.72967877720816,1.734723475976807e-15,-20.0,0.0,0.0,0.0,19.124778768246077,0.0],["displaced_debt",-1.734723475976807e-18,-2.924736113726628e-19,2.220446049250313e-15,188.54806163247645,15.640164103188443,39.100410257971106,15.64016410318844,43.44490028663456,-221.82124897938405,-41.82124897938405,0.0,0.0,0.0,20.359835896811564,2.220446049250313e-15],["owners",0.4866260419434102,0.08204493560279512,0.0,0.0,144.17361523075843,38.54909498148621,336.6,100.0,1414.3296438639707,-1405.6703561360293,-163.56242705385532,0.0,0.0,0.0,-163.56242705385532]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":242.29494030782726,"displaced_free":50.156710899487344,"displaced_debt":39.100410257971106,"owners":38.54909498148621},"consumption_index":{"workers":100.0,"displaced_free":55.72967877720816,"displaced_debt":43.44490028663456,"owners":100.0},"wealth_change":{"workers":768.5982296923181,"displaced_free":-20.0,"displaced_debt":-41.82124897938405,"owners":-1405.6703561360293},"real_wealth":{"workers":788.5982296923181,"displaced_free":1.734723475976807e-15,"displaced_debt":-221.82124897938405,"owners":1414.3296438639707},"equity_share":{"workers":0.917955064397205,"displaced_free":2.924736113726628e-19,"displaced_debt":-2.924736113726628e-19,"owners":0.08204493560279512},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":1.1368683772161603e-13},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":175.80162774624466,"displaced_free":175.80162774624458,"displaced_debt":133.16345424818616,"owners":18.62469726073424},"consumption_index":{"workers":100.0,"displaced_free":100.00000000000001,"displaced_debt":100.0,"owners":23.25878152251435},"wealth_change":{"workers":427.84610816335316,"displaced_free":427.84610816335265,"displaced_debt":211.9235728330644,"owners":-2137.2234969709857},"real_wealth":{"workers":447.84610816335316,"displaced_free":447.84610816335265,"displaced_debt":31.92357283306441,"owners":682.7765030290142},"equity_share":{"workers":0.8493237656219581,"displaced_free":0.12133196651742244,"displaced_debt":0.029344267860619555,"owners":-7.70545374587472e-18},"government_net_debt_to_output_pct":60.0,"max_money_error":1.4210854715202004e-14}},"automation_minus_control_wealth":{"workers":340.75212152896495,"displaced_free":-447.84610816335265,"displaced_debt":-253.74482181244846,"owners":731.5531408349565}},{"ownership":"broad","saving_rule":"income_share","price_rule":"constant_real","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"initial_wealth":{"workers":220.0,"displaced_free":220.0,"displaced_debt":20.0,"owners":1020.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.7,0.7,20.0,0.0,78.0,99.99999999999999,70.19999999999999,99.99999999999999,220.0,0.0,0.0,0.0,0.0,0.0,7.800000000000002],["displaced_free",0.1,0.1,20.0,0.0,78.0,100.00000000000001,70.2,100.0,220.0,0.0,0.0,0.0,0.0,0.0,7.8000000000000025],["displaced_debt",0.1,0.1,20.0,200.0,70.0,100.00000000000001,63.00000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,7.000000000000002],["owners",0.1,0.1,20.0,0.0,104.00000000000001,100.00000000000001,93.60000000000002,100.00000000000003,1020.0,0.0,0.0,0.0,0.0,0.0,10.399999999999991]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":195.7142857142857,"equity_units":1.0505022810218978,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.791232142857144,"real_capital":208.27,"private_loan":19.43725397085263,"consumption":72.83507142857141,"net_investment":8.09278571428571,"net_equity_issuance_cash":9.884017857142855,"money_identity_error":0.0,"groups":[["workers",0.7360251710766423,0.7006411926689571,17.86978125,0.0,81.16040145985401,104.05179674340258,73.04436131386862,104.05179674340258,228.55399635036494,8.55399635036494,10.072343749999998,0.0,0.0,0.0,7.9421249999999946],["displaced_free",0.10524055152696121,0.1001811737377536,17.538285620733813,0.0,79.65482520365723,102.12157077391953,71.68934268329151,102.12157077391953,228.40343872474529,8.403438724745286,10.256507988481204,0.0,0.0,0.0,7.794793609215027],["displaced_debt",0.10287534467447561,0.09792967281746547,15.741142950694744,194.3725397085263,71.49262005181717,102.13231435973883,64.34335804663546,102.13231435973884,23.20765616576567,3.2076561657656697,5.627460291473678,5.627460291473678,0.0,0.0,6.9960635336421095],["owners",0.10636121374381868,0.10124796077582393,23.719781249999993,0.0,107.72974452554745,103.58629281302639,96.95677007299268,103.58629281302638,1048.7291788321168,28.72917883211676,12.449804041473683,0.0,0.0,0.0,10.542125000000002]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":191.8181818181818,"equity_units":1.0920545068174292,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.57106818181818,"real_capital":216.81,"private_loan":19.08208036427159,"consumption":73.71572727272728,"net_investment":8.190636363636358,"net_equity_issuance_cash":7.970472402597395,"money_identity_error":0.0,"groups":[["workers",0.7643839071435744,0.6999503251639113,18.177751758804117,0.0,84.23602710767574,107.99490654830224,75.81242439690817,107.99490654830223,237.3485081402483,17.3485081402483,7.771030272886593,0.0,0.0,0.0,8.079000781690716],["displaced_free",0.10933412876350412,0.10011783118970519,17.434908349693597,0.0,80.79367744987026,103.58163775624392,72.71430970488325,103.58163775624394,236.84683495322906,16.846834953229063,7.852225426459595,0.0,0.0,0.0,7.748848155419372],["displaced_debt",0.10472696063295497,0.09589902333552966,15.547807474333046,190.8208036427159,72.04881820649332,102.92688315213331,64.84393638584399,102.92688315213333,26.70482573489466,6.7048257348946585,3.551736065810419,3.551736065810419,0.0,0.0,6.910136655259134],["owners",0.11360951027739573,0.10403282031085384,24.062340046162724,0.0,111.50531458990625,107.21664864414062,100.35478313091562,107.21664864414063,1076.8602130266079,56.86021302660788,13.903550623497786,0.0,0.0,0.0,10.694373353850093]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":188.2608695652174,"equity_units":1.1350074067754388,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.804402173913048,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.383353260869576,"real_capital":225.59999999999997,"private_loan":18.728335240238156,"consumption":74.46658695652177,"net_investment":8.274065217391282,"net_equity_issuance_cash":8.086350296442678,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.7938547981892372,0.6994269759389344,18.453113115543296,0.0,87.12786279856212,111.70238820328476,78.41507651870592,111.70238820328477,246.41942575517282,26.419425755172824,7.926022250168946,0.0,0.0,0.0,8.201383606908124],["displaced_free",0.11351541016982064,0.10001292457845579,17.213744907348058,0.0,81.27608578270574,104.20010997782786,73.14847720443515,104.20010997782786,245.31793964075007,25.31793964075007,7.871716734500223,0.0,0.0,0.0,7.650553292154694],["displaced_debt",0.10660597630334041,0.09392535737384171,15.251228988595903,187.28335240238155,72.00990849118926,102.87129784455608,64.80891764207034,102.87129784455611,30.452652906123316,10.452652906123316,3.537451240334326,3.537451240334326,0.0,0.0,6.77832399493151],["owners",0.12103122211304056,0.1066347421087681,24.52970168655738,0.0,115.81896613617032,111.36439051554838,104.2370695225533,111.3643905155484,1104.496635636963,84.49663563696299,13.972179238409609,0.0,0.0,0.0,10.902089638469938]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":185.0,"equity_units":1.1792629296896575,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.227125000000036,"real_capital":234.61999999999995,"private_loan":18.379030848643847,"consumption":75.0915,"net_investment":8.343499999999992,"net_equity_issuance_cash":8.18727173913045,"money_identity_error":3.552713678800501e-14,"groups":[["workers",0.8243443915431233,0.6990335834266097,18.711268483914996,0.0,89.90399271550748,115.26152912244551,80.91359344395673,115.26152912244548,255.75536737331012,35.75536737331012,8.05796395781275,0.0,0.0,0.0,8.316119326184445],["displaced_free",0.11774686565560065,0.09984784791512753,16.893994065579108,0.0,81.17234385863836,104.06710751107482,73.05510947277452,104.06710751107481,253.7575086793949,33.7575086793949,7.828192648693004,0.0,0.0,0.0,7.508441806924049],["displaced_debt",0.10849410814979614,0.0920016269640123,14.877254082077478,183.79030848643845,71.48230189586776,102.11757413695395,64.334071706281,102.11757413695396,34.379508835418214,14.379508835418214,3.4930439159431024,3.4930439159431024,0.0,0.0,6.612112925367768],["owners",0.1286775643411374,0.1091169416942505,24.97862246493842,0.0,120.01740523694134,115.40135118936668,108.01566471324722,115.40135118936668,1131.6999188999796,111.6999188999796,14.14573312197914,0.0,0.0,0.0,11.101609984417067]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":182.0,"equity_units":1.2247230945248224,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.10157500000004,"real_capital":243.84999999999994,"private_loan":18.0359982065706,"consumption":75.5937,"net_investment":8.399299999999997,"net_equity_issuance_cash":8.27375,"money_identity_error":4.263256414560601e-14,"groups":[["workers",0.8558150586524828,0.6987824941641428,18.95201106386679,0.0,92.56171459764,118.66886486876923,83.305543137876,118.66886486876925,265.3449739708926,45.344973970892624,8.182373448433449,0.0,0.0,0.0,8.42311602838524],["displaced_free",0.12199916559958436,0.09961367279263934,16.478654701551772,0.0,80.48183004420889,103.1818333900114,72.433647039788,103.1818333900114,262.1067429591157,42.10674295911571,7.739185898050353,0.0,0.0,0.0,7.323846534023009],["displaced_debt",0.11037890288646234,0.09012559931295164,14.429882233102566,180.359982065706,70.47561530208823,100.67945043155461,63.428053771879405,100.67945043155461,38.4170367261077,18.417036726107703,3.430326420732468,3.430326420732468,0.0,0.0,6.413280992490025],["owners",0.13652996738629292,0.11147823373026608,25.411635618278126,0.0,124.11055247022284,119.33706968290656,111.69949722320055,119.33706968290657,1158.523250908832,138.5232509088321,14.291373542183043,0.0,0.0,0.0,11.294060274790283]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":179.23076923076923,"equity_units":1.2712899507479984,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.087692307692312,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.00601923076926,"real_capital":253.26999999999995,"private_loan":17.700957717594694,"consumption":75.97592307692308,"net_investment":8.44176923076924,"net_equity_issuance_cash":8.346213461538461,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.8882269479096475,0.69868164016166,19.175656888086714,0.0,95.10101651697751,121.92438014997116,85.59091486527976,121.92438014997116,275.17685669050496,55.17685669050496,8.29886834826306,0.0,0.0,0.0,8.522514172482982],["displaced_free",0.1262426835471276,0.09930282503440638,15.971336715103682,0.0,79.20929987462007,101.55038445464113,71.28836988715807,101.55038445464112,270.30745956604466,50.307459566044656,7.6056898598275,0.0,0.0,0.0,7.09837187337941],["displaced_debt",0.1122482275030661,0.08829474931114004,13.912330416452017,177.00957717594693,68.99772834101144,98.56818334430204,62.097955506910296,98.56818334430206,42.499527291674326,22.499527291674326,3.3504048897590533,3.3504048897590533,0.0,0.0,6.183257962867561],["owners",0.14457209178815714,0.11372078549279349,25.826542344145004,0.0,128.08585616552602,123.15947708223653,115.27727054897342,123.15947708223652,1185.0128148004512,165.01281480045122,14.413961427956638,0.0,0.0,0.0,11.478463264064445]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":176.66666666666666,"equity_units":1.3188655494417574,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666628,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.93987500000003,"real_capital":262.85999999999996,"private_loan":17.375526794860555,"consumption":76.2405,"net_investment":8.471166666666662,"net_equity_issuance_cash":8.40502243589743,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.9215401693783675,0.6987370090669457,19.38246178848044,0.0,97.52182031939844,125.02797476845954,87.7696382874586,125.02797476845954,285.2396008228268,65.23960082282679,8.40762256115313,0.0,0.0,0.0,8.614427461546859],["displaced_free",0.13044790862940525,0.09890917894141717,15.375790325543619,0.0,77.36246704676033,99.18265005994915,69.62622034208431,99.18265005994917,278.30237234433156,58.30237234433156,7.429230978690562,0.0,0.0,0.0,6.833684589130495],["displaced_debt",0.11409028932986312,0.0865063837463604,13.326681531184574,173.75526794860554,67.05248569149472,95.7892652735639,60.347237122345256,95.78926527356387,46.56331101736286,26.563311017362857,3.254309227341404,3.254309227341404,0.0,0.0,5.922969569415368],["owners",0.15278718210412154,0.11584742824527679,26.221545623908707,0.0,131.93230502595577,126.85798560188053,118.73907452336019,126.85798560188051,1211.2084927809005,191.20849278090054,14.513326224870449,0.0,0.0,0.0,11.654020277292751]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":174.28571428571428,"equity_units":1.367351922392577,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.6971428571428544,"bond_redemption":4.440892098500626e-16,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.902642857142887,"real_capital":272.59999999999997,"private_loan":17.06124938416107,"consumption":76.38942857142857,"net_investment":8.487714285714276,"net_equity_issuance_cash":8.450482142857132,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.9557147420309646,0.698953010106327,19.5726431488355,0.0,99.8240452035326,127.9795451327341,89.84164068317934,127.9795451327341,295.52176503678476,75.52176503678476,8.508771150238482,0.0,0.0,0.0,8.698952510593553],["displaced_free",0.13458557223102455,0.09842789557462883,14.695980772898587,0.0,74.95217880531155,96.09253692988659,67.45696092478039,96.09253692988662,286.03538469324417,66.03538469324417,7.211356562822179,0.0,0.0,0.0,6.531547010177148],["displaced_debt",0.11589352037486017,0.08475763881771636,12.674039970950712,170.61249384161067,64.63991242014936,92.3427320287848,58.17592117813442,92.3427320287848,50.54619204568425,30.54619204568425,3.1427741069948643,3.1427741069948643,0.0,0.0,5.632906653755869],["owners",0.16115808775572762,0.11786145550132772,26.595048642873603,0.0,135.63959234981073,130.42268495174108,122.07563311482966,130.42268495174108,1237.1445029526665,217.14450295266647,14.589292707084892,0.0,0.0,0.0,11.820021619054923]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":172.06896551724137,"equity_units":1.4166510671105843,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.9347844827586202,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.89389224137935,"real_capital":282.46999999999997,"private_loan":16.759622195228385,"consumption":76.42443103448274,"net_investment":8.491603448275853,"net_equity_issuance_cash":8.482852832512318,"money_identity_error":3.552713678800501e-14,"groups":[["workers",0.9907106075949347,0.6993328354423916,19.746380106545324,0.0,102.00757481003153,130.778942064143,91.80681732902838,130.77894206414297,306.0118779308099,86.01187793080987,8.602431978532548,0.0,0.0,0.0,8.776168936242367],["displaced_free",0.13862680802754135,0.09785529496002567,13.936082658695442,0.0,71.99223283939753,92.29773440948401,64.79300955545777,92.29773440948402,293.45186844394715,73.45186844394715,6.9537126291788915,0.0,0.0,0.0,6.193814514975751],["displaced_debt",0.11764646395783569,0.08304547724499908,11.95469314613459,167.59622195228383,61.75659786023659,88.22371122890942,55.58093807421294,88.22371122890942,54.38694252976641,34.38694252976641,3.0162718893268567,3.0162718893268567,0.0,0.0,5.313196953837593],["owners",0.16966718753027268,0.11976639235258374,26.945641035559547,0.0,139.19814563014506,133.8443707982164,125.27833106713058,133.84437079821643,1262.8499673109445,242.84996731094452,14.6415199568896,0.0,0.0,0.0,11.975840460248683]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.4666649362789412,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.91325000000004,"real_capital":292.44999999999993,"private_loan":16.472117994741375,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.502357758620677,"money_identity_error":4.263256414560601e-14,"groups":[["workers",1.026487628742903,0.6998787544121652,19.90381494709828,0.0,104.07223501750735,133.42594233013764,93.66501151575662,133.42594233013762,316.6984325197686,96.69843251976857,8.688705135935166,0.0,0.0,0.0,8.846139976488123],["displaced_free",0.14254332056399538,0.09718874232150146,13.100420424102476,0.0,68.49893032210446,87.81914143859547,61.649037289894004,87.81914143859544,300.49890045046425,80.49890045046425,6.658071311971849,0.0,0.0,0.0,5.822409077378881],["displaced_debt",0.11933766513717105,0.0813666858634674,11.168296445509878,164.72117994741373,58.396321283711764,83.42331611958822,52.556689155340585,83.42331611958824,58.02487909563167,38.02487909563167,2.8750420048700995,2.8750420048700995,0.0,0.0,4.963687309115494],["owners",0.1782963218348719,0.12156581740286602,27.272078500699756,0.0,142.5991032716327,137.11452237656994,128.33919294446943,137.11452237656988,1288.349418314583,268.3494183145831,14.669528317818669,0.0,0.0,0.0,12.120923778088777]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.5165649362789415,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913250000000055,"real_capital":302.4299999999999,"private_loan":16.22085793611185,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000002,"money_identity_error":5.684341886080802e-14,"groups":[["workers",1.0628966538532396,0.700857990598921,19.91092164225837,0.0,104.10939420788691,133.47358231780373,93.69845478709821,133.47358231780373,327.1093719405573,107.10937194055731,8.842191812510299,0.0,0.0,0.0,8.84929850767039],["displaced_free",0.14599346941393357,0.09626588741537476,13.023301282573602,0.0,68.095692980777,87.30217048817563,61.286123682699305,87.30217048817565,307.3084697485419,87.30846974854188,5.865253044894918,0.0,0.0,0.0,5.788133903366042],["displaced_debt",0.12081566548205058,0.07966402400050543,11.057571491254983,162.2085793611185,57.81736727453586,82.59623896362265,52.035630547082285,82.59623896362267,63.806615823085245,43.806615823085245,2.512600586295218,2.512600586295218,0.0,0.0,4.914476218335544],["owners",0.18685914752971766,0.12321209798519876,27.41017573036289,0.0,143.32118028947917,137.80882720142228,128.98906226053126,137.80882720142225,1302.6815363435312,282.6815363435312,14.556803681237799,0.0,0.0,0.0,12.18230032460573]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.5664649362789413,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.91325000000006,"real_capital":312.4099999999999,"private_loan":15.971697693721852,"consumption":76.34700000000001,"net_investment":8.483000000000004,"net_equity_issuance_cash":8.483000000000008,"money_identity_error":5.684341886080802e-14,"groups":[["workers",1.0993057807483797,0.7017749043012257,19.92366919904667,0.0,104.17604809959045,133.55903602511594,93.7584432896314,133.55903602511594,337.5269767505164,117.52697675051638,8.84221653167689,0.0,0.0,0.0,8.85496408846519],["displaced_free",0.14942862180064254,0.09539225445773636,12.930376005303021,0.0,67.609809178055,86.67924253596796,60.84882826024951,86.67924253596794,314.06945066634745,94.06945066634745,5.839759057405247,0.0,0.0,0.0,5.74683378013467],["displaced_debt",0.12228131396669763,0.07806195410742531,10.933859958219019,159.7169769372185,57.17050958545891,81.67215655065557,51.45345862691301,81.67215655065559,69.52366678163112,49.52366678163112,2.4916024238999865,2.4916024238999865,0.0,0.0,4.859493314764007],["owners",0.19544921976322155,0.12477088713361267,27.537579643151304,0.0,143.98734453935324,138.44936974937812,129.5886100854179,138.4493697493781,1317.0802707974663,297.08027079746626,14.603122796956608,0.0,0.0,0.0,12.238924285845023]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.6163649362789414,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913250000000076,"real_capital":322.3899999999999,"private_loan":15.725500078852304,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000008,"money_identity_error":8.526512829121202e-14,"groups":[["workers",1.1357400924325427,0.7026507856865216,19.935605450635602,0.0,104.23845987260447,133.63905111872367,93.81461388534402,133.63905111872367,347.95082273777683,127.95082273777683,8.848332837582456,0.0,0.0,0.0,8.860269089171382],["displaced_free",0.15283759194311658,0.09455636441543105,12.843228173574863,0.0,67.15413424091432,86.0950438986081,60.43872081682289,86.09504389860808,320.78486409043893,100.78486409043893,5.795249242205871,0.0,0.0,0.0,5.708101410477715],["displaced_debt",0.12372953523063614,0.07654801985217262,10.81783378949055,157.25500078852303,56.56383680779371,80.80548115399104,50.907453127014335,80.80548115399101,75.18005046241053,55.180050462410534,2.4619761486954737,2.4619761486954737,0.0,0.0,4.8079261286624675],["owners",0.204057716672646,0.12624483004587467,27.657199882485433,0.0,144.6128098430611,139.050778695251,130.15152885875497,139.05077869525104,1331.5415517817726,311.54155178177257,14.63444474602154,0.0,0.0,0.0,12.292088836660184]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.6662649362789415,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913250000000083,"real_capital":332.36999999999983,"private_loan":15.482062059538833,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999999,"money_identity_error":8.526512829121202e-14,"groups":[["workers",1.1721974701555244,0.7034880496094724,19.94700754938347,0.0,104.2980786895868,133.71548549947025,93.8682708206281,133.71548549947025,358.3806306067355,138.3806306067355,8.853934589866999,0.0,0.0,0.0,8.86533668861488],["displaced_free",0.15622224907675844,0.09375594821411162,12.760759883490666,0.0,66.72292749537604,85.54221473766157,60.05063474583843,85.54221473766158,327.45715683997645,107.45715683997645,5.753917127191159,0.0,0.0,0.0,5.671448837106965],["displaced_debt",0.1251615235795389,0.07511501973932566,10.708332125798034,154.82062059538833,55.99127908914004,79.98754155591435,50.392151180226044,79.98754155591435,80.77917837132452,60.77917837132452,2.4343801931347087,2.4343801931347087,0.0,0.0,4.759258722576902],["owners",0.2126836934671196,0.1276409824370902,27.769355145027042,0.0,145.1992425883767,139.6146563349776,130.67931832953903,139.61465633497758,1346.0614760406102,326.06147604061016,14.664160550605123,0.0,0.0,0.0,12.341935620012023]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.7161649362789415,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.91325000000009,"real_capital":342.3499999999998,"private_loan":15.241225780556755,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999999,"money_identity_error":9.947598300641403e-14,"groups":[["workers",1.2086768644697625,0.7042894531398973,19.957906931523315,0.0,104.35506892299775,133.78854990127914,93.91956203069796,133.78854990127914,368.8161374990352,148.81613749903522,8.859281476314965,0.0,0.0,0.0,8.87018085845481],["displaced_free",0.15958394130027684,0.09298869702249786,12.682589586316878,0.0,66.31419391538238,85.01819732741329,59.68277452384413,85.01819732741329,334.0885762315147,114.08857623151471,5.714876779981283,0.0,0.0,0.0,5.636706482807501],["displaced_debt",0.12657820757355115,0.07375643500094062,10.60489178308162,152.41225780556755,55.45041455206076,79.21487793151536,49.90537309685468,79.21487793151539,86.32421982653061,66.32421982653061,2.408362789820788,2.408362789820788,0.0,0.0,4.7132852369251665],["owners",0.2213259229353509,0.1289654148366641,27.87467010993835,0.0,145.74990907157306,140.14414333805104,131.17491816441577,140.14414333805104,1360.6364669477678,340.63646694776776,14.691790095993168,0.0,0.0,0.0,12.388742271083704]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.7660649362789416,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913250000000097,"real_capital":352.32999999999976,"private_loan":15.002844382445298,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999997,"money_identity_error":9.947598300641403e-14,"groups":[["workers",1.2451772732670896,0.7050574685496275,19.96833948819617,0.0,104.40961823893423,133.85848492171053,93.96865641504081,133.85848492171056,379.2570993229287,159.2570993229287,8.86438499363655,0.0,0.0,0.0,8.874817550309402],["displaced_free",0.1629239074105772,0.09225250106253405,12.608364957851279,0.0,65.92609128288251,84.52062984984937,59.33348215459426,84.52062984984937,340.68118535980295,120.68118535980295,5.677942387510617,0.0,0.0,0.0,5.603717759045015],["displaced_debt",0.12798045109185383,0.07246644699345298,10.507074877534466,150.02844382445298,54.93895360802335,78.48421944003336,49.44505824722102,78.48421944003336,91.81811518733291,71.81811518733291,2.3838139811145664,2.3838139811145664,0.0,0.0,4.669811056681983],["owners",0.22998330450942087,0.1302235833943855,27.97368374724113,0.0,146.26762743655493,140.6419494582259,131.64086469289944,140.64194945822587,1375.2632296914232,355.26322969142325,14.717548675918945,0.0,0.0,0.0,12.43274833210716]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.8159649362789416,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.91325000000011,"real_capital":362.3099999999997,"private_loan":14.766781846600141,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000006,"money_identity_error":1.1368683772161603e-13,"groups":[["workers",1.2816977686035886,0.7057943372133002,19.97833740308355,0.0,104.46189491808391,133.92550630523579,94.01570542627553,133.92550630523579,389.70328881473705,169.70328881473705,8.86926315314976,0.0,0.0,0.0,8.879261068037131],["displaced_free",0.16624328070014807,0.09154542435207694,12.537774658045402,0.0,65.55699167605438,84.04742522571075,59.001292508448955,84.04742522571074,347.2368845274084,127.23688452740839,5.642934592270494,0.0,0.0,0.0,5.572344292464617],["displaced_debt",0.12936905424388417,0.0712398415076074,10.41448348913636,147.6678184660014,54.45481562947117,77.79259375638738,49.00933406652405,77.79259375638738,97.26359675028003,77.26359675028003,2.360625358451578,2.360625358451578,0.0,0.0,4.6286593285050515],["owners",0.23865483273132068,0.13142039692701538,28.066880031233463,0.0,146.75492826788738,141.1105079498917,132.07943544109867,141.11050794989168,1389.9387225182118,369.93872251821176,14.74159797722967,0.0,0.0,0.0,12.474168902770426]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.8658649362789417,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.91325000000012,"real_capital":372.28999999999974,"private_loan":14.532911983006288,"consumption":76.34700000000001,"net_investment":8.483000000000004,"net_equity_issuance_cash":8.483000000000011,"money_identity_error":1.2079226507921703e-13,"groups":[["workers",1.318237488309566,0.7065020959869162,19.98792985408029,0.0,104.51205152460281,133.9898096469267,94.06084637214254,133.9898096469267,400.1544939671974,180.15449396719742,8.873931928594509,0.0,0.0,0.0,8.883524379591238],["displaced_free",0.1695431018080823,0.09086568835266223,12.470541794202962,0.0,65.20544728995013,83.59672729480786,58.684902560955116,83.59672729480785,353.7574292564033,133.75742925640333,5.609695883488199,0.0,0.0,0.0,5.54246301964576],["displaced_debt",0.13074475932384802,0.0700719311359105,10.326755191066779,145.32911983006287,53.99610557420538,77.13729367743626,48.59649501678484,77.13729367743626,102.66320730770065,82.66320730770065,2.338698635938523,2.338698635938523,0.0,0.0,4.589668973807459],["owners",0.24733958683744528,0.1325602845245111,28.15469403616829,0.0,147.21408646362505,141.55200621502408,132.49267781726255,141.55200621502408,1404.6601311645743,384.6601311645743,14.764081980411827,0.0,0.0,0.0,12.513197349408127]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.9157649362789415,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.913250000000126,"real_capital":382.2699999999997,"private_loan":14.301117542342775,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999997,"money_identity_error":1.2789769243681803e-13,"groups":[["workers",1.3547956297032273,0.7071826005619954,19.997143356686824,0.0,104.56022670163046,134.051572694398,94.1042040314674,134.05157269439803,410.6105166373604,190.61051663736038,8.878405767032044,0.0,0.0,0.0,8.887619269638583],["displaced_free",0.17282432932840042,0.09021165700218069,12.406419017391904,0.0,64.87016479682042,83.16687794464156,58.38314831713838,83.16687794464156,360.2444457360854,140.24444573608542,5.578086784540797,0.0,0.0,0.0,5.513964007729735],["displaced_debt",0.13210825603363338,0.06895848939078714,10.243559480033744,143.01117542342774,53.561095320437865,76.51585045776838,48.204985788394076,76.51585045776838,108.0193168397444,88.0193168397444,2.317944406635127,2.317944406635127,0.0,0.0,4.5526931022372175],["owners",0.25603672121368043,0.13364725304503677,28.237518005766642,0.0,147.64715297132884,141.9684163185854,132.88243767419596,141.9684163185854,1419.4248464617074,399.4248464617074,14.785128439599742,0.0,0.0,0.0,12.550008002562958]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":1.9656649362789413,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.91325000000014,"real_capital":392.24999999999966,"private_loan":14.071289416913293,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000004,"money_identity_error":1.4210854715202004e-13,"groups":[["workers",1.3913714440228488,0.7078375456280732,20.006002068030266,0.0,104.60654676094256,134.11095738582384,94.14589208484831,134.1109573858238,421.0711713134547,201.07117131345473,8.882697763336681,0.0,0.0,0.0,8.891556474680117],["displaced_free",0.17608784886064108,0.08958182323482877,12.345184462648968,0.0,64.54998411842597,82.7563898954179,58.09498570658338,82.75638989541791,366.699444147928,146.69944414792798,5.547983204809134,0.0,0.0,0.0,5.486748650066202],["displaced_debt",0.13346018618321856,0.06789569459170515,10.164594548599402,140.71289416913294,53.14820679006221,75.92600970008888,47.833386111055994,75.92600970008888,113.33413751875062,93.33413751875062,2.298281254294815,2.298281254294815,0.0,0.0,4.517597577155286],["owners",0.26474545721223297,0.13468493654539287,28.315706512539833,0.0,148.05598176491415,142.36152092780208,133.25038358842275,142.36152092780205,1434.2304446381984,414.2304446381984,14.804851197539328,0.0,0.0,0.0,12.584758450017706]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":134.11095738582384,"displaced_free":82.7563898954179,"displaced_debt":75.92600970008888,"owners":142.36152092780208},"consumption_index":{"workers":134.1109573858238,"displaced_free":82.75638989541791,"displaced_debt":75.92600970008888,"owners":142.36152092780205},"wealth_change":{"workers":201.07117131345473,"displaced_free":146.69944414792798,"displaced_debt":93.33413751875062,"owners":414.2304446381984},"real_wealth":{"workers":421.0711713134547,"displaced_free":366.699444147928,"displaced_debt":113.33413751875062,"owners":1434.2304446381984},"equity_share":{"workers":0.7078375456280732,"displaced_free":0.08958182323482877,"displaced_debt":0.06789569459170515,"owners":0.13468493654539287},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":1.4210854715202004e-13},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":99.65257919994671,"displaced_free":99.65257919994674,"displaced_debt":93.23200601808935,"owners":106.63990536506716},"consumption_index":{"workers":99.65257919994673,"displaced_free":99.65257919994674,"displaced_debt":93.23200601808934,"owners":106.63990536506716},"wealth_change":{"workers":155.73485606874925,"displaced_free":155.73485606874925,"displaced_debt":134.1742436483213,"owners":215.94690780168503},"real_wealth":{"workers":375.73485606874925,"displaced_free":375.73485606874925,"displaced_debt":154.1742436483213,"owners":1235.946907801685},"equity_share":{"workers":0.6934205640708733,"displaced_free":0.09906008058155334,"displaced_debt":0.07458836741838988,"owners":0.13293098792918343},"government_net_debt_to_output_pct":60.0,"max_money_error":3.552713678800501e-14}},"automation_minus_control_wealth":{"workers":45.336315244705474,"displaced_free":-9.035411920821275,"displaced_debt":-40.84010612957067,"owners":198.28353683651335}},{"ownership":"broad","saving_rule":"income_share","price_rule":"fixed_nominal","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"initial_wealth":{"workers":220.0,"displaced_free":220.0,"displaced_debt":20.0,"owners":1020.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.7,0.7,20.0,0.0,78.0,99.99999999999999,70.19999999999999,99.99999999999999,220.0,0.0,0.0,0.0,0.0,0.0,7.800000000000002],["displaced_free",0.1,0.1,20.0,0.0,78.0,100.00000000000001,70.2,100.0,220.0,0.0,0.0,0.0,0.0,0.0,7.8000000000000025],["displaced_debt",0.1,0.1,20.0,200.0,70.0,100.00000000000001,63.00000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,7.000000000000002],["owners",0.1,0.1,20.0,0.0,104.00000000000001,100.00000000000001,93.60000000000002,100.00000000000003,1020.0,0.0,0.0,0.0,0.0,0.0,10.399999999999991]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":200.0,"equity_units":1.0494200892857144,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.791232142857144,"real_capital":208.27,"private_loan":19.43725397085263,"consumption":72.83507142857141,"net_investment":8.09278571428571,"net_equity_issuance_cash":9.884017857142855,"money_identity_error":0.0,"groups":[["workers",0.735253203125,0.7006280998731866,17.86978125,0.0,81.16040145985401,104.05179674340258,73.04436131386862,104.05179674340258,232.93355839416063,12.933558394160627,10.072343749999998,0.0,0.0,0.0,7.9421249999999946],["displaced_free",0.10512825399424061,0.10017747427133393,17.538285620733813,0.0,79.65482520365723,102.12157077391953,71.68934268329151,102.12157077391953,232.78300076854094,12.783000768540944,10.256507988481204,0.0,0.0,0.0,7.794793609215027],["displaced_debt",0.10281373014573685,0.09797194774088687,15.741142950694744,194.3725397085263,71.49262005181717,102.13231435973883,64.34335804663546,102.13231435973884,27.58721820956131,7.5872182095613105,5.627460291473678,5.627460291473678,0.0,0.0,6.9960635336421095],["owners",0.10622490202073685,0.10122247811459242,23.719781249999993,0.0,107.72974452554745,103.58629281302639,96.95677007299268,103.58629281302638,1053.1087408759124,33.10874087591242,12.449804041473683,0.0,0.0,0.0,10.542125000000002]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":200.0,"equity_units":1.0892724512987013,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.571068181818173,"real_capital":216.81000000000003,"private_loan":19.082159952450354,"consumption":73.71572727272726,"net_investment":8.190636363636372,"net_equity_issuance_cash":7.970472402597402,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.7624520771550964,0.6999645279250858,18.177613891664656,0.0,84.23538822888308,107.99408747292702,75.81184940599478,107.99408747292703,246.08831370440492,26.088313704404925,7.771106865741859,0.0,0.0,0.0,8.07893950740651],["displaced_free",0.10905437275677594,0.1001167087506475,17.434886572193644,0.0,80.79357653254559,103.58150837505845,72.71421887929102,103.58150837505846,245.5905168666541,25.5905168666541,7.852237525070673,0.0,0.0,0.0,7.7488384765305085],["displaced_debt",0.10458920023774823,0.0960174840675078,15.550672648768593,190.82159952450354,72.06209547612617,102.94585068018027,64.85588592851356,102.94585068018026,35.35376394287932,15.353763942879318,3.550940184022764,3.550940184022764,0.0,0.0,6.911410066119377],["owners",0.11317680114908063,0.10390127925675886,24.060461719203346,0.0,111.49661038914662,107.20827922033328,100.34694935023197,107.2082792203333,1085.64855914318,65.64855914317991,13.903798256687567,0.0,0.0,0.0,10.69353854186815]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":200.0,"equity_units":1.1297042027809148,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.804402173913048,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.383353260869562,"real_capital":225.60000000000002,"private_loan":18.728495189537647,"consumption":74.46658695652175,"net_investment":8.274065217391296,"net_equity_issuance_cash":8.086350296442683,"money_identity_error":0.0,"groups":[["workers",0.7901923705427779,0.6994683817211762,18.453268405617337,0.0,87.12859601317909,111.7033282220245,78.41573641186119,111.7033282220245,259.45117293482133,39.45117293482133,7.925798110766136,0.0,0.0,0.0,8.201452624718817],["displaced_free",0.112989963792964,0.10001729967439654,17.214668099671584,0.0,81.28044470976575,104.20569834585352,73.15240023878917,104.2056983458535,258.35915476992096,38.35915476992096,7.871182072376099,0.0,0.0,0.0,7.650963599854039],["displaced_debt",0.10635752405231176,0.09414634715043,15.259279302926041,187.28495189537645,72.04791869998436,102.92559814283482,64.84312682998593,102.92559814283483,43.226588303925226,23.226588303925226,3.536647629127061,3.536647629127061,0.0,0.0,6.78190191241157],["owners",0.120164344392861,0.10636797145399719,24.51964114938541,0.0,115.77146449799629,111.31871586345794,104.19431804819665,111.31871586345795,1117.7397451316917,97.73974513169173,13.975086487560725,0.0,0.0,0.0,10.897618288615742]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":200.0,"equity_units":1.170640561476567,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.227124999999994,"real_capital":234.62000000000003,"private_loan":18.379204605988825,"consumption":75.09149999999998,"net_investment":8.343500000000006,"net_equity_issuance_cash":8.187271739130436,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.8183948772419585,0.6991000518636484,18.711736827675487,0.0,89.9062430158582,115.26441412289513,80.91561871427237,115.26441412289513,273.0149671471267,53.0149671471267,8.057859056908727,0.0,0.0,0.0,8.316327478966882],["displaced_free",0.1169037323311595,0.09986304607770043,16.896835841905055,0.0,81.18599803918343,104.084612870748,73.0673982352651,104.084612870748,271.03167622078274,51.03167622078274,7.827537076390986,0.0,0.0,0.0,7.509704818624465],["displaced_debt",0.10810397697005587,0.09234600314352752,14.892241737509249,183.79204605988824,71.55431465469908,102.220449506713,64.39888318922918,102.22044950671298,51.14394553268407,31.14394553268407,3.4929058354882336,3.4929058354882336,0.0,0.0,6.618774105559666],["owners",0.12723797493339303,0.10869089891512357,24.95751462685725,0.0,119.9159861951099,115.30383287991337,107.92438757559891,115.30383287991337,1149.432984382196,129.43298438219608,14.14726108106405,0.0,0.0,0.0,11.092228723047661]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":200.0,"equity_units":1.2120093114765669,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.101574999999983,"real_capital":243.85000000000002,"private_loan":18.036069295653274,"consumption":75.5937,"net_investment":8.399299999999997,"net_equity_issuance_cash":8.273749999999987,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.8470333162908988,0.6988670039663103,18.952786207503642,0.0,92.56550040294819,118.67371846531819,83.30895036265338,118.6737184653182,286.7717638986379,66.77176389863791,8.18241115684012,0.0,0.0,0.0,8.423460536668282],["displaced_free",0.1207730640282498,0.0996469770361041,16.484710405903986,0.0,80.51140613384119,103.21975145364256,72.46026552045707,103.21975145364254,283.55037193670717,63.550371936707165,7.738663394180613,0.0,0.0,0.0,7.3265379581795465],["displaced_debt",0.10981965352173363,0.09060957905343361,14.453163955436796,180.36069295653272,70.58932334767664,100.84189049668092,63.53039101290898,100.84189049668092,59.0459099366718,39.0459099366718,3.4313531033555176,3.4313531033555176,0.0,0.0,6.423628424638572],["owners",0.1343832776356845,0.11087643994415193,25.376872186133728,0.0,123.94076769784482,119.17381509408156,111.54669092806034,119.17381509408153,1180.7737586967423,160.77375869674233,14.290605404582912,0.0,0.0,0.0,11.278609860503881]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":200.0,"equity_units":1.2537403787842591,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.0876923076923126,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":31.00601923076922,"real_capital":253.27,"private_loan":17.70077120750749,"consumption":75.9759230769231,"net_investment":8.441769230769225,"net_equity_issuance_cash":8.346213461538463,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.8760800989059718,0.6987731381480262,19.17666982861191,0.0,95.10604016097467,121.93082071919828,85.5954361448772,121.9308207191983,300.71317628398475,80.71317628398475,8.299080747163696,0.0,0.0,0.0,8.522964368271957],["displaced_free",0.12457594750718422,0.09936343250584655,15.982098206463306,0.0,79.26267112409079,101.61880913344973,71.33640401168171,101.61880913344972,295.85767483869637,75.85767483869637,7.6057669578688225,0.0,0.0,0.0,7.103154758428136],["displaced_debt",0.11149614396246255,0.08893080724621741,13.94496394653805,177.0077120750749,69.15957322078955,98.79939031541366,62.243615898710594,98.79939031541365,66.8741645796607,46.8741645796607,3.352980881457831,3.352980881457831,0.0,0.0,6.197761754016913],["owners",0.14158818840864054,0.11293262209990983,25.776056739023012,0.0,127.83547452829724,122.91872550797812,115.05192707546753,122.91872550797811,1211.801020876217,191.80102087621708,14.40982154591211,0.0,0.0,0.0,11.456025217343555]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":200.0,"equity_units":1.2957654909637464,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666623,"bond_redemption":4.440892098500626e-16,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":30.939874999999983,"real_capital":262.86,"private_loan":17.374899317791165,"consumption":76.24049999999998,"net_investment":8.471166666666676,"net_equity_issuance_cash":8.40502243589744,"money_identity_error":-2.1316282072803006e-14,"groups":[["workers",0.9055081377181451,0.698821001201891,19.383585730955193,0.0,97.5274753758752,125.03522484086567,87.77472783828767,125.03522484086565,314.8304111406431,94.8304111406431,8.408011089192351,0.0,0.0,0.0,8.614926991535645],["displaced_free",0.12829120621258966,0.0990080435906431,15.392845432174397,0.0,77.44827890402213,99.29266526156684,69.70345101361991,99.29266526156682,307.8965183290797,87.8965183290797,7.430517410810871,0.0,0.0,0.0,6.841264636521958],["displaced_debt",0.11312550341104417,0.08730399458848473,13.369547073980748,173.74899317791164,67.2681613785195,96.097373397885,60.541345240667546,96.097373397885,74.57157817149898,54.571578171498984,3.258718897163265,3.258718897163265,0.0,0.0,5.942020921769222],["owners",0.14884064362196744,0.11486696061898116,26.15375737715845,0.0,131.59123208633184,126.53003085224215,118.43210887769864,126.53003085224213,1242.5479673196285,222.54796731962847,14.50491042665381,0.0,0.0,0.0,11.623892167625982]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":200.0,"equity_units":1.338017901678032,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.697142857142855,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":30.902642857142837,"real_capital":272.6,"private_loan":17.05997625163904,"consumption":76.38942857142855,"net_investment":8.48771428571429,"net_equity_issuance_cash":8.450482142857142,"money_identity_error":-2.842170943040401e-14,"groups":[["workers",0.9352907200846471,0.699012112552218,19.57369767008974,0.0,99.82942345400961,127.98644032565335,89.84648110860864,127.98644032565333,329.11431538687253,109.11431538687253,8.50930924757201,0.0,0.0,0.0,8.699421186706553],["displaced_free",0.13189848736932852,0.0985775206773484,14.720909613653985,0.0,75.07932043393653,96.25553901786735,67.57138839054288,96.25553901786733,319.61068696166836,99.61068696166836,7.214562313477737,0.0,0.0,0.0,6.542626494957329],["displaced_debt",0.11470011874180479,0.0857239044395126,12.727954351688874,170.59976251639037,64.91488558238406,92.7355508319772,58.42339702414565,92.73555083197722,82.08180413645186,62.081804136451865,3.149230661521243,3.149230661521243,0.0,0.0,5.656868600750613],["owners",0.15612857548225165,0.116686462330921,26.508823772600365,0.0,135.19982980561207,129.99983635155007,121.67984682505086,129.99983635155004,1273.0426493072882,253.04264930728823,14.575863720568387,0.0,0.0,0.0,11.781699454489054]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":200.0,"equity_units":1.3804321658405936,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.9347844827586207,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.893892241379298,"real_capital":282.47,"private_loan":16.757481503548405,"consumption":76.42443103448274,"net_investment":8.491603448275853,"net_equity_issuance_cash":8.482852832512316,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",0.9654014518756049,0.6993472593329046,19.74713659938321,0.0,102.01148276679817,130.78395226512586,91.81033449011835,130.78395226512586,343.5554133321493,123.55541333214933,8.603066225987956,0.0,0.0,0.0,8.776505155281425],["displaced_free",0.1353782852725762,0.09806949491802056,13.97036485288549,0.0,72.1693307920159,92.52478306668704,64.95239771281432,92.52478306668705,330.94513533238876,110.94513533238876,6.959595806495373,0.0,0.0,0.0,6.209051045726879],["displaced_debt",0.11621259248225796,0.08418565964919546,12.020506901777184,167.57481503548405,62.09658430666459,88.70940615237798,55.88692587599814,88.70940615237798,89.34891495364579,69.34891495364579,3.0249474809063326,3.0249474809063326,0.0,0.0,5.34244751190097],["owners",0.16343983621015454,0.1183975860998793,26.84024963586168,0.0,138.65370553373214,133.32087070551168,124.78833498035894,133.32087070551165,1303.3085120504204,283.3085120504204,14.622521455805781,0.0,0.0,0.0,11.928999838160745]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.422943954633697,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913249999999998,"real_capital":292.45,"private_loan":16.468871832476164,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.502357758620688,"money_identity_error":0.0,"groups":[["workers",0.995814202471582,0.6998267213749333,19.904002715244424,0.0,104.07321681173556,133.4272010406866,93.66589513056199,133.4272010406866,358.1439367982984,138.1439367982984,8.689357313136318,0.0,0.0,0.0,8.846223428997524],["displaced_free",0.13871197787679115,0.09748239024108243,13.14536336002001,0.0,68.7339260654641,88.12041803264628,61.86053345891769,88.12041803264628,341.8462577807085,121.84625778070853,6.66738520842993,0.0,0.0,0.0,5.842383715564452],["displaced_debt",0.11765564083761917,0.08268466263515403,11.246964264598214,164.68871832476162,58.80765628548084,84.0109375506869,52.926890656932756,84.01093755068693,96.31709131185285,76.31709131185285,2.88609671072242,2.88609671072242,0.0,0.0,4.998650784265868],["owners",0.1707621334477047,0.12000622574883023,27.147153368670864,0.0,141.9458999669065,136.48644227587164,127.75130997021583,136.4864422758716,1333.3648689280494,313.3648689280494,14.644594475100309,0.0,0.0,0.0,12.065401497187054]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.465358954633697,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.913250000000005,"real_capital":302.42999999999995,"private_loan":16.21626525949029,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999999,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",1.0267638480901344,0.7006910114708377,19.910244283612975,0.0,104.10585246333582,133.4690416196613,93.69526721700224,133.4690416196613,368.55452204463194,148.55452204463194,8.842755891014992,0.0,0.0,0.0,8.848997459383545],["displaced_free",0.14165206922912366,0.0966671468319741,13.077325179638976,0.0,68.37817087392928,87.66432163324268,61.54035378653636,87.66432163324266,348.6840748681015,128.6840748681015,5.88018270466502,0.0,0.0,0.0,5.812144524283989],["displaced_debt",0.11891867370254855,0.08115327191778429,11.150699048785242,162.16265259490288,58.30430875181824,83.29186964545463,52.473877876636415,83.29186964545463,102.14752218703467,82.14752218703467,2.5260657298587628,2.5260657298587628,0.0,0.0,4.955866243904552],["owners",0.17802436361189033,0.12148856977940396,27.26776578628502,0.0,142.57655313090206,137.09283954894428,128.31889781781186,137.09283954894428,1347.6225242411392,327.6225242411392,14.524460328371273,0.0,0.0,0.0,12.119007016126666]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.507773954633697,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.91325000000001,"real_capital":312.4099999999999,"private_loan":15.965454913203317,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999993,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",1.0577134618549242,0.7015066539678279,19.921495488611445,0.0,104.16468229339318,133.54446447870922,93.74821406405385,133.54446447870922,378.9709902739712,158.9709902739712,8.84274678993994,0.0,0.0,0.0,8.853997994938418],["displaced_free",0.14458105516235004,0.09589040500270146,12.994835963735209,0.0,67.94685471234096,87.11135219530892,61.15216924110687,87.11135219530892,355.47876033933557,135.47876033933557,5.857971866452744,0.0,0.0,0.0,5.775482650548982],["displaced_debt",0.12017272543398341,0.07970208336910722,11.042085821482418,159.65454913203317,57.73639645219565,82.48056636027951,51.96275680697609,82.48056636027951,107.92116183225421,87.92116183225421,2.5081034628697263,2.5081034628697263,0.0,0.0,4.90759369843663],["owners",0.1853067121824393,0.12290085766036345,27.380109794502314,0.0,143.16397278171146,137.657666136261,128.8475755035403,137.65766613626099,1361.9389215193105,341.9389215193105,14.564697141097906,0.0,0.0,0.0,12.168937686445478]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.5501889546336969,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.913250000000012,"real_capital":322.3899999999999,"private_loan":15.717226296254992,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999993,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",1.0886818088865036,0.7022897470868347,19.932113406116905,0.0,104.22020081629755,133.61564207217634,93.7981807346678,133.6156420721763,389.393010355601,169.393010355601,8.84809915187982,0.0,0.0,0.0,8.858717069385287],["displaced_free",0.14749043139639426,0.0951435184436891,12.916950292164131,0.0,67.53960937079285,86.58924278306773,60.78564843371356,86.58924278306775,362.2327212764149,142.2327212764149,5.818752468088464,0.0,0.0,0.0,5.740866796517388],["displaced_debt",0.12141386851872504,0.07832198014042399,10.939524268528658,157.17226296254992,57.200126894267484,81.7144669918107,51.480114204840746,81.71446699181071,113.64117452168097,93.64117452168097,2.48228616948325,2.48228616948325,0.0,0.0,4.862010786012734],["owners",0.19260284583207404,0.12424475432905228,27.486231596488928,0.0,143.71885802085714,138.19120963543958,129.34697221877144,138.19120963543955,1376.3108073213964,356.3108073213964,14.592267299269487,0.0,0.0,0.0,12.216102931772852]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.592603954633697,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":30.91325000000002,"real_capital":332.36999999999983,"private_loan":15.471420980372566,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999997,"money_identity_error":2.842170943040401e-14,"groups":[["workers",1.1196674965847773,0.7030420170231862,19.942307600469693,0.0,104.2735037933056,133.68397922218665,93.84615341397503,133.68397922218665,399.8203607349315,179.8203607349315,8.853053628078186,0.0,0.0,0.0,8.863247822430976],["displaced_free",0.15038145074241238,0.09442488843813056,12.842840880230195,0.0,67.15210917767422,86.0924476636849,60.436898259906805,86.0924476636849,368.94793219418233,148.94793219418233,5.78203869203624,0.0,0.0,0.0,5.707929280102304],["displaced_debt",0.12264289509813718,0.07700778008324446,10.842152311584181,154.71420980372565,56.69099247887154,80.98713211267363,51.02189323098439,80.98713211267363,119.31027376956808,99.31027376956808,2.4580531588242747,2.4580531588242747,0.0,0.0,4.818734360704076],["owners",0.19991211220837013,0.12552531445543874,27.586353604897848,0.0,144.24237179031556,138.6945882599188,129.818134611284,138.6945882599188,1390.7350445004279,370.7350445004279,14.618532752592163,0.0,0.0,0.0,12.260601602176813]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.635018954633697,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":30.913250000000037,"real_capital":342.3499999999998,"private_loan":15.2279146063761,"consumption":76.34700000000004,"net_investment":8.482999999999976,"net_equity_issuance_cash":8.482999999999993,"money_identity_error":4.263256414560601e-14,"groups":[["workers",1.1506698221305218,0.7037654327306029,19.952100543033986,0.0,104.32470872174633,133.74962656634145,93.8922378495717,133.74962656634145,410.25283160710615,190.25283160710615,8.857807298784133,0.0,0.0,0.0,8.867600241348432],["displaced_free",0.15325502970091692,0.09373287647007833,12.772229333797998,0.0,66.78289847737516,85.61910061201944,60.10460862963764,85.61910061201942,375.6262220419198,155.6262220419198,5.74715791700908,0.0,0.0,0.0,5.676546370576885],["displaced_debt",0.12386042696811951,0.07575473459625347,10.749644696978793,152.27914606376098,56.20729253322244,80.29613219031779,50.586563279900204,80.29613219031778,124.93100302289038,104.93100302289038,2.435063739964649,2.435063739964649,0.0,0.0,4.77761986532391],["owners",0.20723367583413876,0.12674695620306528,27.680922167985393,0.0,144.7368479371785,139.17004609344087,130.26316314346067,139.17004609344087,1405.2087292941458,385.20872929414577,14.643127251537287,0.0,0.0,0.0,12.302632074660167]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.6774339546336972,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":30.913250000000055,"real_capital":352.32999999999976,"private_loan":14.986590432343743,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000006,"money_identity_error":5.684341886080802e-14,"groups":[["workers",1.1816881115151474,0.704461781193164,19.96151786536803,0.0,104.37394962283938,133.81275592671716,93.93655466055544,133.81275592671713,420.6902265693901,200.69022656939012,8.8623683956073,0.0,0.0,0.0,8.871785717941348],["displaced_free",0.15611201768602462,0.09306596975385237,12.704856054448669,0.0,66.43061989254207,85.16746140069495,59.787557903287855,85.16746140069495,382.2692840311739,162.26928403117392,5.713975970215404,0.0,0.0,0.0,5.646602690866072],["displaced_debt",0.1250670478382813,0.07455855265883914,10.661690189396985,149.8659043234374,55.74739968312149,79.63914240445928,50.17265971480934,79.63914240445929,130.5057429912025,110.50574299120251,2.4132417403235684,2.4132417403235684,0.0,0.0,4.73852897306533],["owners",0.21456677759424375,0.1279136963941444,27.77032869857818,0.0,145.20433306446108,139.61955102352027,130.68389975801497,139.61955102352024,1419.729162600592,399.72916260059196,14.66620352020998,0.0,0.0,0.0,12.342368310479195]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.719848954633697,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":30.913250000000065,"real_capital":362.3099999999997,"private_loan":14.747339325779027,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483,"money_identity_error":7.105427357601002e-14,"groups":[["workers",1.2127217352074835,0.7051326989734257,19.9705828301753,0.0,104.42134813163555,133.8735232456866,93.979213318472,133.87352324568658,431.1323613825537,211.1323613825537,8.866749626381752,0.0,0.0,0.0,8.875814591189025],["displaced_free",0.15895319877953762,0.09242276675011403,12.640488961360818,0.0,66.09405992868402,84.7359742675436,59.484653935815615,84.73597426754361,388.87869002404244,168.87869002404244,5.682362187025986,0.0,0.0,0.0,5.61799509393814],["displaced_debt",0.12626330337110486,0.0734153444294747,10.578002504584783,147.47339325779026,55.30981701743677,79.01402431062395,49.778835315693094,79.01402431062395,136.03672469294617,116.03672469294617,2.392511065647165,2.392511065647165,0.0,0.0,4.701334446482122],["owners",0.22191071727557105,0.1290291898469856,27.854928722827353,0.0,145.6466861324306,140.0448905119525,131.08201751918756,140.0448905119525,1434.2938312138351,414.2938312138351,14.687879362654597,0.0,0.0,0.0,12.379968321256598]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.762263954633697,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":30.91325000000007,"real_capital":372.2899999999997,"private_loan":14.510059141617859,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999995,"money_identity_error":7.105427357601002e-14,"groups":[["workers",1.2437701036703321,0.7057796877703609,19.97931674199335,0.0,104.46701564440968,133.9320713389868,94.02031407996871,133.93207133898676,441.57906294699455,221.57906294699455,8.870962417956765,0.0,0.0,0.0,8.879696329774823],["displaced_free",0.16177929896480986,0.09180196788309003,12.578919463469408,0.0,65.77212791356554,84.32324091482761,59.19491512220898,84.3232409148276,395.45590281539893,175.45590281539893,5.652200370544477,0.0,0.0,0.0,5.590630872653071],["displaced_debt",0.12744970429191071,0.0723215747316368,10.49831787845052,145.1005914161786,54.89316537751906,78.41880768217008,49.40384883976715,78.41880768217007,141.52604123069804,121.52604123069804,2.372801841611689,2.372801841611689,0.0,0.0,4.665919057089116],["owners",0.22926484770664426,0.13009676961491226,27.935045464126677,0.0,146.06559719804798,140.4476896135077,131.4590374782432,140.44768961350766,1448.9003909336395,428.9003909336395,14.708260862146435,0.0,0.0,0.0,12.41557576183407]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.804678954633697,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":30.913250000000087,"real_capital":382.26999999999964,"private_loan":14.274654167550661,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000008,"money_identity_error":9.237055564881302e-14,"groups":[["workers",1.2748326639206216,0.7064041283616451,19.98773914972488,0.0,104.51105437764643,133.98853125339286,94.05994893988179,133.98853125339286,452.03016838475924,232.03016838475924,8.875017214368421,0.0,0.0,0.0,8.883439622099942],["displaced_free",0.16459099220120302,0.09120236692437671,12.51995938322959,0.0,65.46383991231158,83.92799988757895,58.917455921080425,83.92799988757893,402.00228680663,182.00228680663002,5.6233864727863,0.0,0.0,0.0,5.56442639254648],["displaced_debt",0.1286267291622467,0.07127402291248783,10.422393114791806,142.7465416755066,54.4961731492382,77.85167592748314,49.04655583431438,77.85167592748314,146.97565854562188,126.97565854562188,2.354049740671984,2.354049740671984,0.0,0.0,4.632174717685249],["owners",0.2366285693496257,0.13111948180149038,28.01097345390449,0.0,146.46260629492545,140.82942912973598,131.8163456654329,140.82942912973598,1463.5466515631322,443.5466515631322,14.727443285962849,0.0,0.0,0.0,12.449321535068663]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.847093954633697,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":30.91325000000009,"real_capital":392.2499999999996,"private_loan":14.04103461679043,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999995,"money_identity_error":9.947598300641403e-14,"groups":[["workers",1.3059088964455046,0.7070072928176971,19.99586802813642,0.0,104.55355831705319,134.04302348340153,94.09820248534787,134.0430234834015,462.48552421646457,242.48552421646457,8.878923578537972,0.0,0.0,0.0,8.887052456949515],["displaced_free",0.16738890567905454,0.09062284312020823,12.463438369547791,0.0,65.16830520024989,83.5491092310896,58.6514746802249,83.5491092310896,408.51911732665513,188.51911732665513,5.595826955703038,0.0,0.0,0.0,5.539305942021242],["displaced_debt",0.12979482691604785,0.07026974810373837,10.350003779256953,140.4103461679043,54.117666819644185,77.31095259949169,48.70590013767976,77.3109525994917,152.38742522758628,132.38742522758628,2.336195507602304,2.336195507602304,0.0,0.0,4.600001679669754],["owners",0.2440013255930901,0.1321001159583562,28.082981654240378,0.0,146.83911976073398,141.1914613083981,132.1552077846606,141.19146130839806,1478.2305635392058,458.23056353920583,14.745512486928813,0.0,0.0,0.0,12.481325179662388]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":134.04302348340153,"displaced_free":83.5491092310896,"displaced_debt":77.31095259949169,"owners":141.1914613083981},"consumption_index":{"workers":134.0430234834015,"displaced_free":83.5491092310896,"displaced_debt":77.3109525994917,"owners":141.19146130839806},"wealth_change":{"workers":242.48552421646457,"displaced_free":188.51911732665513,"displaced_debt":132.38742522758628,"owners":458.23056353920583},"real_wealth":{"workers":462.48552421646457,"displaced_free":408.51911732665513,"displaced_debt":152.38742522758628,"owners":1478.2305635392058},"equity_share":{"workers":0.7070072928176971,"displaced_free":0.09062284312020823,"displaced_debt":0.07026974810373837,"owners":0.1321001159583562},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":9.947598300641403e-14},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":99.65257919994671,"displaced_free":99.65257919994674,"displaced_debt":93.23200601808935,"owners":106.63990536506716},"consumption_index":{"workers":99.65257919994673,"displaced_free":99.65257919994674,"displaced_debt":93.23200601808934,"owners":106.63990536506716},"wealth_change":{"workers":155.73485606874925,"displaced_free":155.73485606874925,"displaced_debt":134.1742436483213,"owners":215.94690780168503},"real_wealth":{"workers":375.73485606874925,"displaced_free":375.73485606874925,"displaced_debt":154.1742436483213,"owners":1235.946907801685},"equity_share":{"workers":0.6934205640708733,"displaced_free":0.09906008058155334,"displaced_debt":0.07458836741838988,"owners":0.13293098792918343},"government_net_debt_to_output_pct":60.0,"max_money_error":3.552713678800501e-14}},"automation_minus_control_wealth":{"workers":86.75066814771532,"displaced_free":32.78426125790588,"displaced_debt":-1.7868184207350168,"owners":242.2836557375208}},{"ownership":"broad","saving_rule":"income_share","price_rule":"profit_multiple","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"initial_wealth":{"workers":220.0,"displaced_free":220.0,"displaced_debt":20.0,"owners":1020.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.7,0.7,20.0,0.0,78.0,99.99999999999999,70.19999999999999,99.99999999999999,220.0,0.0,0.0,0.0,0.0,0.0,7.800000000000002],["displaced_free",0.1,0.1,20.0,0.0,78.0,100.00000000000001,70.2,100.0,220.0,0.0,0.0,0.0,0.0,0.0,7.8000000000000025],["displaced_debt",0.1,0.1,20.0,200.0,70.0,100.00000000000001,63.00000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,7.000000000000002],["owners",0.1,0.1,20.0,0.0,104.00000000000001,100.00000000000001,93.60000000000002,100.00000000000003,1020.0,0.0,0.0,0.0,0.0,0.0,10.399999999999991]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":209.4749999999999,"equity_units":1.0471847134843912,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.791232142857144,"real_capital":208.27,"private_loan":19.43725397085263,"consumption":72.83507142857141,"net_investment":8.09278571428571,"net_equity_issuance_cash":9.884017857142855,"money_identity_error":0.0,"groups":[["workers",0.7336586257309942,0.7006009697084159,17.86978125,0.0,81.16040145985401,104.05179674340258,73.04436131386862,104.05179674340258,242.61604014598535,22.61604014598535,10.072343749999998,0.0,0.0,0.0,7.9421249999999946],["displaced_free",0.10489629215346997,0.10016980844233217,17.538285620733813,0.0,79.65482520365723,102.12157077391953,71.68934268329151,102.12157077391953,242.46548252036567,22.46548252036567,10.256507988481204,0.0,0.0,0.0,7.794793609215027],["displaced_debt",0.10268645914379936,0.09805954749102623,15.741142950694744,194.3725397085263,71.49262005181717,102.13231435973883,64.34335804663546,102.13231435973884,37.26969996138604,17.26969996138604,5.627460291473678,5.627460291473678,0.0,0.0,6.9960635336421095],["owners",0.1059433364561278,0.10116967435822576,23.719781249999993,0.0,107.72974452554745,103.58629281302639,96.95677007299268,103.58629281302638,1062.7912226277372,42.79122262773717,12.449804041473683,0.0,0.0,0.0,10.542125000000002]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":208.55919417816767,"equity_units":1.085401548920514,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.571068181818184,"real_capital":216.81,"private_loan":19.082324864043823,"consumption":73.71572727272728,"net_investment":8.190636363636358,"net_equity_issuance_cash":7.970472402597399,"money_identity_error":0.0,"groups":[["workers",0.7597418004645754,0.6999638071460065,18.17732821102962,0.0,84.23406437970546,107.9923902303916,75.81065794173492,107.99239023039162,254.9665459440638,34.966545944063796,7.771265577205766,0.0,0.0,0.0,8.078812538235383],["displaced_free",0.10866129637388397,0.10011160982951706,17.434841684155884,0.0,80.79336852057492,103.58124169304476,72.71403166851744,103.58124169304476,254.4680211977125,34.46802119771249,7.852262462869428,0.0,0.0,0.0,7.748818526291501],["displaced_debt",0.1043882738645908,0.09617479721528881,15.556609466133411,190.8232486404382,72.08960679408848,102.98515256298356,64.88064611467964,102.98515256298354,44.2551412091024,24.255141209102398,3.5492910680880905,3.5492910680880905,0.0,0.0,6.91404865161485],["owners",0.11261017821746389,0.1037497858091877,24.056569554321563,0.0,111.4785740273985,107.19093656480626,100.33071662465865,107.19093656480625,1094.5142827416787,74.5142827416787,13.904311454576103,0.0,0.0,0.0,10.691808690809577]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":208.93189274102207,"equity_units":1.1241048325138234,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.804402173913048,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.383353260869576,"real_capital":225.6,"private_loan":18.728659168739796,"consumption":74.46658695652175,"net_investment":8.274065217391296,"net_equity_issuance_cash":8.086350296442689,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.7862952466286979,0.6994856919797368,18.4532605247669,0.0,87.12855880310775,111.70328051680481,78.41570292279698,111.7032805168048,268.92689142005986,48.92689142005986,7.925516808381347,0.0,0.0,0.0,8.20144912211862],["displaced_free",0.11242835716087837,0.10001590057170741,17.21565050613051,0.0,81.28508322114482,104.21164515531386,73.15657489903033,104.21164515531386,267.83510103001254,47.83510103001254,7.87059140297226,0.0,0.0,0.0,7.651400224946894],["displaced_debt",0.10608100583894002,0.09436931749658278,15.26993200809513,187.28659168739796,72.09821630714661,102.99745186735231,64.88839467643196,102.99745186735231,52.714505965371806,32.714505965371806,3.536656953040276,3.536656953040276,0.0,0.0,6.78663644804228],["owners",0.11930022288530723,0.10612908995197311,24.50806120371045,0.0,115.7167888499544,111.26614312495613,104.14510996495895,111.26614312495612,1127.2133917792926,107.21339177929258,13.977636949744928,0.0,0.0,0.0,10.89247164609354]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":208.69939636801183,"equity_units":1.1633348057749504,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.227125000000015,"real_capital":234.61999999999998,"private_loan":18.379253877791093,"consumption":75.0915,"net_investment":8.343499999999992,"net_equity_issuance_cash":8.18727173913043,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.8133217727131091,0.6991295787555487,18.711932625246515,0.0,89.90718378496824,115.26562023713876,80.91646540647142,115.26562023713876,282.37546850325833,62.37546850325833,8.057742399629939,0.0,0.0,0.0,8.316414500109559],["displaced_free",0.11617879439746126,0.09986703210523239,16.89931913799755,0.0,81.19792979218043,104.0999099899749,73.07813681296238,104.09990998997489,280.3932559493327,60.39325594933268,7.8271398739096405,0.0,0.0,0.0,7.510808505776687],["displaced_debt",0.10775520948796533,0.09262613733643485,14.907287140417903,183.79253877791092,71.62660487888482,102.32372125554974,64.46394439099633,102.32372125554973,60.53969742592131,40.53969742592131,3.494052909487031,3.494052909487031,0.0,0.0,6.625460951296844],["owners",0.12607902917641467,0.10837725180278404,24.93861534485893,0.0,119.82517883415701,115.21651810976635,107.84266095074132,115.21651810976635,1158.7646777952398,138.76467779523978,14.147327810498064,0.0,0.0,0.0,11.083829042159525]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":207.9152096191913,"equity_units":1.2031286718184875,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.101575000000025,"real_capital":243.84999999999997,"private_loan":18.035888500913913,"consumption":75.5937,"net_investment":8.399299999999997,"net_equity_issuance_cash":8.273750000000005,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.8408699783951757,0.6989027841255165,18.953130545107957,0.0,92.56718214948941,118.67587455062741,83.31046393454046,118.67587455062743,295.2854775543068,75.2854775543068,8.182415655742105,0.0,0.0,0.0,8.423613575603538],["displaced_free",0.11990084433511539,0.0996575404972183,16.489100174387417,0.0,80.53284578455393,103.24723818532554,72.47956120609854,103.24723818532556,292.06724396584923,72.06724396584923,7.7387079300045425,0.0,0.0,0.0,7.328488966394406],["displaced_debt",0.10940667778365218,0.09093514297044203,14.471963285173736,180.35888500913913,70.68113936592788,100.97305623703983,63.6130254293351,100.97305623703984,67.67714475528378,47.67714475528378,3.4336537687717983,3.4336537687717983,0.0,0.0,6.431983682299434],["owners",0.13295117130454406,0.11050453240682308,25.351272724683156,0.0,123.81573980309233,119.05359596451187,111.4341658227831,119.05359596451184,1189.1602903767418,169.16029037674184,14.288228711028985,0.0,0.0,0.0,11.267232322081409]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":206.6279408205356,"equity_units":1.243521144532463,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.087692307692312,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.006019230769247,"real_capital":253.26999999999998,"private_loan":17.700253481917724,"consumption":75.97592307692308,"net_investment":8.44176923076924,"net_equity_issuance_cash":8.346213461538463,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.8689853956809542,0.6988103093395118,19.177098692155877,0.0,95.1081670950983,121.93354755781834,85.59735038558847,121.93354755781836,307.6331350047063,87.63313500470628,8.299186827243581,0.0,0.0,0.0,8.523154974291499],["displaced_free",0.12358211833500389,0.09938079370694423,15.98860712242087,0.0,79.29495187085219,101.66019470622076,71.36545668376698,101.66019470622076,302.78706566400695,82.78706566400695,7.606540661931384,0.0,0.0,0.0,7.106047609964827],["displaced_debt",0.1110310225729549,0.08928760323950917,13.966673229449954,177.0025348191772,69.26723966918433,98.95319952740617,62.3405157022659,98.95319952740618,74.07796586453179,54.07796586453179,3.356350189961883,3.356350189961883,0.0,0.0,6.20741032419998],["owners",0.13992260794355,0.1125212937140348,25.744836495345734,0.0,127.68063879427547,122.76984499449563,114.91257491484792,122.76984499449563,1218.3918860994618,198.39188609946177,14.404935972786292,0.0,0.0,0.0,11.442149553486995]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":204.88192027952195,"equity_units":1.2845448835936277,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666628,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.939875000000008,"real_capital":262.86,"private_loan":17.373952731763257,"consumption":76.24049999999998,"net_investment":8.471166666666676,"net_equity_issuance_cash":8.405022435897436,"money_identity_error":0.0,"groups":[["workers",0.897712822634695,0.6988567189051924,19.384042334238035,0.0,97.52977275088321,125.03817019344001,87.77679547579488,125.03817019344,319.3972343853038,99.39723438530382,8.408186284245856,0.0,0.0,0.0,8.615129926328018],["displaced_free",0.12720969996758427,0.0990309498658419,15.40142678498936,0.0,77.49145552195904,99.3480198999475,69.74230996976314,99.3480198999475,312.48804097403143,92.48804097403143,7.432258908537901,0.0,0.0,0.0,6.845078571106384],["displaced_debt",0.11262365090106356,0.08767591723691971,13.39318480744906,173.73952731763256,67.38709337081288,96.2672762440184,60.648384033731595,96.2672762440184,79.69715789979696,59.69715789979696,3.263007501544679,3.263007501544679,0.0,0.0,5.952526581088469],["owners",0.1469987100902848,0.11443641399204592,26.118342067895306,0.0,131.41304185104556,126.35869408754381,118.271737665941,126.35869408754382,1246.4509238542987,226.4509238542987,14.497653959170801,0.0,0.0,0.0,11.608152030175685]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":202.71771218418462,"equity_units":1.3262308421209181,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.697142857142855,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.902642857142865,"real_capital":272.6,"private_loan":17.058527803811632,"consumption":76.38942857142857,"net_investment":8.487714285714276,"net_equity_issuance_cash":8.450482142857135,"money_identity_error":7.105427357601002e-15,"groups":[["workers",0.9270968445819234,0.699046361415712,19.57414610585469,0.0,99.83171055809312,127.9893725103758,89.84853950228383,127.9893725103758,330.5587763621678,110.5587763621678,8.509516719874311,0.0,0.0,0.0,8.699620491490968],["displaced_free",0.1307700298640245,0.09860276635920795,14.731213450889099,0.0,75.131871880673,96.32291266752948,67.6186846926057,96.3229126675295,321.11091532732814,101.11091532732814,7.217419312273192,0.0,0.0,0.0,6.5472059781729275],["displaced_debt",0.11417963199690899,0.08609333184735177,12.752435247149831,170.58527803811631,65.03974260841443,92.9139180120206,58.53576834757298,92.91391801202062,84.49286308433123,64.49286308433123,3.1542492795162422,3.1542492795162422,0.0,0.0,5.667748998733257],["owners",0.15418433567806125,0.1162575403777283,26.47089998954965,0.0,135.0064116042605,129.81385731178895,121.50577044383446,129.81385731178892,1273.3288444302143,253.3288444302143,14.566535797661748,0.0,0.0,0.0,11.764844439799838]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":200.17254279462415,"equity_units":1.36860854644581,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.9347844827586202,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.893892241379337,"real_capital":282.47,"private_loan":16.755479475290066,"consumption":76.42443103448274,"net_investment":8.491603448275853,"net_equity_issuance_cash":8.482852832512325,"money_identity_error":2.1316282072803006e-14,"groups":[["workers",0.9571823383268695,0.6993835752469993,19.747574974133165,0.0,102.01374736136485,130.78685559149338,91.81237262522836,130.78685559149338,341.10064854415816,121.10064854415816,8.603271120225164,0.0,0.0,0.0,8.776699988503632],["displaced_free",0.134248824178792,0.09809147000245448,13.9817203423635,0.0,72.22799197123875,92.59998970671634,65.00519277411487,92.59998970671636,328.60197017295127,108.60197017295127,6.963591038464935,0.0,0.0,0.0,6.214097929939335],["displaced_debt",0.11569356754616408,0.08453371699790489,12.044643618093263,167.55479475290065,62.22127186367483,88.88753123382118,55.99914467730734,88.88753123382119,88.42571307786747,68.42571307786747,3.0304832852156736,3.0304832852156736,0.0,0.0,5.3531749413747765],["owners",0.16148381639398435,0.11799123775264127,26.80168880681793,0.0,138.4545046355324,133.1293313803196,124.60905417197917,133.12933138031963,1299.017218680698,279.0172186806981,14.611556159866494,0.0,0.0,0.0,11.911861691919086]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":197.28066195492718,"equity_units":1.4117063223472472,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.913250000000033,"real_capital":292.45,"private_loan":16.46628734035154,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.502357758620688,"money_identity_error":4.263256414560601e-14,"groups":[["workers",0.9880149251193601,0.699872848537354,19.90447547062612,0.0,104.07568873529999,133.43037017346154,93.66811986176998,133.4303701734615,351.00734668627473,131.00734668627473,8.689533046007556,0.0,0.0,0.0,8.8464335425005],["displaced_free",0.13763100825980545,0.09749266266015305,13.156785357850792,0.0,68.79364892993878,88.19698580761383,61.914284036944906,88.19698580761383,334.9131170682771,114.91311706827707,6.672395143557505,0.0,0.0,0.0,5.847460159044795],["displaced_debt",0.11715945949965215,0.08299138258788191,11.269441654780872,164.66287340351536,58.925185123037245,84.17883589005322,53.03266661073352,84.17883589005321,91.4582652882283,71.4582652882283,2.8919213493852767,2.8919213493852767,0.0,0.0,5.008640735458165],["owners",0.1689009294684297,0.11964310621461108,27.109944692985554,0.0,141.75134479992445,136.29936999992736,127.57621031993202,136.29936999992736,1323.5078703527574,303.50787035275744,14.63252977121122,0.0,0.0,0.0,12.048864307993572]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":191.25790947161767,"equity_units":1.456060043578624,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.913250000000037,"real_capital":302.42999999999995,"private_loan":16.213103552307185,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999993,"money_identity_error":4.263256414560601e-14,"groups":[["workers",1.0203797384273112,0.7007813605814485,19.910844760423775,0.0,104.10899221136614,133.4730669376489,93.69809299022953,133.4730669376489,351.4172890270592,131.4172890270592,8.842895048168456,0.0,0.0,0.0,8.849264337966117],["displaced_free",0.1407087167029974,0.09663661696063802,13.086764153586778,0.0,68.42752498607464,87.72759613599314,61.58477248746719,87.72759613599314,332.0038990165653,112.0038990165653,5.886360828080357,0.0,0.0,0.0,5.81633962381634],["displaced_debt",0.11848324155260785,0.08137249701695425,11.170378609008793,162.13103552307183,58.40720841311786,83.43886916159694,52.56648757180607,83.43886916159694,88.99754582783734,68.99754582783734,2.531837880443547,2.531837880443547,0.0,0.0,4.964612715115013],["owners",0.17648834689570755,0.12120952544095932,27.234443914438078,0.0,142.40232112124485,136.92530877042776,128.16208900912036,136.9253087704277,1325.7804731426552,305.7804731426552,14.51153595429684,0.0,0.0,0.0,12.104197295305816]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":185.43191346450865,"equity_units":1.5018072930218738,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.91325000000004,"real_capital":312.4099999999999,"private_loan":15.96166894608193,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999992,"money_identity_error":4.263256414560601e-14,"groups":[["workers",1.0537606467008904,0.7016616922804771,19.922671640426362,0.0,104.1708321068045,133.55234885487758,93.75374889612407,133.55234885487755,351.84323226830696,131.84323226830696,8.842693849075781,0.0,0.0,0.0,8.854520729078379],["displaced_free",0.1438715457495265,0.09579893932998168,12.999365519393821,0.0,67.97053866349711,87.1417162352527,61.173484797147395,87.14171623525269,329.1566185102433,109.15661851024328,5.864894420590214,0.0,0.0,0.0,5.777495786397253],["displaced_debt",0.11983918186259866,0.07979664396319669,11.055035672106648,159.6166894608193,57.80410808944652,82.5772972706379,52.02369728050187,82.57729727063789,86.65698143448994,66.65698143448994,2.5143460622525504,2.5143460622525504,0.0,0.0,4.913349187602956],["owners",0.1843359187088582,0.12274272442634447,27.354397325515073,0.0,143.02952849942523,137.52839278790887,128.7265756494827,137.5283927879088,1327.9867153535895,307.9867153535895,14.551902573626693,0.0,0.0,0.0,12.157509922451144]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":179.78338582756342,"equity_units":1.5489918532689275,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.913250000000055,"real_capital":322.3899999999999,"private_loan":15.71287982041938,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000006,"money_identity_error":5.684341886080802e-14,"groups":[["workers",1.0882115933365775,0.7025289326345141,19.934131672722646,0.0,104.23075384430142,133.6291715952582,93.80767845987128,133.6291715952582,352.26261666850974,132.26261666850974,8.848154044469338,0.0,0.0,0.0,8.85961407676562],["displaced_free",0.14711137555611556,0.09497233652046515,12.914441636503366,0.0,67.52649221701107,86.57242591924496,60.773842995309955,86.57242591924495,326.34853358681227,106.34853358681227,5.82467572133639,0.0,0.0,0.0,5.739751838445937],["displaced_debt",0.121223008986097,0.07825929408877977,10.942655685940158,157.1287982041938,57.21650031864135,81.73785759805908,51.494850286777215,81.73785759805908,84.41492639882703,64.41492639882703,2.487891256625503,2.487891256625503,0.0,0.0,4.863402527084517],["owners",0.1924458753901376,0.12423943675624109,27.471480968498014,0.0,143.641730554238,138.11704860984423,129.2775574988142,138.1170486098442,1330.1011645112642,310.1011645112642,14.580354710752793,0.0,0.0,0.0,12.209547097110232]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":174.30692061433598,"equity_units":1.5976588824958917,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.913250000000062,"real_capital":332.36999999999983,"private_loan":15.466655181773177,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999999,"money_identity_error":7.105427357601002e-14,"groups":[["workers",1.1237657722963192,0.7033827962955096,19.94542128376002,0.0,104.28978449024846,133.70485191057494,93.86080604122363,133.70485191057494,352.6755397636883,132.67553976368828,8.853342070633742,0.0,0.0,0.0,8.864631681671113],["displaced_free",0.15043074877466323,0.09415698834262892,12.831379912000717,0.0,67.09218254640898,86.01561864924227,60.38296429176808,86.01561864924228,323.57951265671073,103.57951265671073,5.785897240947402,0.0,0.0,0.0,5.7028355164447575],["displaced_debt",0.12263560142808609,0.0767595653688618,10.832693243429006,154.66655181773177,56.64153329897518,80.91647614139312,50.97737996907766,80.91647614139312,82.26880217866442,62.268802178664416,2.4622463864620245,2.4622463864620245,0.0,0.0,4.8145303304128895],["owners",0.2008267599968231,0.12570064999299968,27.58547785825022,0.0,144.23779272287697,138.69018531045862,129.81401345058927,138.69018531045862,1332.1258479952792,312.1258479952792,14.60846187815437,0.0,0.0,0.0,12.260212381444546]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":168.9972765514258,"equity_units":1.6478549576818642,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.913250000000065,"real_capital":342.3499999999998,"private_loan":15.222941208315591,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999993,"money_identity_error":7.105427357601002e-14,"groups":[["workers",1.1604581949135502,0.7042235055359701,19.956536758918336,0.0,104.34790462179522,133.77936489973746,93.9131141596157,133.77936489973746,353.082101215826,133.08210121582601,8.858456417694265,0.0,0.0,0.0,8.869571892852589],["displaced_free",0.15383197276537844,0.09335285975762275,12.750127196900939,0.0,66.66733174850164,85.47093813910467,60.00059857365148,85.47093813910466,320.84937839496655,100.84937839496655,5.747975913722407,0.0,0.0,0.0,5.666723198622634],["displaced_debt",0.12407771918543009,0.0752965050758943,10.725144793699085,152.2294120831559,56.079188463786075,80.11312637683726,50.471269617407465,80.11312637683724,80.21611640123055,60.21611640123055,2.4371397345758683,2.4371397345758683,0.0,0.0,4.766731019421817],["owners",0.20948707081750556,0.12712712963051281,27.696470696971684,0.0,144.81814743514605,139.24821868764045,130.33633269163147,139.24821868764045,1334.0627378694926,314.0627378694926,14.635689427841813,0.0,0.0,0.0,12.309542531987407]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":163.8493720222957,"equity_units":1.6996281191856244,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.913250000000073,"real_capital":352.32999999999976,"private_loan":14.981683642246848,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999997,"money_identity_error":7.815970093361102e-14,"groups":[["workers",1.198324951178095,0.7050512624798603,19.96748099170933,0.0,104.40512936841479,133.85272995950615,93.96461643157332,133.85272995950615,353.4823990308833,133.4823990308833,8.863491763524257,0.0,0.0,0.0,8.874435996315253],["displaced_free",0.1573174262428364,0.092559910292738,12.670620411522233,0.0,66.25160999488749,84.93796153190704,59.626448995398746,84.93796153190704,318.1579239906446,98.15792399064458,5.710893634944136,0.0,0.0,0.0,5.631386849565434],["displaced_debt",0.12555015428292876,0.07386919106932993,10.61998825018363,149.81683642246847,55.52935032775753,79.3276433253679,49.97641529498177,79.32764332536789,78.25446022743213,58.25446022743213,2.412575660687427,2.412575660687427,0.0,0.0,4.719994777859391],["owners",0.21843558748176442,0.12851963615807185,27.80452439632889,0.0,145.3831340984517,139.79147509466512,130.84482068860655,139.7914750946651,1335.9137637422125,315.9137637422125,14.662088359698616,0.0,0.0,0.0,12.357566398368398]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":158.8582802038898,"equity_units":1.7530279167228529,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.913250000000087,"real_capital":362.3099999999997,"private_loan":14.742828643149563,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000004,"money_identity_error":9.237055564881302e-14,"groups":[["workers",1.2374032709856906,0.7058662666929562,19.9782566133539,0.0,104.46147248812497,133.92496472836532,94.01532523931247,133.92496472836532,353.87652970891156,133.87652970891156,8.868449539846056,0.0,0.0,0.0,8.87922516149062],["displaced_free",0.1608895532972994,0.09177808964849214,12.592801450987961,0.0,65.84471346921809,84.41629931951039,59.26024212229629,84.41629931951039,315.5049162903511,95.5049162903511,5.674619605417803,0.0,0.0,0.0,5.596800644883535],["displaced_debt",0.12705372714542432,0.07247672779960128,10.51719888282828,147.42828643149562,54.99188958341585,78.55984226202263,49.492700625074264,78.55984226202263,76.38150391705457,56.38150391705457,2.388549990972848,2.388549990972848,0.0,0.0,4.674310614590347],["owners",0.22768136529443858,0.12987891585895045,27.90970337270652,0.0,145.9330895304916,140.32027839470345,131.33978057744244,140.32027839470345,1337.680813006686,317.6808130066861,14.687683624686994,0.0,0.0,0.0,12.404312610091779]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":154.01922435139753,"equity_units":1.8081054567878898,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913250000000097,"real_capital":372.2899999999997,"private_loan":14.506322849082048,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999999,"money_identity_error":9.947598300641403e-14,"groups":[["workers",1.2777315590962928,0.7066687146479778,19.98886622177081,0.0,104.51694756481469,133.99608662155728,94.06525280833323,133.99608662155728,354.2645882631134,134.2645882631134,8.873330934592335,0.0,0.0,0.0,8.883940543009246],["displaced_free",0.16455086621135998,0.09100733897661344,12.516616259413732,0.0,65.44635952634631,83.90558913634142,58.901723573711685,83.90558913634143,312.8900988960662,92.8900988960662,5.639125751313663,0.0,0.0,0.0,5.562940559739431],["displaced_debt",0.12858928736567268,0.07111824527874183,10.416749402660344,145.06322849082048,54.46666354332205,77.80951934760293,49.019997188989855,77.80951934760294,74.59499283698653,54.594992836986535,2.3650579406751504,2.3650579406751504,0.0,0.0,4.629666401182373],["owners",0.23723374411456433,0.13120570109666696,28.012070785530323,0.0,146.46834397662914,140.83494613137418,131.82150957896624,140.83494613137418,1339.3657316016258,319.36573160162584,14.71249976586483,0.0,0.0,0.0,12.449809238013483]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":149.32757322665057,"equity_units":1.8649134515654144,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.913250000000104,"real_capital":382.26999999999964,"private_loan":14.27211344571871,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999997,"money_identity_error":1.1368683772161603e-13,"groups":[["workers",1.3193494321591694,0.7074587997913272,19.999312374613858,0.0,104.57156797183717,134.06611278440664,94.11441117465345,134.0661127844066,354.6466682428873,134.6466682428873,8.878137124763102,0.0,0.0,0.0,8.888583277606159],["displaced_free",0.1683039480523323,0.09024759187138545,12.442014405143395,0.0,65.05628447133802,83.4054929119718,58.550656024204216,83.40549291197182,310.31319491333386,90.31319491333386,5.6043860343340635,0.0,0.0,0.0,5.52978418006373],["displaced_debt",0.1301577144036441,0.06979289805346693,10.31861040370849,142.7211344571871,53.95351845076334,77.07645492966192,48.55816660568701,77.07645492966192,72.89274380324439,52.892743803244386,2.3420940336333684,2.3420940336333684,0.0,0.0,4.586049068314884],["owners",0.24710235695026853,0.1325007102838204,28.111688568851164,0.0,146.98922127503877,141.33578968753727,132.29029914753488,141.33578968753727,1340.9703247596824,320.9703247596824,14.736560058690825,0.0,0.0,0.0,12.494083808378296]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":144.7788366657773,"equity_units":1.9235062693788567,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":30.91325000000012,"real_capital":392.2499999999996,"private_loan":14.040148223684719,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000002,"money_identity_error":1.2789769243681803e-13,"groups":[["workers",1.3622977568693646,0.7082367125890788,20.009597590140675,0.0,104.62534687655254,134.1350600981443,94.16281218889729,134.13506009814427,355.0228617563748,135.02286175637482,8.882869268980151,0.0,0.0,0.0,8.893154484506962],["displaced_free",0.17215145530290618,0.0894987752540561,12.368948700835928,0.0,64.67424157299831,82.91569432435682,58.20681741569848,82.91569432435682,307.77390940186956,87.77390940186956,5.570376238012324,0.0,0.0,0.0,5.497310533704853],["displaced_debt",0.13175991834018688,0.06849986425192943,10.222750733451583,140.4014822368472,53.45229141674031,76.36041630962902,48.107062275066276,76.36041630962902,71.27264171918252,51.272641719182516,2.319652220339916,2.319652220339916,0.0,0.0,4.543444770422926],["owners",0.257297138866399,0.1337646479049356,28.20861743472782,0.0,147.49603887439383,141.82311430230178,132.74643498695445,141.82311430230178,1342.4963577607964,322.4963577607964,14.759886658786726,0.0,0.0,0.0,12.537163304323471]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":134.1350600981443,"displaced_free":82.91569432435682,"displaced_debt":76.36041630962902,"owners":141.82311430230178},"consumption_index":{"workers":134.13506009814427,"displaced_free":82.91569432435682,"displaced_debt":76.36041630962902,"owners":141.82311430230178},"wealth_change":{"workers":135.02286175637482,"displaced_free":87.77390940186956,"displaced_debt":51.272641719182516,"owners":322.4963577607964},"real_wealth":{"workers":355.0228617563748,"displaced_free":307.77390940186956,"displaced_debt":71.27264171918252,"owners":1342.4963577607964},"equity_share":{"workers":0.7082367125890788,"displaced_free":0.0894987752540561,"displaced_debt":0.06849986425192943,"owners":0.1337646479049356},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":1.2789769243681803e-13},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":99.5467951808642,"displaced_free":99.54679518086422,"displaced_debt":90.7197596895561,"owners":108.96554450838279},"consumption_index":{"workers":99.54679518086421,"displaced_free":99.54679518086421,"displaced_debt":90.71975968955608,"owners":108.96554450838278},"wealth_change":{"workers":2.882348728762139,"displaced_free":2.8823487287621674,"displaced_debt":5.793908036970858,"owners":30.497302132931964},"real_wealth":{"workers":222.88234872876214,"displaced_free":222.88234872876217,"displaced_debt":25.79390803697086,"owners":1050.497302132932},"equity_share":{"workers":0.6913564781333029,"displaced_free":0.09876521116190044,"displaced_debt":0.06841410745004867,"owners":0.14146420325474804},"government_net_debt_to_output_pct":60.0,"max_money_error":8.526512829121202e-14}},"automation_minus_control_wealth":{"workers":132.14051302761268,"displaced_free":84.89156067310739,"displaced_debt":45.478733682211654,"owners":291.99905562786444}},{"ownership":"broad","saving_rule":"income_share","price_rule":"drawdown","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"initial_wealth":{"workers":220.0,"displaced_free":220.0,"displaced_debt":20.0,"owners":1020.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.7,0.7,20.0,0.0,78.0,99.99999999999999,70.19999999999999,99.99999999999999,220.0,0.0,0.0,0.0,0.0,0.0,7.800000000000002],["displaced_free",0.1,0.1,20.0,0.0,78.0,100.00000000000001,70.2,100.0,220.0,0.0,0.0,0.0,0.0,0.0,7.8000000000000025],["displaced_debt",0.1,0.1,20.0,200.0,70.0,100.00000000000001,63.00000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,7.000000000000002],["owners",0.1,0.1,20.0,0.0,104.00000000000001,100.00000000000001,93.60000000000002,100.00000000000003,1020.0,0.0,0.0,0.0,0.0,0.0,10.399999999999991]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":185.9285714285714,"equity_units":1.053160295812524,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.791232142857144,"real_capital":208.27,"private_loan":19.43725397085263,"consumption":72.83507142857141,"net_investment":8.09278571428571,"net_equity_issuance_cash":9.884017857142855,"money_identity_error":0.0,"groups":[["workers",0.7379212327122551,0.7006732362075436,17.86978125,0.0,81.16040145985401,104.05179674340258,73.04436131386862,104.05179674340258,218.55399635036497,-1.4460036496350313,10.072343749999998,0.0,0.0,0.0,7.9421249999999946],["displaced_free",0.10551637002838021,0.10019022787691902,17.538285620733813,0.0,79.65482520365723,102.12157077391953,71.68934268329151,102.12157077391953,218.40343872474526,-1.596561275254743,10.256507988481204,0.0,0.0,0.0,7.794793609215027],["displaced_debt",0.10302667860471117,0.09782620842653875,15.741142950694744,194.3725397085263,71.49262005181717,102.13231435973883,64.34335804663546,102.13231435973884,13.20765616576564,-6.7923438342343605,5.627460291473678,5.627460291473678,0.0,0.0,6.9960635336421095],["owners",0.10669601446717755,0.10131032748899871,23.719781249999993,0.0,107.72974452554745,103.58629281302639,96.95677007299268,103.58629281302638,1038.7291788321168,18.72917883211676,12.449804041473683,0.0,0.0,0.0,10.542125000000002]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":172.63636363636363,"equity_units":1.0993294355853367,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.571068181818184,"real_capital":216.81,"private_loan":19.08188557000513,"consumption":73.71572727272728,"net_investment":8.190636363636358,"net_equity_issuance_cash":7.970472402597399,"money_identity_error":0.0,"groups":[["workers",0.7694301793684063,0.6999086483650137,18.178089177265434,0.0,84.23759071086667,107.99691116777777,75.81383163978,107.99691116777777,216.80693260467805,-3.193067395321947,7.770842818185868,0.0,0.0,0.0,8.079150745451297],["displaced_free",0.1100647719267657,0.10011991707304903,17.43496196362881,0.0,80.79392589780596,103.58195627923841,72.71453330802537,103.58195627923841,216.29522279518454,-3.704777204815457,7.852195640940023,0.0,0.0,0.0,7.748871983835022],["displaced_debt",0.10508515801983624,0.09559023402651251,15.540794880740512,190.8188557000513,72.0163217222309,102.88045960318699,64.8146895500078,102.88045960318699,6.398908225997293,-13.601091774002708,3.553684008475005,3.553684008475005,0.0,0.0,6.907019946995785],["owners",0.11474932627032851,0.1043812005354249,24.06693709659083,0.0,111.52661740389644,107.23713211913118,100.37395566350678,107.23713211913118,1056.192741861289,36.19274186128905,13.902944649257885,0.0,0.0,0.0,10.696416487373703]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":160.02173913043478,"equity_units":1.1498622590653482,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.804402173913048,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.383353260869576,"real_capital":225.6,"private_loan":18.72790780660635,"consumption":74.46658695652175,"net_investment":8.274065217391296,"net_equity_issuance_cash":8.08635029644269,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.8041043993165459,0.6993049758587194,18.45265742998277,0.0,87.12571124241286,111.69962979796522,78.41314011817158,111.6996297979652,214.88578200641828,-5.114217993581718,7.926612827275011,0.0,0.0,0.0,8.201181079992343],["displaced_free",0.11498481366366346,0.0999987718156151,17.211286098543145,0.0,81.26447631849983,104.18522604935876,73.13802868664985,104.18522604935876,213.75869039989033,-6.241309600109673,7.873136353327059,0.0,0.0,0.0,7.649460488241395],["displaced_debt",0.1072972184893844,0.09331310567284785,15.23023130297679,187.27907806606348,71.9107662239602,102.72966603422886,64.71968960156418,102.72966603422886,-0.37179441335802,-20.37179441335802,3.5397776339878084,3.5397776339878084,0.0,0.0,6.768991690211905],["owners",0.1234758275957544,0.10738314665281758,24.55634797990505,0.0,115.94477876064995,111.48536419293265,104.35030088458495,111.48536419293264,1072.3668652987997,52.36686529879967,13.964299186186956,0.0,0.0,0.0,10.913932435513356]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":148.0,"equity_units":1.2051816627081213,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.227125000000015,"real_capital":234.61999999999998,"private_loan":18.378498400367285,"consumption":75.0915,"net_investment":8.343499999999992,"net_equity_issuance_cash":8.187271739130432,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.8422178617383661,0.6988306309323093,18.70988853229339,0.0,89.8973623173256,115.2530286119559,80.90762608559304,115.25302861195588,212.7338463473105,-7.266153652689496,8.05827491204199,0.0,0.0,0.0,8.315506014352618],["displaced_free",0.12027546802585616,0.09979862102746352,16.886011756496327,0.0,81.13399042160398,104.01793643795382,73.02059137944357,104.01793643795381,210.69589668623075,-9.304103313769247,7.830168456045188,0.0,0.0,0.0,7.504894113998368],["displaced_debt",0.10965809285586456,0.09098884943988918,14.835677720751868,183.78498400367283,71.28253559520415,101.83219370743451,64.15428203568375,101.83219370743453,-7.194950114855587,-27.194950114855587,3.4940940623906513,3.4940940623906513,0.0,0.0,6.593634542556384],["owners",0.13303024008803452,0.11038189860033792,25.03784079669804,0.0,120.30193776191248,115.6749401556851,108.27174398572124,115.67494015568508,1087.2514379790937,67.25143797909368,14.140530488574562,0.0,0.0,0.0,11.127929242976897]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":136.5,"equity_units":1.2657952158216743,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.10157500000001,"real_capital":243.84999999999997,"private_loan":18.03563791968592,"consumption":75.5937,"net_investment":8.399299999999997,"net_equity_issuance_cash":8.273749999999993,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.8841784175555182,0.6985161632022486,18.9496442663077,0.0,92.55015514680196,118.6540450600025,83.29513963212176,118.65404506000252,210.2905886699272,-9.709411330072811,8.18230838434466,0.0,0.0,0.0,8.422064118358971],["displaced_free",0.12594668223283217,0.09950004602527712,16.460647855153294,0.0,80.39388451845319,103.06908271596564,72.35449606660788,103.06908271596564,207.0086473659002,-12.991352634099798,7.741207392522271,0.0,0.0,0.0,7.315843491179237],["displaced_debt",0.11216989124913461,0.08861614410220456,14.361242592824341,180.3563791968592,70.14037896373304,100.20054137676148,63.12634106735974,100.20054137676149,-14.157401152710039,-34.15740115271004,3.4286048068136177,3.4286048068136177,0.0,0.0,6.382774485699709],["owners",0.1435002247841894,0.11336764667026973,25.514849687868452,0.0,124.6146504902,119.82177931750002,112.15318544118,119.8217793175,1100.8231161704903,80.82311617049027,14.291529110251412,0.0,0.0,0.0,11.339933194608207]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":125.46153846153845,"equity_units":1.332319296140497,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.087692307692312,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":31.006019230769226,"real_capital":253.26999999999998,"private_loan":17.701189298432578,"consumption":75.97592307692308,"net_investment":8.44176923076924,"net_equity_issuance_cash":8.346213461538456,"money_identity_error":0.0,"groups":[["workers",0.9304778061324377,0.6983894992948567,19.17246462615381,0.0,95.0851846027657,121.90408282405856,85.57666614248912,121.90408282405858,207.48972776210985,-12.510272237890149,8.29827502955558,0.0,0.0,0.0,8.521095389401694],["displaced_free",0.13200951130000024,0.09908248847135172,15.937432619743603,0.0,79.04115366968692,101.33481239703453,71.13703830271824,101.33481239703451,202.5975753956799,-17.40242460432009,7.606518621962408,0.0,0.0,0.0,7.083303386552711],["displaced_debt",0.11483563746390682,0.08619227973096703,13.8100863019634,177.01189298432575,68.49065214135402,97.84378877336289,61.64158692721862,97.84378877336287,-21.343711573767433,-41.343711573767436,3.3444862125334485,3.3444862125334485,0.0,0.0,6.137816134205956],["owners",0.15499634124415232,0.11633573250282453,25.98503638752404,0.0,128.87190196959946,123.91529035538409,115.9847117726395,123.91529035538409,1113.042953435723,93.0429534357229,14.42320457399964,0.0,0.0,0.0,11.548905061121797]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":114.83333333333333,"equity_units":1.4055125249001266,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666628,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.939875000000008,"real_capital":262.85999999999996,"private_loan":17.376903779957235,"consumption":76.2405,"net_investment":8.471166666666662,"net_equity_issuance_cash":8.405022435897441,"money_identity_error":7.105427357601002e-15,"groups":[["workers",0.9817216096927073,0.6984794459675604,19.378873190065843,0.0,97.5037644783187,125.00482625425474,87.75338803048683,125.00482625425475,204.25807452198163,-15.741925478018373,8.406423965006121,0.0,0.0,0.0,8.612832528918153],["displaced_free",0.13847711386174072,0.09852428307003573,15.318844220420937,0.0,77.07594576312421,98.81531508092847,69.3683511868118,98.81531508092847,197.3623358169659,-22.637664183034104,7.42696360839864,0.0,0.0,0.0,6.808375209075974],["displaced_debt",0.11765960424308251,0.08371295321714989,13.18387667842182,173.76903779957235,66.33397070904059,94.7628152986294,59.700573638136525,94.7628152986294,-28.837036507936737,-48.83703650793674,3.2428551847534157,3.2428551847534157,0.0,0.0,5.859500745965249],["owners",0.16765419710259602,0.119283317745254,26.446416770696334,0.0,133.06373217960422,127.94589632654252,119.75735896164379,127.94589632654251,1123.8547444261317,103.85474442613167,14.53543781077951,0.0,0.0,0.0,11.753963009198376]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":104.57142857142857,"equity_units":1.486323146484826,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.6971428571428553,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":30.90264285714288,"real_capital":272.59999999999997,"private_loan":17.06445523307594,"consumption":76.38942857142857,"net_investment":8.487714285714276,"net_equity_issuance_cash":8.450482142857146,"money_identity_error":2.1316282072803006e-14,"groups":[["workers",1.0386672345106942,0.6988165641954484,19.56940944412272,0.0,99.80755272048016,127.95840092369254,89.82679744843216,127.95840092369252,200.51393956394134,-19.486060436058665,8.506979054442114,0.0,0.0,0.0,8.697515308498986],["displaced_free",0.1453656431813377,0.09780217950930077,14.60773926604197,0.0,74.5021310472086,95.51555262462641,67.05191794248773,95.51555262462637,191.20175130322716,-28.798248696772845,7.203433517064295,0.0,0.0,0.0,6.492328562685321],["displaced_debt",0.12064750018320419,0.08117178318088979,12.482830333432608,170.64455233075938,63.66470844009345,90.94958348584778,57.2982375960841,90.94958348584778,-36.72005780987423,-56.72005780987423,3.124485468812963,3.124485468812963,0.0,0.0,5.547924592636715],["owners",0.18164276860959,0.12220947311436113,26.897135720237795,0.0,137.18029146933668,131.9041264128237,123.46226232240299,131.9041264128237,1133.1830955047833,113.1830955047833,14.62804906159941,0.0,0.0,0.0,11.95428254232791]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":94.63793103448276,"equity_units":1.5759579550630214,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.9347844827586194,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":30.893892241379344,"real_capital":282.4699999999999,"private_loan":16.765474517017946,"consumption":76.42443103448275,"net_investment":8.49160344827584,"net_equity_issuance_cash":8.482852832512304,"money_identity_error":2.842170943040401e-14,"groups":[["workers",1.1022793391574175,0.6994344840331341,19.744633641525425,0.0,101.99855276851255,130.76737534424686,91.7986974916613,130.76737534424686,196.16499909765244,-23.83500090234756,8.600168532164135,0.0,0.0,0.0,8.775392729566848],["displaced_free",0.1526956732453632,0.09689070241677673,13.807350844636794,0.0,71.32721879215623,91.44515229763618,64.19449691294061,91.4451522976362,184.0138647981347,-35.986135201865295,6.936988796799299,0.0,0.0,0.0,6.136600375394128],["displaced_debt",0.12380670614628739,0.07855965049609236,11.705788822090941,167.65474517017944,60.47078616622354,86.38683738031934,54.42370754960118,86.38683738031934,-45.07593923485809,-65.07593923485808,2.9898071605799346,2.9898071605799346,0.0,0.0,5.2025728098182],["owners",0.1971762365139533,0.1251151630539968,27.335502428801156,0.0,141.21212566203226,135.78089005964642,127.09091309582904,135.7808900596464,1140.930620901639,120.93062090163903,14.700552642594852,0.0,0.0,0.0,12.149112190578286]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":1.6759856933997355,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":30.913250000000033,"real_capital":292.4499999999999,"private_loan":16.481583952172706,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.50235775862068,"money_identity_error":4.263256414560601e-14,"groups":[["workers",1.1738129447297712,0.7003716972957523,19.90513819393134,0.0,104.07915395519656,133.4348127630725,93.6712385596769,133.4348127630725,191.10537317274367,-28.89462682725633,8.68622353378579,0.0,0.0,0.0,8.846728086191709],["displaced_free",0.16049441204472767,0.09576120648092461,12.921161157318611,0.0,67.56162696637182,86.61747046970747,60.80546426973464,86.61747046970747,175.69577811216135,-44.30422188783865,6.628927979459782,0.0,0.0,0.0,5.742738292141603],["displaced_debt",0.1271465951444667,0.0758637711796632,10.850359545334989,164.81583952172704,56.73390611939864,81.04843731342663,51.06051550745878,81.04843731342665,-53.989263651288674,-73.98926365128867,2.8389056484524153,2.8389056484524153,0.0,0.0,4.822382020148881],["owners",0.21453174148076987,0.12800332504365977,27.760011939827084,0.0,145.15038922785405,139.56768194985963,130.63535030506864,139.56768194985963,1146.9739196708338,126.97391967083377,14.752179221794085,0.0,0.0,0.0,12.337783084367597]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":1.7757856933997354,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":30.91325000000004,"real_capital":302.42999999999984,"private_loan":16.23506806270745,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999997,"money_identity_error":4.263256414560601e-14,"groups":[["workers",1.246612533179091,0.7020061811582994,19.917338702296497,0.0,104.14294746298822,133.51659931152338,93.7286527166894,133.51659931152335,201.51966791904252,-18.48033208095748,8.839950025988832,0.0,0.0,0.0,8.852150534353994],["displaced_free",0.16733472688812753,0.09423137460228424,12.792408372771709,0.0,66.88840979227038,85.75437152855176,60.199568813043335,85.75437152855176,182.38461909138837,-37.61538090861163,5.814267616889888,0.0,0.0,0.0,5.685514832342982],["displaced_debt",0.13004678207935202,0.07323337639373473,10.656075160853833,162.3506806270745,55.71804005675205,79.59720008107438,50.14623605107685,79.59720008107436,-48.417459645613505,-68.4174596456135,2.4651588946525402,2.4651588946525402,0.0,0.0,4.736033404823923],["owners",0.23179165125316484,0.13052906784568163,27.99764555029905,0.0,146.39291791006042,140.76242106736578,131.75362611905436,140.76242106736575,1161.6132114618397,141.61321146183968,14.670923306535721,0.0,0.0,0.0,12.443398022355137]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":1.8755856933997355,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":30.91325000000006,"real_capital":312.4099999999998,"private_loan":15.992522924571263,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000008,"money_identity_error":6.394884621840902e-14,"groups":[["workers",1.3194152484672517,0.703468390226226,19.93861617972144,0.0,104.2542022469095,133.65923364988396,93.82878202221853,133.65923364988396,211.94508814373344,-8.054911856266557,8.840329713562369,0.0,0.0,0.0,8.861607190987309],["displaced_free",0.17412170471737892,0.09283591004672326,12.642258992234458,0.0,66.1033149920756,84.74783973343025,59.49298349286804,84.74783973343025,188.99495059059595,-31.00504940940405,5.76893115486367,0.0,0.0,0.0,5.61878177432642],["displaced_debt",0.13290025429271896,0.07085800172202236,10.449310316634119,159.92522924571261,54.63691668828297,78.05273812611853,49.17322501945468,78.05273812611853,-42.95376797678518,-62.95376797678518,2.4254513813618828,2.4254513813618828,0.0,0.0,4.644137918504052],["owners",0.24914848592238595,0.13283769800502845,28.205617433081418,0.0,147.4803525912754,141.8080313377648,132.73231733214786,141.80803133776482,1176.361246720967,156.36124672096707,14.75330946883794,0.0,0.0,0.0,12.535829970258412]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":1.9753856933997356,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":30.91325000000008,"real_capital":322.38999999999976,"private_loan":15.755140784857876,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000011,"money_identity_error":8.526512829121202e-14,"groups":[["workers",1.3923061025882486,0.7048274710302379,19.957651008480696,0.0,104.35373076329776,133.7868343119202,93.91835768696798,133.7868343119202,222.38046122006324,2.380461220063239,8.851032286121065,0.0,0.0,0.0,8.870067114880312],["displaced_free",0.18082058516153968,0.09153685063413544,12.506779106456083,0.0,65.39492343245011,83.83964542621808,58.8554310892051,83.83964542621807,195.53444293384095,-24.46555706615905,5.6940483775366335,0.0,0.0,0.0,5.55856849175826],["displaced_debt",0.13569298534817056,0.06869189434830637,10.263001540259467,157.55140784857875,53.66275315168348,76.66107593097641,48.29647783651514,76.6610759309764,-37.58749266161684,-57.58749266161684,2.373821397133873,2.373821397133873,0.0,0.0,4.561334017893097],["owners",0.26656602030177673,0.13494378398732024,28.394162293919635,0.0,148.46620807278242,142.75596930075233,133.61958726550418,142.7559693007523,1191.2078675282453,171.2078675282453,14.80490422248216,0.0,0.0,0.0,12.6196276861865]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.0751856933997357,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":30.91325000000009,"real_capital":332.3699999999997,"private_loan":15.522352559877488,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483000000000002,"money_identity_error":9.947598300641403e-14,"groups":[["workers",1.4652727688687888,0.706092362495166,19.975343328232924,0.0,104.44623962474732,133.90543541634273,94.00161566227258,133.90543541634273,232.825085182538,12.825085182538004,8.860238048351293,0.0,0.0,0.0,8.877930368103517],["displaced_free",0.1874414004222627,0.09032512175581799,12.382355042714716,0.0,64.74434009262596,83.00556422131535,58.26990608336337,83.00556422131535,202.00887694310356,-17.99112305689644,5.627692971614571,0.0,0.0,0.0,5.503268907873204],["displaced_debt",0.13843167034793982,0.06670808823915414,10.093026673173107,155.22352559877487,52.77399567672214,75.39142239531732,47.496596109049925,75.39142239531733,-32.310093093944616,-52.310093093944616,2.3278822498038685,2.3278822498038685,0.0,0.0,4.48578963252138],["owners",0.2840398537607444,0.1368744275098618,28.564714986481768,0.0,149.35798685742103,143.61344890136638,134.4221881716789,143.61344890136638,1206.1436662139874,186.14366621398744,14.852758440122527,0.0,0.0,0.0,12.69542888288079]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.174985693399736,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":30.913250000000097,"real_capital":342.3499999999997,"private_loan":15.29374264290325,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999997,"money_identity_error":9.947598300641403e-14,"groups":[["workers",1.5383098011585683,0.707273526362385,19.99180950462458,0.0,104.53233727908277,134.01581702446506,94.0791035511745,134.0158170244651,243.2783189104463,23.278318910446302,8.868782492330375,0.0,0.0,0.0,8.885248668722028],["displaced_free",0.19399080600861734,0.08919176185724188,12.267648529763871,0.0,64.14456747588953,82.23662496908915,57.73011072830057,82.23662496908912,208.4233336906925,-11.576666309307512,5.566994748401452,0.0,0.0,0.0,5.452288235450604],["displaced_debt",0.14112119878293086,0.06488373657407526,9.937491000639008,152.93742642903248,51.96073725824319,74.22962465463314,46.76466353241887,74.22962465463313,-27.114019368120314,-47.11401936812031,2.286099169742383,2.286099169742383,0.0,0.0,4.41666266695067],["owners",0.30156388744961915,0.13865097520629777,28.71969393722514,0.0,150.16833431228832,144.39262914643106,135.1515008810595,144.39262914643106,1221.1604996452163,201.1604996452163,14.895428635543517,0.0,0.0,0.0,12.764308416544505]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.2747856933997355,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":30.9132500000001,"real_capital":352.3299999999997,"private_loan":15.068943478272534,"consumption":76.34700000000001,"net_investment":8.483000000000004,"net_equity_issuance_cash":8.483000000000008,"money_identity_error":9.947598300641403e-14,"groups":[["workers",1.6114120885235992,0.7083797358138364,20.007185727110336,0.0,104.61273582802791,134.1188920872153,94.15146224522512,134.11889208721527,253.73959249324903,33.739592493249035,8.876706322896617,0.0,0.0,0.0,8.892082545382374],["displaced_free",0.20047465455196828,0.08812902909212203,12.161479082248064,0.0,63.5894331097938,81.52491424332538,57.230489798814425,81.52491424332538,214.78227700167187,-5.217722998328128,5.511271261848282,0.0,0.0,0.0,5.405101814332474],["displaced_debt",0.14376589483740987,0.06319975338975665,9.794713874444437,150.68943478272533,51.21419019317352,73.16312884739074,46.092771173856164,73.16312884739074,-21.992600348802956,-41.99260034880295,2.2479916463071623,2.2479916463071623,0.0,0.0,4.3532061664197474],["owners",0.31913305548675835,0.14029148170428504,28.861006953535185,0.0,150.90722590083755,145.10310182772844,135.8165033107538,145.1031018277284,1236.2512222353002,216.25122223530025,14.933792831568313,0.0,0.0,0.0,12.827114201571188]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.3745856933997356,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":30.913250000000104,"real_capital":362.30999999999966,"private_loan":14.847631844075929,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999995,"money_identity_error":1.1368683772161603e-13,"groups":[["workers",1.6845751190697131,0.7094185414121137,20.021586203719412,0.0,104.68803243774855,134.21542620224173,94.2192291939737,134.21542620224173,264.20839573702386,44.208395737023864,8.884082280599543,0.0,0.0,0.0,8.898482757208624],["displaced_free",0.2068980520031788,0.08713016867669209,12.062864247694453,0.0,63.07379998794486,80.86384613839084,56.766419989150364,80.86384613839084,221.0896570004664,1.0896570004663886,5.459887833528927,0.0,0.0,0.0,5.361272998975313],["displaced_debt",0.1463695611220758,0.06164004168344667,9.663266142922236,148.4763184407593,50.526881793057434,72.18125970436776,45.474193613751694,72.18125970436778,-16.939912169497198,-36.9399121694972,2.213116341966038,2.213116341966038,0.0,0.0,4.2947849524098825],["owners",0.336742961204768,0.14181124822774757,28.990266183347504,0.0,151.5830911547582,145.75297226419056,136.42478203928238,145.75297226419053,1251.409531350776,231.40953135077598,14.968419860308186,0.0,0.0,0.0,12.884562748154451]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.4743856933997357,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":30.913250000000126,"real_capital":372.2899999999996,"private_loan":14.629521962858263,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.48300000000001,"money_identity_error":1.2789769243681803e-13,"groups":[["workers",1.7577948717368281,0.7103964739311388,20.035109226596983,0.0,104.75874105410189,134.3060782744896,94.28286694869169,134.3060782744896,274.6842698424341,54.684269842434105,8.890969966721096,0.0,0.0,0.0,8.904492989598662],["displaced_free",0.21326549019022012,0.08618926740446814,11.970975219676788,0.0,62.593334481970146,80.24786472047452,56.33400103377312,80.24786472047452,227.3489904486634,7.348990448663386,5.412322458985123,0.0,0.0,0.0,5.320433430967464],["displaced_debt",0.14893555972463657,0.06019092339642626,9.541923333424041,146.29521962858263,49.892409586530924,71.27487083790133,44.90316862787783,71.27487083790133,-11.950671210844131,-31.95067121084413,2.1810988121766615,2.1810988121766615,0.0,0.0,4.240854814855126],["owners",0.3543897717480511,0.1432233352679669,29.108836860720338,0.0,152.20306855278608,146.3491043776789,136.98276169750747,146.3491043776789,1266.6298382060545,246.6298382060545,14.999788961790648,0.0,0.0,0.0,12.937260826986812]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.574185693399736,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":30.913250000000133,"real_capital":382.2699999999996,"private_loan":14.41435999413023,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.482999999999995,"money_identity_error":1.4210854715202004e-13,"groups":[["workers",1.8310677459643752,0.7113192147168209,20.04783981242501,0.0,104.8253062087582,134.3914182163567,94.3427755878824,134.3914182163567,285.1668004633099,65.16680046330993,8.897420441916415,0.0,0.0,0.0,8.910151027744442],["displaced_free",0.21958094679891166,0.0853011293481747,11.885106784120184,0.0,62.14434919801404,79.67224256155646,55.929914278212635,79.67224256155646,233.56342536846483,13.563425368464834,5.368138117387802,0.0,0.0,0.0,5.282269681831195],["displaced_debt",0.15146687700378988,0.05884069567792021,9.429631125954092,144.14359994130228,49.305260789302444,70.43608684186064,44.3747347103722,70.43608684186064,-7.020145131913893,-27.020145131913893,2.1516196872803275,2.1516196872803275,0.0,0.0,4.190947167090706],["owners",0.37207012363265923,0.14453896025708424,29.217883402950733,0.0,152.7732465513764,146.8973524532465,137.49592189623874,146.8973524532465,1281.907162861192,261.9071628611921,15.028299101916929,0.0,0.0,0.0,12.985725956866983]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.673985693399736,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"firm_cash":30.913250000000144,"real_capital":392.24999999999955,"private_loan":14.201919471642718,"consumption":76.34700000000002,"net_investment":8.48299999999999,"net_equity_issuance_cash":8.483,"money_identity_error":1.4921397450962104e-13,"groups":[["workers",1.904390502954888,0.7121917322353449,20.059851920152905,0.0,104.8881146151786,134.47194181433153,94.39930315366074,134.47194181433153,295.6556119248278,75.65561192482778,8.903477634562282,0.0,0.0,0.0,8.915489742290177],["displaced_free",0.2258479651143052,0.08446117182742273,11.804654188864234,0.0,61.72368203327704,79.13292568368851,55.551313829949336,79.1329256836885,239.73579357179253,19.735793571792527,5.326965568084494,0.0,0.0,0.0,5.246512972828548],["displaced_debt",0.15396617726834883,0.057579282360555366,9.325477217166965,142.01919471642717,48.760665187801116,69.65809312543017,43.884598669021,69.65809312543017,-2.144078613133783,-22.144078613133782,2.124405224875111,2.124405224875111,0.0,0.0,4.144656540963094],["owners",0.3897810480621939,0.14576781357667692,29.318405152898528,0.0,153.29885047267203,147.40274083910774,137.96896542540483,147.40274083910774,1297.2370479084595,277.23704790845954,15.054285765104432,0.0,0.0,0.0,13.030402290177125]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":134.47194181433153,"displaced_free":79.13292568368851,"displaced_debt":69.65809312543017,"owners":147.40274083910774},"consumption_index":{"workers":134.47194181433153,"displaced_free":79.1329256836885,"displaced_debt":69.65809312543017,"owners":147.40274083910774},"wealth_change":{"workers":75.65561192482778,"displaced_free":19.735793571792527,"displaced_debt":-22.144078613133782,"owners":277.23704790845954},"real_wealth":{"workers":295.6556119248278,"displaced_free":239.73579357179253,"displaced_debt":-2.144078613133783,"owners":1297.2370479084595},"equity_share":{"workers":0.7121917322353449,"displaced_free":0.08446117182742273,"displaced_debt":0.057579282360555366,"owners":0.14576781357667692},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":1.4921397450962104e-13},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":99.50710980278156,"displaced_free":99.50710980278156,"displaced_debt":89.71742607661339,"owners":109.87830440097481},"consumption_index":{"workers":99.50710980278156,"displaced_free":99.50710980278156,"displaced_debt":89.71742607661338,"owners":109.8783044009748},"wealth_change":{"workers":32.53195840174402,"displaced_free":32.53195840174399,"displaced_debt":20.94324223821296,"owners":80.69382817656265},"real_wealth":{"workers":252.53195840174402,"displaced_free":252.531958401744,"displaced_debt":40.94324223821296,"owners":1100.6938281765626},"equity_share":{"workers":0.6906979413286787,"displaced_free":0.09867113447552553,"displaced_debt":0.06632933638135871,"owners":0.14430158781443694},"government_net_debt_to_output_pct":60.0,"max_money_error":1.4210854715202004e-14}},"automation_minus_control_wealth":{"workers":43.12365352308376,"displaced_free":-12.796164829951465,"displaced_debt":-43.087320851346746,"owners":196.5432197318969}},{"ownership":"broad","saving_rule":"smooth_reference","price_rule":"constant_real","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"initial_wealth":{"workers":220.0,"displaced_free":220.0,"displaced_debt":20.0,"owners":1020.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.7,0.7,20.0,0.0,78.0,99.99999999999999,70.19999999999999,99.99999999999999,220.0,0.0,0.0,0.0,0.0,0.0,7.800000000000002],["displaced_free",0.1,0.1,20.0,0.0,78.0,100.00000000000001,70.2,100.0,220.0,0.0,0.0,0.0,0.0,0.0,7.8000000000000025],["displaced_debt",0.1,0.1,20.0,200.0,70.0,100.00000000000001,63.00000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,7.000000000000002],["owners",0.1,0.1,20.0,0.0,104.00000000000001,100.00000000000001,93.60000000000002,100.00000000000003,1020.0,0.0,0.0,0.0,0.0,0.0,10.399999999999991]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":195.7142857142857,"equity_units":1.0668147810218978,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.42975,"real_capital":210.88,"private_loan":19.355093233178945,"consumption":70.28099999999999,"net_investment":10.64685714285713,"net_equity_issuance_cash":13.07660714285713,"money_identity_error":0.0,"groups":[["workers",0.7484692518248175,0.7015925024097076,17.173928571428572,0.0,81.16040145985401,104.05179674340258,70.20000000000002,100.00000000000001,231.39835766423363,11.398357664233629,13.551607142857133,0.0,0.0,0.0,10.725535714285703],["displaced_free",0.10617139070401839,0.0995218594574751,17.173928571428572,0.0,79.65482520365723,102.12157077391953,70.20000000000002,100.00000000000001,229.89278140803683,9.892781408036825,12.078293235007413,0.0,0.0,0.0,9.252221806435994],["displaced_debt",0.10329514406404919,0.09682575260637387,15.412499999999998,193.55093233178943,71.49262005181717,102.13231435973883,63.0,99.99999999999999,24.551014212401128,4.551014212401128,6.449067668210544,6.449067668210544,0.0,0.0,8.310635336421095],["owners",0.1088789944290127,0.10205988552644342,22.898571428571426,0.0,107.72974452554745,103.58629281302639,93.60000000000001,99.99999999999999,1052.0859489051097,32.08594890510972,17.37746052535341,0.0,0.0,0.0,13.826964285714283]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":191.8181818181818,"equity_units":1.1365382407375375,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.77952272727272,"real_capital":224.46,"private_loan":18.921861060757536,"consumption":68.88190909090909,"net_investment":13.024454545454546,"net_equity_issuance_cash":13.374227272727264,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.7990054481131408,0.7030167745122589,16.832045454545455,0.0,84.2824474161628,108.05441976431128,70.2,100.0,245.83727088946878,25.837270889468783,13.848230411475608,0.0,0.0,0.0,13.506347294592496],["displaced_free",0.11152970733720807,0.09813106443724474,16.832045454545455,0.0,80.56016745730693,103.28226597090631,70.2,100.0,240.60941467441614,20.609414674416143,10.278225541845659,0.0,0.0,0.0,9.936342424962552],["displaced_debt",0.10555370041316554,0.092872986257522,15.10568181818182,189.21861060757536,71.71432018319533,102.44902883313618,63.000000000000014,100.00000000000001,29.567854221276235,9.567854221276235,4.332321724214106,4.332321724214106,0.0,0.0,8.357825266610046],["owners",0.12044938487402311,0.1059791747929744,22.44272727272728,0.0,111.74838044635823,107.45036581380599,93.60000000000002,100.00000000000001,1087.1807334147124,67.18073341471245,22.194112580883623,0.0,0.0,0.0,17.405946700825368]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":188.2608695652174,"equity_units":1.21863459807535,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.8044021739130482,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":33.09888043478261,"real_capital":240.54000000000002,"private_loan":18.530642789119767,"consumption":67.60447826086957,"net_investment":15.136173913043478,"net_equity_issuance_cash":15.455531620553367,"money_identity_error":0.0,"groups":[["workers",0.8599677003085778,0.7056813434205524,16.519891304347826,0.0,87.2861676138608,111.90534309469334,70.19999999999999,99.99999999999999,263.25505723102225,43.25505723102225,16.395438012810082,0.0,0.0,0.0,16.08328386261246],["displaced_free",0.11685948227099406,0.09589378346516342,16.519891304347826,0.0,80.52793113987933,103.24093735881965,70.19999999999999,99.99999999999999,251.2689645419881,31.26896454198811,10.033880636214484,0.0,0.0,0.0,9.721726486016857],["displaced_debt",0.10763176513549087,0.08832160625135628,14.825543478260874,185.30642789119767,71.01465233880792,101.44950334115418,63.0,99.99999999999999,34.152198100194404,14.152198100194404,3.9121827163776777,3.9121827163776777,0.0,0.0,7.544227092834417],["owners",0.1341756503602871,0.11010326686292789,22.026521739130438,0.0,116.4542432242872,111.97523386950692,93.6,99.99999999999999,1126.02602781053,106.02602781052997,25.841186763270944,0.0,0.0,0.0,21.51279851329642]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":185.0,"equity_units":1.312117001130579,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":33.39162499999999,"real_capital":258.92,"private_loan":18.21765912695638,"consumption":66.43350000000001,"net_investment":17.00149999999998,"net_equity_issuance_cash":17.294244565217365,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.9312040537572951,0.7096958982734983,16.23375,0.0,90.24390189184437,115.69731011774921,70.2,100.00000000000003,283.60830107351296,63.60830107351296,18.826750554303857,0.0,0.0,0.0,18.540609249956038],["displaced_free",0.12168996879258125,0.09274322997699726,16.23375,0.0,79.55163109252805,101.98927063144623,70.2,100.00000000000001,260.92993758516246,40.92993758516246,8.936400064936292,0.0,0.0,0.0,8.65025876058846],["displaced_debt",0.10932356871475242,0.08331846064074647,14.568750000000001,182.1765912695638,69.48959974595336,99.27085677993338,63.0,100.0,37.449471192138574,17.449471192138574,3.1298366216338636,3.1298366216338636,0.0,0.0,6.002879765006863],["owners",0.1498994098659501,0.11424241110875787,21.645000000000003,0.0,121.2514559186078,116.58793838327674,93.60000000000001,100.00000000000001,1168.795134617915,148.79513461791498,29.088955085476513,0.0,0.0,0.0,25.57759672471221]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":182.0,"equity_units":1.4159968088228867,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":33.660949999999985,"real_capital":279.40000000000003,"private_loan":18.017566221130867,"consumption":65.3562,"net_investment":18.636799999999994,"net_equity_issuance_cash":18.906124999999992,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",1.012608060950896,0.7151202987474765,15.9705,0.0,93.16900205531454,119.44743853245454,70.19999999999999,100.0,306.86658884311316,86.86658884311316,21.16504187033623,0.0,0.0,0.0,20.90179187033623],["displaced_free",0.1255325294299204,0.0886531160577086,15.970500000000003,0.0,77.59583556039259,99.4818404620418,70.20000000000002,100.00000000000003,268.6150588598408,48.615058859840815,6.9934603599572664,0.0,0.0,0.0,6.730210359957258],["displaced_debt",0.11042298028522228,0.07798250645565828,14.332500000000001,180.17566221130866,67.13803089726407,95.91147271037725,63.000000000000014,100.00000000000003,38.60072737120429,18.600727371204293,2.000929058255142,2.000929058255142,0.0,0.0,3.765608116510295],["owners",0.16743323815684785,0.11824407873915657,21.293999999999997,0.0,126.0831191551415,121.23376841840529,93.59999999999998,99.99999999999997,1215.6023688535952,195.60236885359518,31.911567489433924,0.0,0.0,0.0,29.559638431178783]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":179.23076923076923,"equity_units":1.5292838903679509,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.0876923076923117,"bond_redemption":4.440892098500626e-16,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":33.90955769230767,"real_capital":301.78000000000003,"private_loan":17.964084884390616,"consumption":64.36176923076923,"net_investment":20.055923076923094,"net_equity_issuance_cash":20.304530769230777,"money_identity_error":-2.1316282072803006e-14,"groups":[["workers",1.1041098494589707,0.7219783432056674,15.727499999999997,0.0,96.07220934688095,123.16949916266789,70.19999999999999,100.0,333.0099569882774,113.0099569882774,23.42847991470486,0.0,0.0,0.0,23.185479914704857],["displaced_free",0.1278937747241566,0.08362984500764271,15.727499999999997,0.0,74.65133179018916,95.70683562844764,70.19999999999999,100.0,273.3375494483132,53.33754944831321,4.232078104284904,0.0,0.0,0.0,3.989078104284909],["displaced_debt",0.1107213740095241,0.07240079798583647,14.114423076923076,179.64084884390616,63.950227257722325,91.3574675110319,63.0,100.0,36.735148450740915,16.735148450740915,0.5348133674025024,0.5348133674025024,0.0,0.0,0.8515498117280806],["owners",0.18655889217529947,0.1219910138008534,20.969999999999995,0.0,130.8929755239219,125.85863031146336,93.59999999999998,99.99999999999997,1266.5032809146144,246.50328091461438,34.27905681768637,0.0,0.0,0.0,33.42024345028386]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":176.66666666666666,"equity_units":1.6524165400516422,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666628,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-16,"firm_cash":34.39232580309314,"real_capital":325.86,"private_loan":17.964084884390616,"consumption":63.44099999999999,"net_investment":21.27066666666667,"net_equity_issuance_cash":21.753434777452135,"money_identity_error":-2.1316282072803006e-14,"groups":[["workers",1.2056672354506703,0.7296388085131308,15.502499999999994,0.0,98.96167901649636,126.8739474570466,70.19999999999999,99.99999999999999,362.02635298590576,142.02635298590576,25.631149797905135,0.0,0.0,0.0,25.406149797905126],["displaced_free",0.12828449609609652,0.07763447834532526,15.502499999999998,0.0,70.72672576274775,90.67528943942018,70.19999999999999,99.99999999999999,274.118992192193,54.11899219219299,0.6902744237605085,0.0,0.0,0.0,0.46527442376050665],["displaced_debt",0.1107213740095241,0.06700572847453087,11.386741969068481,179.64084884390616,59.912059123183475,85.58865589026212,63.0,100.0,30.966400613571572,10.966400613571572,0.0,0.0,0.0,0.0,-2.7276811078546004],["owners",0.20774343449535132,0.1257209846670131,20.669999999999995,0.0,135.62946199859422,130.41294422941752,93.59999999999998,99.99999999999997,1321.499150700785,301.4991507007851,37.426024765424906,0.0,0.0,0.0,37.12602476542491]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":174.28571428571428,"equity_units":1.787392907608154,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.6971428571428553,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-6.661338147750939e-16,"firm_cash":35.62563557722804,"real_capital":351.44,"private_loan":17.964084884390616,"consumption":62.586000000000006,"net_investment":22.291142857142837,"net_equity_issuance_cash":23.524452631277743,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",1.3171160821913754,0.7368923064341283,15.29357142857143,0.0,101.80277354184079,130.51637633569334,70.2,100.00000000000001,393.8688806261073,173.86888062610728,27.748488372175537,0.0,0.0,0.0,27.53955980074697],["displaced_free",0.12828449609609652,0.07177185024626942,11.724847164652772,0.0,65.86498854960155,84.44229301230969,70.2,100.00000000000001,270.02373484015516,50.02373484015516,0.0,0.0,0.0,0.0,-3.7776528353472294],["displaced_debt",0.1107213740095241,0.06194573870033353,4.572368491638086,179.64084884390616,55.180227157047085,78.8288959386387,63.0,100.0,20.54449187710125,0.544491877101251,0.0,0.0,0.0,0.0,-6.8143734774303955],["owners",0.23127095531115796,0.12939010461926873,20.39142857142858,0.0,140.33536950046573,134.93785528890936,93.60000000000001,100.00000000000001,1380.611737164503,360.611737164503,41.005107707548696,0.0,0.0,0.0,40.72653627897727]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":172.06896551724137,"equity_units":1.9302521749819819,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.9347844827586202,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-6.661338147750939e-16,"firm_cash":37.08121296327636,"real_capital":378.32,"private_loan":17.964084884390616,"consumption":61.78996551724138,"net_investment":23.126068965517213,"net_equity_issuance_cash":24.58164635156553,"money_identity_error":-1.4210854715202004e-14,"groups":[["workers",1.4380140701613375,0.7449876699010899,15.099051724137931,0.0,104.5161872298947,133.99511183319834,70.2,100.00000000000001,428.4111629032393,208.4111629032393,29.718273890153235,0.0,0.0,0.0,29.523754185719735],["displaced_free",0.12828449609609652,0.0664599671269864,3.3624393327535795,0.0,60.48016724949593,77.53867596089222,70.2,100.00000000000001,260.4772383104237,40.47723831042367,0.0,0.0,0.0,0.0,-8.362407831899192],["displaced_debt",0.10685494264654259,0.05535802214419991,0.0,179.64084884390616,49.9525606705298,71.36080095789971,63.000000000000014,100.00000000000001,4.9088986608896175,-15.091101339110383,-6.652928448716455,0.0,0.0,0.0,-11.225296940354541],["owners",0.2570986660780052,0.13319434082772377,20.132068965517238,0.0,144.9539614707113,139.37880910645316,93.6,99.99999999999999,1443.7931083673643,423.7931083673643,44.44147473329917,0.0,0.0,0.0,44.182115127387824]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":2.0730200399038856,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-6.661338147750939e-16,"firm_cash":37.56875000000001,"real_capital":406.3,"private_loan":17.964084884390616,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":24.270537036723663,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",1.5681910515606947,0.7564765517816234,14.917500000000002,0.0,107.1798329932675,137.41004229906088,70.2,100.0,465.60458616019855,245.60458616019855,31.6144097684153,0.0,0.0,0.0,31.43285804427737],["displaced_free",0.12243364671366797,0.05906052250191683,0.0,0.0,54.5424902554328,69.92626955824717,70.19999999999999,99.99999999999999,244.86729342733594,24.867293427335937,-9.946443950128536,0.0,0.0,0.0,-13.308883282882116],["displaced_debt",0.09717231616651695,0.04687475967237745,0.0,179.64084884390616,43.634747039948714,62.33535291421245,63.00000000000001,100.0,-16.99754277744394,-36.99754277744394,-16.460465016043592,0.0,0.0,0.0,-16.460465016043592],["owners",0.28522302546300615,0.13758816604408242,19.889999999999997,0.0,149.56393175174637,143.81147283821767,93.60000000000001,99.99999999999999,1511.0705789776664,491.0705789776664,47.81141095450167,0.0,0.0,0.0,47.569341988984405]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":2.212920039903886,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-6.661338147750939e-16,"firm_cash":37.568750000000016,"real_capital":434.28000000000003,"private_loan":17.964084884390616,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.783000000000023,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",1.7003575241910227,0.7683772994639583,14.917500000000002,0.0,107.96184932295084,138.41262733711648,70.2,100.0,503.3664354831494,283.3664354831494,32.09757192450822,0.0,0.0,0.0,32.09757192450822],["displaced_free",0.1128335156798548,0.05098851908122063,0.0,0.0,50.99973793237367,65.38427940047907,70.19999999999999,99.99999999999999,225.66703135970963,5.667031359709625,-16.320222757482377,0.0,0.0,0.0,-16.320222757482377],["displaced_debt",0.08547724445140836,0.03862644962766974,0.0,179.64084884390616,39.60985656978282,56.58550938540403,63.00000000000001,100.0,-40.38768620766111,-60.38768620766111,-19.8816219156846,0.0,0.0,0.0,-19.8816219156846],["owners",0.31425175558160007,0.14200773182715135,19.889999999999997,0.0,151.65746023718782,145.82448099729598,93.60000000000001,99.99999999999999,1569.1280392148542,549.1280392148542,49.34884120160966,0.0,0.0,0.0,49.348841201609645]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":2.352820039903886,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.5543122344752192e-15,"firm_cash":37.56875000000002,"real_capital":462.26000000000005,"private_loan":17.964084884390616,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.783000000000026,"money_identity_error":2.842170943040401e-14,"groups":[["workers",1.8353591749456717,0.7800678096148175,14.917500000000002,0.0,108.771900215614,139.45115412258204,70.2,100.0,541.9383356987635,321.93833569876347,32.78611518327189,0.0,0.0,0.0,32.78611518327189],["displaced_free",0.10135042511707665,0.043076148365863494,0.0,0.0,47.23381887444369,60.556178044158585,70.19999999999999,99.99999999999999,202.7008502341533,-17.299149765846693,-19.521253956722855,0.0,0.0,0.0,-19.521253956722855],["displaced_debt",0.07177705758674208,0.0305068200582286,0.0,179.64084884390616,35.599626270667414,50.85660895809631,63.00000000000001,100.0,-67.78805993699368,-87.78805993699368,-23.290317669932698,0.0,0.0,0.0,-23.290317669932698],["owners",0.3443333822543957,0.14634922196109054,19.889999999999997,0.0,153.76325334559127,147.84928206306853,93.60000000000001,99.99999999999999,1629.2912925604455,609.2912925604455,51.13876534375258,0.0,0.0,0.0,51.13876534375257]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":2.4927200399038862,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.5543122344752192e-15,"firm_cash":37.56875000000004,"real_capital":490.24000000000007,"private_loan":17.964084884390616,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.78300000000003,"money_identity_error":4.263256414560601e-14,"groups":[["workers",1.9731459178244959,0.7915633870783885,14.917500000000002,0.0,109.56764082252123,140.4713343878477,70.2,100.0,581.3059765212845,361.3059765212845,33.46249469914303,0.0,0.0,0.0,33.46249469914303],["displaced_free",0.0880150738217334,0.03530884833145044,0.0,0.0,43.52929740931352,55.80679155040194,70.19999999999999,99.99999999999999,176.03014764346682,-43.96985235653318,-22.670097202083504,0.0,0.0,0.0,-22.670097202083504],["displaced_debt",0.05610974315149774,0.02250944440341612,0.0,179.64084884390616,31.66537112951134,45.236244470730476,63.00000000000001,100.0,-99.12268880748235,-119.12268880748235,-26.634434539915368,0.0,0.0,0.0,-26.634434539915368],["owners",0.3754493051061592,0.15061832018674495,19.889999999999997,0.0,155.831845703527,149.83831317646826,93.60000000000001,99.99999999999999,1691.5231382639727,671.5231382639727,52.89706884799795,0.0,0.0,0.0,52.897068847997936]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":2.6326200399038866,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.5543122344752192e-15,"firm_cash":37.568750000000044,"real_capital":518.22,"private_loan":17.964084884390616,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.783000000000023,"money_identity_error":4.263256414560601e-14,"groups":[["workers",2.113671312981406,0.8028774684320087,14.917500000000002,0.0,110.35011290197437,141.47450372047996,70.2,100.0,621.456089423259,401.45608942325896,34.12759596667821,0.0,0.0,0.0,34.12759596667821],["displaced_free",0.07285651275215027,0.027674526383537734,0.0,0.0,39.88287786083372,51.13189469337657,70.19999999999999,99.99999999999999,145.71302550430053,-74.28697449569947,-25.769553818291328,0.0,0.0,0.0,-25.769553818291328],["displaced_debt",0.03850993634100133,0.014627988755417693,0.0,179.64084884390616,27.800386379007193,39.714837684295986,63.00000000000001,100.0,-134.32230242847515,-154.32230242847515,-29.91967157784389,0.0,0.0,0.0,-29.91967157784389],["owners",0.4075822778293286,0.15482001642903578,19.889999999999997,0.0,157.8659454463388,151.7941783137873,93.60000000000001,99.99999999999999,1755.7890837103116,735.7890837103116,54.62605362938799,0.0,0.0,0.0,54.626053629387975]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":2.7725200399038865,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.4424906541753444e-15,"firm_cash":37.56875000000006,"real_capital":546.2,"private_loan":17.964084884390616,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.78300000000003,"money_identity_error":5.684341886080802e-14,"groups":[["workers",2.256892121637267,0.814021932810089,14.917500000000002,0.0,111.12023104453174,142.46183467247656,70.2,100.0,662.3763204677907,442.3763204677907,34.78219638785196,0.0,0.0,0.0,34.78219638785196],["displaced_free",0.055902182219418825,0.020162949740610985,0.0,0.0,36.2913389345371,46.5273576083809,70.19999999999999,99.99999999999999,111.80436443883764,-108.19563556116236,-28.82236190564346,0.0,0.0,0.0,-28.82236190564346],["displaced_debt",0.01900949315462736,0.006856395222047286,0.0,179.64084884390616,23.999113627252058,34.284448038931515,63.00000000000001,100.0,-173.3231888012231,-193.3231888012231,-33.150753416835755,0.0,0.0,0.0,-33.150753416835755],["owners",0.44071624289257316,0.1589587222272526,19.889999999999997,0.0,159.86793012648917,153.71916358316267,93.60000000000001,99.99999999999999,1822.0570138368007,802.0570138368007,56.32774060751579,0.0,0.0,0.0,56.32774060751578]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":2.914782124814997,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-2.4424906541753444e-15,"firm_cash":37.56875000000008,"real_capital":574.6524169822221,"private_loan":17.964084884390616,"consumption":60.645445565111224,"net_investment":24.18455443488879,"net_equity_issuance_cash":24.184554434888806,"money_identity_error":8.526512829121202e-14,"groups":[["workers",2.4027679350420237,0.8243387780465851,14.917500000000002,0.0,111.87880382993048,143.43436388452625,70.2,100.0,704.0551242977211,484.05512429772114,35.426983255440895,0.0,0.0,0.0,35.426983255440895],["displaced_free",0.037177996024051,0.01275498285361919,0.0,0.0,32.751627609264354,41.98926616572353,70.19999999999999,99.99999999999999,74.35599204810201,-145.644007951898,-31.831116532125296,0.0,0.0,0.0,-31.831116532125296],["displaced_debt",0.0,0.0,0.0,179.64084884390616,20.256843868524378,28.93834838360625,58.27583017777909,92.50131774250649,-211.34217511047783,-231.34217511047783,-32.3161383628665,0.0,0.0,4.724169822220911,-32.3161383628665],["owners",0.47483619374892233,0.16290623909979565,19.889999999999997,0.0,161.83990171269835,155.6152901083638,93.60000000000001,99.99999999999999,1890.2969155494989,870.2969155494989,58.0039164557936,0.0,0.0,0.0,58.003916455793586]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":3.0777343451257417,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.4424906541753444e-15,"firm_cash":37.56875000000009,"real_capital":607.242861044371,"private_loan":17.964084884390616,"consumption":57.12812254717343,"net_investment":27.70187745282658,"net_equity_issuance_cash":27.701877452826587,"money_identity_error":8.526512829121202e-14,"groups":[["workers",2.551101585106063,0.8288894683669773,14.917500000000002,0.0,112.58104287543986,144.33467035312802,70.2,100.0,746.436167173161,526.436167173161,36.023886444123875,0.0,0.0,0.0,36.023886444123875],["displaced_free",0.016736177571242322,0.00543782396221028,0.0,0.0,29.316363094382638,37.58508089023415,70.19999999999999,99.99999999999999,33.472355142484645,-186.52764485751536,-34.75109136977475,0.0,0.0,0.0,-34.75109136977475],["displaced_debt",0.0,0.0,0.0,179.64084884390616,16.895559378511003,24.13651339787286,16.895559378511003,26.818348219858734,-211.34217511047783,-231.34217511047783,0.0,0.0,0.0,46.104440621489005,0.0],["owners",0.5098965824484362,0.16567270767081238,19.889999999999997,0.0,163.72077739902767,157.423824422142,93.60000000000001,99.99999999999999,1960.4176929485266,940.4176929485266,59.602660789173534,0.0,0.0,0.0,59.60266078917352]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":3.246135411818653,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.4424906541753444e-15,"firm_cash":37.5687500000001,"real_capital":640.9230743829532,"private_loan":17.964084884390616,"consumption":56.20181866220509,"net_investment":28.62818133779492,"net_equity_issuance_cash":28.628181337794935,"money_identity_error":9.947598300641403e-14,"groups":[["workers",2.7005193702170196,0.8319182743840156,14.917500000000002,0.0,112.89079574598756,144.73178941793276,70.2,100.0,789.1269629191485,569.1269629191485,36.28717638408943,0.0,0.0,0.0,36.28717638408943],["displaced_free",3.469446951953614e-18,1.0687930452075165e-18,0.0,0.0,26.404346522618862,33.85172631104982,59.876701665103504,85.29444681638675,6.938893903907228e-15,-220.0,-28.451501871111944,0.0,0.0,10.323298334896492,-28.451501871111944],["displaced_debt",0.0,0.0,0.0,179.64084884390616,16.321164949074063,23.31594992724866,16.321164949074063,25.906611030276288,-211.34217511047783,-231.34217511047783,0.0,0.0,0.0,46.67883505092594,0.0],["owners",0.5456160416016335,0.16808172561598442,19.889999999999997,0.0,165.0389183063945,158.6912676023024,93.60000000000001,99.99999999999999,2031.8566112549213,1011.8566112549213,60.72308056043533,0.0,0.0,0.0,60.72308056043531]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":3.432568137673804,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-2.4424906541753444e-15,"firm_cash":37.5687500000001,"real_capital":678.2096195539834,"private_loan":17.964084884390616,"consumption":53.13643660462438,"net_investment":31.693563395375634,"net_equity_issuance_cash":31.693563395375634,"money_identity_error":9.947598300641403e-14,"groups":[["workers",2.8506587238202705,0.8304740385290984,14.917500000000002,0.0,113.09695817235739,144.99610022097102,70.2,100.0,832.0239210915059,612.0239210915059,36.462414446503765,0.0,0.0,0.0,36.462414446503765],["displaced_free",8.571574822473635e-19,2.4971317330593336e-19,0.0,0.0,24.223669160536527,31.05598610325196,24.223669160536534,34.50665122583551,1.714314964494727e-15,-220.0,-4.440892098500626e-15,0.0,0.0,45.976330839463465,-4.440892098500626e-15],["displaced_debt",0.0,0.0,0.0,179.64084884390616,15.91087912916208,22.729827327374398,15.91087912916208,25.255363697082664,-211.34217511047783,-231.34217511047783,0.0,0.0,0.0,47.089120870837924,0.0],["owners",0.5819094138535335,0.16952596147090152,19.889999999999997,0.0,166.18674450379996,159.7949466382692,93.60000000000001,99.99999999999999,2104.4433557587213,1084.4433557587213,61.698732828229986,0.0,0.0,0.0,61.698732828229964]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":170.0,"equity_units":3.619000863528955,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-2.4424906541753444e-15,"firm_cash":37.56875000000011,"real_capital":715.4961647250136,"private_loan":17.964084884390616,"consumption":53.13643660462438,"net_investment":31.693563395375634,"net_equity_issuance_cash":31.693563395375637,"money_identity_error":1.1368683772161603e-13,"groups":[["workers",3.0004540094698497,0.8290835295750805,14.917500000000002,0.0,112.99865304273698,144.87006800350895,70.2,100.0,874.8225741342428,654.8225741342428,36.378855086326425,0.0,0.0,0.0,36.378855086326425],["displaced_free",8.571574822473635e-19,2.3684920633357723e-19,0.0,0.0,24.223669160536527,31.05598610325196,24.223669160536527,34.50665122583551,1.714314964494727e-15,-220.0,0.0,0.0,0.0,45.976330839463465,0.0],["displaced_debt",0.0,0.0,0.0,179.64084884390616,15.91087912916208,22.729827327374398,15.91087912916208,25.255363697082664,-211.34217511047783,-231.34217511047783,0.0,0.0,0.0,47.089120870837924,0.0],["owners",0.6185468540591048,0.17091647042491953,19.889999999999997,0.0,166.8748804111428,160.456615779945,93.60000000000001,99.99999999999999,2177.7182361698638,1157.7182361698638,62.283648349471406,0.0,0.0,0.0,62.283648349471385]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":144.87006800350895,"displaced_free":31.05598610325196,"displaced_debt":22.729827327374398,"owners":160.456615779945},"consumption_index":{"workers":100.0,"displaced_free":34.50665122583551,"displaced_debt":25.255363697082664,"owners":99.99999999999999},"wealth_change":{"workers":654.8225741342428,"displaced_free":-220.0,"displaced_debt":-231.34217511047783,"owners":1157.7182361698638},"real_wealth":{"workers":874.8225741342428,"displaced_free":1.714314964494727e-15,"displaced_debt":-211.34217511047783,"owners":2177.7182361698638},"equity_share":{"workers":0.8290835295750805,"displaced_free":2.3684920633357723e-19,"displaced_debt":0.0,"owners":0.17091647042491953},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":1.1368683772161603e-13},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":99.19127172345615,"displaced_free":99.19127172345623,"displaced_debt":86.57660119481741,"owners":113.88734962428967},"consumption_index":{"workers":99.99999999999999,"displaced_free":100.0,"displaced_debt":100.0,"owners":99.99999999999999},"wealth_change":{"workers":151.41725815134237,"displaced_free":151.41725815134293,"displaced_debt":47.27513250660117,"owners":337.3868022826607},"real_wealth":{"workers":371.41725815134237,"displaced_free":371.41725815134293,"displaced_debt":67.27513250660117,"owners":1357.3868022826607},"equity_share":{"workers":0.6835858112576775,"displaced_free":0.09765511589395408,"displaced_debt":0.0632951373555153,"owners":0.15546393549285317},"government_net_debt_to_output_pct":60.0,"max_money_error":1.4210854715202004e-14}},"automation_minus_control_wealth":{"workers":503.40531598290045,"displaced_free":-371.41725815134293,"displaced_debt":-278.617307617079,"owners":820.331433887203}},{"ownership":"broad","saving_rule":"smooth_reference","price_rule":"fixed_nominal","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"initial_wealth":{"workers":220.0,"displaced_free":220.0,"displaced_debt":20.0,"owners":1020.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.7,0.7,20.0,0.0,78.0,99.99999999999999,70.19999999999999,99.99999999999999,220.0,0.0,0.0,0.0,0.0,0.0,7.800000000000002],["displaced_free",0.1,0.1,20.0,0.0,78.0,100.00000000000001,70.2,100.0,220.0,0.0,0.0,0.0,0.0,0.0,7.8000000000000025],["displaced_debt",0.1,0.1,20.0,200.0,70.0,100.00000000000001,63.00000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,7.000000000000002],["owners",0.1,0.1,20.0,0.0,104.00000000000001,100.00000000000001,93.60000000000002,100.00000000000003,1020.0,0.0,0.0,0.0,0.0,0.0,10.399999999999991]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":200.0,"equity_units":1.0653830357142855,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.42975,"real_capital":210.88,"private_loan":19.355093233178945,"consumption":70.28099999999999,"net_investment":10.64685714285713,"net_equity_issuance_cash":13.07660714285713,"money_identity_error":0.0,"groups":[["workers",0.7474306249999999,0.7015604716278268,17.173928571428572,0.0,81.16040145985401,104.05179674340258,70.20000000000002,100.00000000000001,235.77791970802923,15.77791970802923,13.551607142857133,0.0,0.0,0.0,10.725535714285703],["displaced_free",0.10603914661750372,0.09953147653267243,17.173928571428572,0.0,79.65482520365723,102.12157077391953,70.20000000000002,100.00000000000001,234.27234345183246,14.272343451832455,12.078293235007413,0.0,0.0,0.0,9.252221806435994],["displaced_debt",0.10322453383410528,0.0968895978007557,15.412499999999998,193.55093233178943,71.49262005181717,102.13231435973883,63.0,99.99999999999999,28.930576256196773,8.930576256196773,6.449067668210544,6.449067668210544,0.0,0.0,8.310635336421095],["owners",0.10868873026267671,0.10201845403874524,22.898571428571426,0.0,107.72974452554745,103.58629281302639,93.60000000000001,99.99999999999999,1056.4655109489051,36.46551094890515,17.37746052535341,0.0,0.0,0.0,13.826964285714283]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":200.0,"equity_units":1.132254172077922,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.77952272727273,"real_capital":224.46,"private_loan":18.92088018463502,"consumption":68.88190909090909,"net_investment":13.024454545454546,"net_equity_issuance_cash":13.374227272727275,"money_identity_error":0.0,"groups":[["workers",0.7958941847980925,0.7029289045033599,16.832045454545455,0.0,84.28088443545073,108.05241594288556,70.2,100.0,254.64779371100929,34.647793711009285,13.846731370883594,0.0,0.0,0.0,13.504848254000471],["displaced_free",0.11118048374695849,0.09819392720180414,16.832045454545455,0.0,80.56480593007497,103.28821273086535,70.2,100.0,249.3955585244632,29.395558524463212,10.282674258909546,0.0,0.0,0.0,9.94079114202644],["displaced_debt",0.1053955990768249,0.09308475223668379,15.10568181818182,189.20880184635018,71.73477447200601,102.47824924572286,63.000000000000014,100.00000000000001,38.25297245310859,18.25297245310859,4.34213048543924,4.34213048543924,0.0,0.0,8.377442789060296],["owners",0.11978390445604611,0.10579241605815214,22.44272727272728,0.0,111.73422854976397,107.43675822092688,93.60000000000002,100.00000000000001,1096.0580775680442,76.05807756804415,22.190348386738812,0.0,0.0,0.0,17.392373745455423]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":200.0,"equity_units":1.2095318301806888,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.8044021739130478,"bond_redemption":2.220446049250313e-16,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.098880434782615,"real_capital":240.54000000000002,"private_loan":18.526310452364715,"consumption":67.60447826086957,"net_investment":15.136173913043478,"net_equity_issuance_cash":15.455531620553362,"money_identity_error":7.105427357601002e-15,"groups":[["workers",0.8532632728019767,0.7054492089509624,16.519891304347826,0.0,87.28163134277041,111.89952736252617,70.19999999999999,99.99999999999999,276.5411616554993,56.54116165549931,16.39116800110978,0.0,0.0,0.0,16.07901385091216],["displaced_free",0.1162108148339829,0.09607917041474012,16.519891304347826,0.0,80.55638265813289,103.27741366427293,70.19999999999999,99.99999999999999,264.46443336550635,44.46443336550635,10.060662174048819,0.0,0.0,0.0,9.748508023851192],["displaced_debt",0.10736844773817643,0.08876860042793329,14.825543478260874,185.26310452364714,71.08586120213202,101.55123028876004,63.0,99.99999999999999,47.06164858717003,27.061648587170033,3.9456973227030554,3.9456973227030554,0.0,0.0,7.6112563054851545],["owners",0.13268929480655278,0.1097030202063642,22.026521739130438,0.0,116.3863367403422,111.90993917340596,93.6,99.99999999999999,1139.5551485055569,119.55514850555687,25.81078070101331,0.0,0.0,0.0,21.44887784471342]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":200.0,"equity_units":1.2960030530067757,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.39162500000002,"real_capital":258.92,"private_loan":18.20599681585281,"consumption":66.43350000000001,"net_investment":17.00149999999998,"net_equity_issuance_cash":17.29424456521738,"money_identity_error":2.1316282072803006e-14,"groups":[["workers",0.9191160556821159,0.7091928167528094,16.23375,0.0,90.23128596599902,115.6811358538449,70.2,100.00000000000003,301.44685117594315,81.44685117594315,18.815080822896917,0.0,0.0,0.0,18.528939518549084],["displaced_free",0.12071784904946362,0.09314626903801938,16.23375,0.0,79.6355968936363,102.09691909440552,70.2,100.00000000000001,278.5615655123537,58.561565512353695,9.01406843096141,0.0,0.0,0.0,8.72792712661358],["displaced_debt",0.10897001592073595,0.08408160433566991,14.568750000000001,182.05996815852808,69.64808567781324,99.49726525401891,63.0,100.0,54.539258035614914,34.539258035614914,3.2031363651190548,3.2031363651190548,0.0,0.0,6.149479251977246],["owners",0.14719913235446025,0.11357930987350126,21.645000000000003,0.0,121.09731566655725,116.43972660245889,93.60000000000001,100.00000000000001,1187.1386301269713,167.1386301269713,29.019675095814943,0.0,0.0,0.0,25.43501699156545]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":200.0,"equity_units":1.3905336780067756,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.66095000000003,"real_capital":279.40000000000003,"private_loan":17.99284412410403,"consumption":65.3562,"net_investment":18.636799999999994,"net_equity_issuance_cash":18.906125,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.9931024400961802,0.7141879810632973,15.9705,0.0,93.14034832466697,119.4107029803423,70.19999999999999,100.0,329.3561036408729,109.3561036408729,21.138966975446955,0.0,0.0,0.0,20.875716975446956],["displaced_free",0.12429786667300105,0.08938860571228494,15.970500000000003,0.0,77.77888488689548,99.71651908576345,70.20000000000002,100.00000000000003,290.73212455604624,70.73212455604624,7.1600352470748785,0.0,0.0,0.0,6.896785247074888],["displaced_debt",0.11003577937947985,0.07913204916921378,14.332500000000001,179.92844124104028,67.42505915931388,96.3215130847341,63.000000000000014,100.00000000000003,59.86331595375763,39.86331595375763,2.131526917487808,2.131526917487808,0.0,0.0,4.026803834975619],["owners",0.16309759185811457,0.11729136405520402,21.293999999999997,0.0,125.81361768112177,120.97463238569402,93.59999999999998,99.99999999999997,1238.92046698601,218.92046698601007,31.796919007308627,0.0,0.0,0.0,29.314392089820824]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":200.0,"equity_units":1.4920563318529299,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.087692307692312,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.90955769230773,"real_capital":301.78000000000003,"private_loan":17.918712910637556,"consumption":64.36176923076923,"net_investment":20.055923076923094,"net_equity_issuance_cash":20.304530769230794,"money_identity_error":3.552713678800501e-14,"groups":[["workers",1.0749282891654321,0.720434119153208,15.727499999999997,0.0,96.01678817658551,123.09844638023783,70.19999999999999,100.0,360.26165565053634,140.26165565053634,23.37881401978624,0.0,0.0,0.0,23.13581401978624],["displaced_free",0.12656381566232486,0.0848250920293002,15.727499999999997,0.0,74.98589474012178,96.13576248733563,70.19999999999999,100.0,300.0100177871628,80.01001778716278,4.531897978647594,0.0,0.0,0.0,4.288897978647599],["displaced_debt",0.11040643544681221,0.07399615757784596,14.114423076923076,179.18712910637555,64.41108287564658,92.01583267949513,63.0,100.0,62.199325599505165,42.199325599505165,0.7413121346647178,0.7413121346647178,0.0,0.0,1.2645473462525114],["owners",0.18015779157836054,0.12074463123964577,20.969999999999995,0.0,130.48550514813337,125.46683187320515,93.59999999999998,99.99999999999997,1294.948090937361,274.94809093736103,34.12039944049196,0.0,0.0,0.0,33.05508730582723]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":200.0,"equity_units":1.6005217488208041,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666623,"bond_redemption":4.440892098500626e-16,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":34.33197441921591,"real_capital":325.86,"private_loan":17.918712910637556,"consumption":63.44099999999999,"net_investment":21.27066666666667,"net_equity_issuance_cash":21.693083393574856,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",1.1643422411958761,0.727476675686359,15.502499999999994,0.0,98.86623785351286,126.75158699168314,70.19999999999999,99.99999999999999,394.15665483424567,174.15665483424567,25.546843437269686,0.0,0.0,0.0,25.32184343726969],["displaced_free",0.12714950294956717,0.0794425336883085,15.502499999999998,0.0,71.27136744281275,91.37354800360607,70.19999999999999,99.99999999999999,305.43566705562375,85.43566705562375,1.1713745744846027,0.0,0.0,0.0,0.9463745744846008],["displaced_debt",0.11040643544681221,0.06898152776002885,11.990255807841086,179.18712910637555,60.59528233688831,86.56468905269759,63.0,100.0,60.697355768026355,40.697355768026355,0.0,0.0,0.0,0.0,-2.1241672690819957],["owners",0.19862356922854862,0.12409926286530375,20.669999999999995,0.0,135.06968524570885,129.87469735164314,93.59999999999998,99.99999999999997,1355.2123783737427,335.2123783737427,36.93155530037617,0.0,0.0,0.0,36.63155530037617]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":200.0,"equity_units":1.7173959507735,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.697142857142855,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":35.41567195261221,"real_capital":351.44,"private_loan":17.918712910637556,"consumption":62.586000000000006,"net_investment":22.291142857142837,"net_equity_issuance_cash":23.374840390539134,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",1.261039685957422,0.7342742862468383,15.29357142857143,0.0,101.66432615132652,130.33887968118782,70.2,100.00000000000001,431.0056347401383,211.0056347401383,27.62784136044165,0.0,0.0,0.0,27.418912789013095],["displaced_free",0.12714950294956717,0.07403621913298454,12.431469634674865,0.0,66.6758667938892,85.48188050498614,70.2,100.00000000000001,306.08415225191214,86.08415225191214,0.0,0.0,0.0,0.0,-3.071030365325136],["displaced_debt",0.11040643544681221,0.06428711759631558,5.9653822677745705,179.18712910637555,56.08621069172695,80.12315813103851,63.0,100.0,54.612765309043276,34.612765309043276,0.0,0.0,0.0,0.0,-6.024873540066515],["owners",0.21880032641969852,0.1274023770238615,20.39142857142858,0.0,139.58763945509813,134.21888409144054,93.60000000000001,100.00000000000001,1419.713848134493,399.713848134493,40.353514382299785,0.0,0.0,0.0,40.07494295372837]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":200.0,"equity_units":1.8405556942065204,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.9347844827586202,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":36.9215516736991,"real_capital":378.32,"private_loan":17.918712910637556,"consumption":61.78996551724138,"net_investment":23.126068965517213,"net_equity_issuance_cash":24.631948686604105,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",1.3645323803910427,0.741369785595814,15.099051724137931,0.0,104.34307917062698,133.77317842388072,70.2,100.00000000000001,470.70132014131394,250.70132014131394,29.56934126674877,0.0,0.0,0.0,29.37482156231527],["displaced_free",0.12714950294956717,0.06908212739760773,4.9590522285263905,0.0,61.51462505898574,78.86490392177659,70.2,100.00000000000001,301.3420314910686,81.34203149106861,0.0,0.0,0.0,0.0,-7.472417406148475],["displaced_debt",0.10825759046185614,0.058817883535182525,0.0,179.18712910637555,51.070978160604625,72.95854022943517,63.000000000000014,100.00000000000001,43.387314737585754,23.387314737585754,-4.297689969912151,0.0,0.0,0.0,-10.263072237686721],["owners",0.24061622040405445,0.13073020347139575,20.132068965517238,0.0,144.0128425860206,138.4738871019429,93.6,99.99999999999999,1488.4167345699418,468.4167345699418,43.63178796871183,0.0,0.0,0.0,43.37242836280049]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":1.9627066858380253,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":37.56875000000002,"real_capital":406.3,"private_loan":17.918712910637556,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":24.430198326300943,"money_identity_error":2.842170943040401e-14,"groups":[["workers",1.474450193008678,0.7512330821755598,14.917500000000002,0.0,106.93357364139578,137.09432518127664,70.2,100.0,513.1635102550177,293.16351025501774,31.405089319324336,0.0,0.0,0.0,31.223537595186407],["displaced_free",0.12353261883398897,0.0629399286838643,0.0,0.0,55.855505341549645,71.60962223275597,70.19999999999999,99.99999999999999,290.6649854917387,70.66498549173872,-7.2337682311564055,0.0,0.0,0.0,-12.192820459682796],["displaced_debt",0.1007100103234601,0.05131179867584723,0.0,179.18712910637555,45.24098790965638,64.62998272808053,63.00000000000001,100.0,26.156342988876034,6.156342988876034,-15.095160276792079,0.0,0.0,0.0,-15.095160276792079],["owners",0.2640138636718982,0.1345151904647286,19.889999999999997,0.0,148.3684912590239,142.66201082598454,93.60000000000001,99.99999999999999,1561.2998311178492,541.2998311178492,46.79528653568756,0.0,0.0,0.0,46.55321757017032]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.081621685838025,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":37.56875000000002,"real_capital":434.28000000000003,"private_loan":17.918712910637556,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.783000000000015,"money_identity_error":2.842170943040401e-14,"groups":[["workers",1.5857298921492289,0.7617762165610997,14.917500000000002,0.0,107.60494088758014,137.95505241997455,70.2,100.0,550.568451142598,330.56845114259795,31.794199754443117,0.0,0.0,0.0,31.794199754443117],["displaced_free",0.11616332391048807,0.05580424373015826,0.0,0.0,52.860482532939066,67.76984940120393,70.19999999999999,99.99999999999999,273.32546802467783,53.32546802467783,-14.73858984700179,0.0,0.0,0.0,-14.73858984700179],["displaced_debt",0.0916715374551751,0.04403851962095107,0.0,179.18712910637555,41.73300501580004,59.61857859400005,63.00000000000001,100.0,4.889348004676046,-15.110651995323954,-18.07694573656997,0.0,0.0,0.0,-18.07694573656997],["owners",0.2880569323231333,0.13838102008779107,19.889999999999997,0.0,150.17192623820017,144.39608292134633,93.60000000000001,99.99999999999999,1617.8717573560496,597.8717573560496,48.08613730247014,0.0,0.0,0.0,48.08613730247015]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.2005366858380255,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":37.568750000000044,"real_capital":462.26000000000005,"private_loan":17.918712910637556,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.783000000000037,"money_identity_error":4.263256414560601e-14,"groups":[["workers",1.6991445760028516,0.7721500790866253,14.917500000000002,0.0,108.32258280794045,138.87510616402622,70.2,100.0,588.6910339505384,368.69103395053844,32.40419538674937,0.0,0.0,0.0,32.40419538674937],["displaced_free",0.10738096671329402,0.04879762623562004,0.0,0.0,49.53563012424927,63.50721810801189,70.19999999999999,99.99999999999999,252.6610981489271,32.661098148927096,-17.56471439438811,0.0,0.0,0.0,-17.56471439438811],["displaced_debt",0.08112831164884132,0.036867511535235056,0.0,179.18712910637555,38.19240986744994,54.56058552492848,63.00000000000001,100.0,-19.918242127874,-39.918242127873995,-21.08645161266756,0.0,0.0,0.0,-21.08645161266756],["owners",0.3128828314730385,0.14218478314251964,19.889999999999997,0.0,152.01388035271816,146.1671926468444,93.60000000000001,99.99999999999999,1676.2856377087678,656.2856377087678,49.65179829981043,0.0,0.0,0.0,49.65179829981044]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.3194516858380254,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":37.568750000000044,"real_capital":490.24000000000007,"private_loan":17.918712910637556,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.783000000000015,"money_identity_error":4.263256414560601e-14,"groups":[["workers",1.8146599670178933,0.7823659264375885,14.917500000000002,0.0,109.02870286219887,139.78038828487036,70.2,100.0,627.5197368127373,407.5197368127373,33.00439743286905,0.0,0.0,0.0,33.00439743286905],["displaced_free",0.09720623737994392,0.04190914515420182,0.0,0.0,46.25946039211743,59.30700050271465,70.19999999999999,99.99999999999999,228.7205585410445,8.720558541044511,-20.34945866670018,0.0,0.0,0.0,-20.34945866670018],["displaced_debt",0.0691064887986621,0.029794321313355448,0.0,179.18712910637555,34.71335799957831,49.590511427969005,63.00000000000001,100.0,-48.20488412829571,-68.2048841282957,-24.043645700358443,0.0,0.0,0.0,-24.043645700358443],["owners",0.33847899264152626,0.14593060709485428,19.889999999999997,0.0,153.82626157291233,147.9098668970311,93.60000000000001,99.99999999999999,1736.51189928168,716.5118992816799,51.19232233697549,0.0,0.0,0.0,51.192322336975494]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.4383666858380257,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":37.56875000000006,"real_capital":518.22,"private_loan":17.918712910637556,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.78300000000003,"money_identity_error":5.684341886080802e-14,"groups":[["workers",1.932244067121505,0.7924337542601494,14.917500000000002,0.0,109.72406726171826,140.671881104767,70.2,100.0,667.0438040744556,447.0438040744556,33.59545717246051,0.0,0.0,0.0,33.59545717246051],["displaced_free",0.08565887889749116,0.035129613357579005,0.0,0.0,43.02974474716996,55.16633941944867,70.19999999999999,99.99999999999999,201.55030328821448,-18.44969671178552,-23.094716964905526,0.0,0.0,0.0,-23.094716964905526],["displaced_debt",0.055630056658667736,0.022814475354246657,0.0,179.18712910637555,31.290747905895618,44.70106843699374,63.00000000000001,100.0,-79.9141362224001,-99.9141362224001,-26.95286427998873,0.0,0.0,0.0,-26.95286427998873],["owners",0.36483368316036174,0.1496221570280249,19.889999999999997,0.0,155.61103651490708,149.62599664894913,93.60000000000001,99.99999999999999,1798.522935796587,778.522935796587,52.70938103767101,0.0,0.0,0.0,52.709381037671015]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.557281685838026,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":37.568750000000065,"real_capital":546.2,"private_loan":17.918712910637556,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.783000000000023,"money_identity_error":7.105427357601002e-14,"groups":[["workers",2.0518669023591856,0.802362490500058,14.917500000000002,0.0,110.40935638241356,141.5504569005302,70.2,100.0,707.2531604568691,487.25316045686907,34.17795292505152,0.0,0.0,0.0,34.17795292505152],["displaced_free",0.07275768032370661,0.028451179518717656,0.0,0.0,39.844238649918715,51.08235724348553,70.19999999999999,99.99999999999999,171.1945419381332,-48.8054580618668,-25.802397147569085,0.0,0.0,0.0,-25.802397147569085],["displaced_debt",0.0407211906144695,0.01592362344749874,0.0,179.18712910637555,27.920315190121798,39.88616455731686,63.00000000000001,100.0,-114.99382103227828,-134.99382103227828,-29.817732088396472,0.0,0.0,0.0,-29.817732088396472],["owners",0.3919359125406643,0.15326270653372553,19.889999999999997,0.0,157.36995148306485,151.3172610414085,93.60000000000001,99.99999999999999,1862.2928872796517,842.2928872796517,54.20445876060512,0.0,0.0,0.0,54.20445876060513]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.676196685838026,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":37.56875000000007,"real_capital":574.1800000000001,"private_loan":17.918712910637556,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.783000000000023,"money_identity_error":7.105427357601002e-14,"groups":[["workers",2.1735003066854475,0.8121601518256257,14.917500000000002,0.0,111.0851779247939,142.41689477537676,70.2,100.0,748.1383383816631,528.1383383816631,34.75240123607481,0.0,0.0,0.0,34.75240123607481],["displaced_free",0.05852050564062575,0.02186704211626381,0.0,0.0,36.70076545157443,47.05226339945441,70.19999999999999,99.99999999999999,137.69530738970764,-82.30469261029236,-28.47434936616172,0.0,0.0,0.0,-28.47434936616172],["displaced_debt",0.024400520316081708,0.00911761099070374,0.0,179.18712910637555,24.598422827322846,35.14060403903264,63.00000000000001,100.0,-153.39539820495546,-173.39539820495546,-32.64134059677558,0.0,0.0,0.0,-32.64134059677558],["owners",0.4197753531958712,0.15685519506740683,19.889999999999997,0.0,159.10456624754576,152.98515985340939,93.60000000000001,99.99999999999999,1927.7974535271976,907.7974535271976,55.67888131041389,0.0,0.0,0.0,55.6788813104139]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.7951116858380263,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":37.56875000000007,"real_capital":602.1600000000001,"private_loan":17.918712910637556,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.783000000000015,"money_identity_error":7.105427357601002e-14,"groups":[["workers",2.2971177374301366,0.8218339714541382,14.917500000000002,0.0,111.75207756124007,143.27189430928215,70.2,100.0,789.6904159429032,569.6904159429032,35.31926592705407,0.0,0.0,0.0,35.31926592705407],["displaced_free",0.04296433951292367,0.01537124249117157,0.0,0.0,33.59725617011276,43.07340534629841,70.19999999999999,99.99999999999999,101.09256355982039,-118.90743644017961,-31.11233225540415,0.0,0.0,0.0,-31.11233225540415],["displaced_debt",0.006687336115817236,0.0023925112365634324,0.0,179.18712910637555,21.321919528789483,30.459885041127837,63.00000000000001,100.0,-195.073478676166,-215.073478676166,-35.42636840052894,0.0,0.0,0.0,-35.42636840052894],["owners",0.4483422727791486,0.16040227481812674,19.889999999999997,0.0,160.81628137241745,154.6310397811706,93.60000000000001,99.99999999999999,1995.013734899615,975.013734899615,57.13383916655481,0.0,0.0,0.0,57.133839166554814]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":2.926426932622118,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":37.56875000000008,"real_capital":633.0577051256688,"private_loan":17.918712910637556,"consumption":58.56695064318161,"net_investment":26.2630493568184,"net_equity_issuance_cash":26.263049356818403,"money_identity_error":8.526512829121202e-14,"groups":[["workers",2.4226941166495997,0.8278676257530315,14.917500000000002,0.0,112.41054763679432,144.11608671383885,70.2,100.0,831.9009635796974,611.9009635796974,35.87896549127516,0.0,0.0,0.0,35.87896549127516],["displaced_free",0.026105339960571693,0.008920550747248953,0.0,0.0,30.531765759171805,39.143289434835644,70.19999999999999,99.99999999999999,61.42432931899222,-158.57567068100778,-33.71799910470396,0.0,0.0,0.0,-33.71799910470396],["displaced_debt",-8.673617379884035e-19,-2.9638933688026025e-19,0.0,179.18712910637555,18.088040235507872,25.840057479296956,33.822948743313134,53.68722022748117,-210.80838718397123,-230.80838718397123,-13.374672231634474,0.0,0.0,29.17705125668687,-13.374672231634474],["owners",0.47762747601194677,0.16321182349971955,19.889999999999997,0.0,162.50636054776044,156.2561159113081,93.60000000000001,99.99999999999999,2063.9200954473754,1043.9200954473754,58.570406465596356,0.0,0.0,0.0,58.57040646559636]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":3.0650579697449407,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":37.56875000000008,"real_capital":665.6767726839801,"private_loan":17.918712910637556,"consumption":57.10379257543547,"net_investment":27.726207424564542,"net_equity_issuance_cash":27.726207424564546,"money_identity_error":8.526512829121202e-14,"groups":[["workers",2.5494923108645886,0.8317925259588956,14.917500000000002,0.0,112.82124175293747,144.6426176319711,70.2,100.0,874.5222053326348,654.5222053326348,36.22805548999684,0.0,0.0,0.0,36.22805548999684],["displaced_free",0.008084046027584755,0.002637485524705254,0.0,0.0,27.796955451795437,35.63712237409671,70.19999999999999,99.99999999999999,19.02128477078766,-200.97871522921236,-36.04258786597387,0.0,0.0,0.0,-36.04258786597387],["displaced_debt",-8.673617379884035e-19,-2.8298379559215356e-19,2.220446049250313e-15,179.18712910637555,16.60932441688794,23.727606309839913,16.609324416887937,26.364007010933232,-210.80838718397123,-230.80838718397123,0.0,0.0,0.0,46.39067558311206,2.220446049250313e-15],["owners",0.5074816128527675,0.16556998851639915,19.889999999999997,0.0,163.84502786075467,157.5432960199564,93.60000000000001,99.99999999999999,2134.16512330813,1114.1651233081302,59.708273681641444,0.0,0.0,0.0,59.70827368164145]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":200.0,"equity_units":3.2148985754807313,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":37.5687500000001,"real_capital":700.9333857982836,"private_loan":17.918712910637556,"consumption":54.86187885284202,"net_investment":29.968121147157994,"net_equity_issuance_cash":29.968121147158016,"money_identity_error":9.947598300641403e-14,"groups":[["workers",2.6770852973712653,0.8327122098932638,14.917500000000002,0.0,113.08839882577361,144.98512669970978,70.2,100.0,917.4106041584085,697.4106041584085,36.45513900190757,0.0,0.0,0.0,36.45513900190757],["displaced_free",0.0,0.0,0.0,0.0,25.286370976113083,32.418424328350106,44.30765574690074,63.11631872777884,0.0,-220.0,-16.16809205516951,0.0,0.0,25.892344253099253,-16.16809205516951],["displaced_debt",-8.673617379884035e-19,-2.6979443289550895e-19,2.220446049250313e-15,179.18712910637555,16.12621311006418,23.037447300091692,16.126213110064178,25.597163666768537,-210.80838718397123,-230.80838718397123,0.0,0.0,0.0,46.873786889935815,2.220446049250313e-15],["owners",0.5378132781094659,0.16728779010673622,19.889999999999997,0.0,164.96862413340787,158.62367705135372,93.60000000000001,99.99999999999999,2205.533747441538,1185.5337474415378,60.663330513396694,0.0,0.0,0.0,60.663330513396694]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":144.98512669970978,"displaced_free":32.418424328350106,"displaced_debt":23.037447300091692,"owners":158.62367705135372},"consumption_index":{"workers":100.0,"displaced_free":63.11631872777884,"displaced_debt":25.597163666768537,"owners":99.99999999999999},"wealth_change":{"workers":697.4106041584085,"displaced_free":-220.0,"displaced_debt":-230.80838718397123,"owners":1185.5337474415378},"real_wealth":{"workers":917.4106041584085,"displaced_free":0.0,"displaced_debt":-210.80838718397123,"owners":2205.533747441538},"equity_share":{"workers":0.8327122098932638,"displaced_free":0.0,"displaced_debt":-2.6979443289550895e-19,"owners":0.16728779010673622},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":9.947598300641403e-14},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":99.19127172345615,"displaced_free":99.19127172345623,"displaced_debt":86.57660119481741,"owners":113.88734962428967},"consumption_index":{"workers":99.99999999999999,"displaced_free":100.0,"displaced_debt":100.0,"owners":99.99999999999999},"wealth_change":{"workers":151.41725815134237,"displaced_free":151.41725815134293,"displaced_debt":47.27513250660117,"owners":337.3868022826607},"real_wealth":{"workers":371.41725815134237,"displaced_free":371.41725815134293,"displaced_debt":67.27513250660117,"owners":1357.3868022826607},"equity_share":{"workers":0.6835858112576775,"displaced_free":0.09765511589395408,"displaced_debt":0.0632951373555153,"owners":0.15546393549285317},"government_net_debt_to_output_pct":60.0,"max_money_error":1.4210854715202004e-14}},"automation_minus_control_wealth":{"workers":545.9933460070662,"displaced_free":-371.41725815134293,"displaced_debt":-278.0835196905724,"owners":848.1469451588771}},{"ownership":"broad","saving_rule":"smooth_reference","price_rule":"profit_multiple","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"initial_wealth":{"workers":220.0,"displaced_free":220.0,"displaced_debt":20.0,"owners":1020.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.7,0.7,20.0,0.0,78.0,99.99999999999999,70.19999999999999,99.99999999999999,220.0,0.0,0.0,0.0,0.0,0.0,7.800000000000002],["displaced_free",0.1,0.1,20.0,0.0,78.0,100.00000000000001,70.2,100.0,220.0,0.0,0.0,0.0,0.0,0.0,7.8000000000000025],["displaced_debt",0.1,0.1,20.0,200.0,70.0,100.00000000000001,63.00000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,7.000000000000002],["owners",0.1,0.1,20.0,0.0,104.00000000000001,100.00000000000001,93.60000000000002,100.00000000000003,1020.0,0.0,0.0,0.0,0.0,0.0,10.399999999999991]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":209.4749999999999,"equity_units":1.0624256218778236,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.42975,"real_capital":210.88,"private_loan":19.355093233178945,"consumption":70.28099999999999,"net_investment":10.64685714285713,"net_equity_issuance_cash":13.07660714285713,"money_identity_error":0.0,"groups":[["workers",0.7452852369017782,0.7014940354925704,17.173928571428572,0.0,81.16040145985401,104.05179674340258,70.20000000000002,100.00000000000001,245.46040145985395,25.460401459853955,13.551607142857133,0.0,0.0,0.0,10.725535714285703],["displaced_free",0.10576598316505904,0.09955142363577323,17.173928571428572,0.0,79.65482520365723,102.12157077391953,70.20000000000002,100.00000000000001,243.95482520365718,23.95482520365718,12.078293235007413,0.0,0.0,0.0,9.252221806435994],["displaced_debt",0.10307868130717773,0.09702202129217054,15.412499999999998,193.55093233178943,71.49262005181717,102.13231435973883,63.0,99.99999999999999,38.6130580080215,18.613058008021497,6.449067668210544,6.449067668210544,0.0,0.0,8.310635336421095],["owners",0.10829572050380877,0.10193251957948593,22.898571428571426,0.0,107.72974452554745,103.58629281302639,93.60000000000001,99.99999999999999,1066.14799270073,46.1479927007299,17.37746052535341,0.0,0.0,0.0,13.826964285714283]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":205.56733149373866,"equity_units":1.1274857030470664,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.77952272727272,"real_capital":224.46,"private_loan":18.918845832853386,"consumption":68.88190909090909,"net_investment":13.024454545454546,"net_equity_issuance_cash":13.37422727272727,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.7924256820367712,0.7028254814187136,16.832045454545455,0.0,84.27764260394079,108.04825974864204,70.2,100.0,260.18577000642574,40.18577000642574,13.843622159753593,0.0,0.0,0.0,13.50173904287048],["displaced_free",0.11077256847959072,0.09824742626910858,16.832045454545455,0.0,80.57442917959501,103.30055023025004,70.2,100.0,254.97505626125667,34.97505626125667,10.291903830040146,0.0,0.0,0.0,9.95002071315704],["displaced_debt",0.1052008443821936,0.09330570143628866,15.10568181818182,189.18845832853384,71.7771969736136,102.53885281944798,63.000000000000014,100.00000000000001,43.97475942607055,23.97475942607055,4.36247400325559,4.36247400325559,0.0,0.0,8.418129824693024],["owners",0.11908660814851095,0.1056213908758892,22.44272727272728,0.0,111.70487561920598,107.4085342492365,93.60000000000002,100.00000000000001,1101.4955288648493,81.49552886484935,22.18253977570182,0.0,0.0,0.0,17.36422161660208]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":201.13337081537557,"equity_units":1.2043279075897444,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.804402173913048,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.09888043478262,"real_capital":240.54000000000002,"private_loan":18.520785110224036,"consumption":67.60447826086957,"net_investment":15.136173913043478,"net_equity_issuance_cash":15.455531620553378,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",0.8494540085087746,0.7053344883527701,16.519891304347826,0.0,87.27629214735165,111.89268224019445,70.19999999999999,99.99999999999999,276.8460479004988,56.846047900498775,16.386142193248226,0.0,0.0,0.0,16.073988043050594],["displaced_free",0.11578666090756003,0.09614213884596194,16.519891304347826,0.0,80.58225201928116,103.31057951189894,70.19999999999999,99.99999999999999,264.95734978626865,44.95734978626865,10.085013116173172,0.0,0.0,0.0,9.772858965975537],["displaced_debt",0.10717993279012733,0.08899563990394407,14.825543478260874,185.20785110224034,71.16003466934495,101.65719238477848,63.0,99.99999999999999,48.010299898038134,28.010299898038134,3.9806072262934764,3.9806072262934764,0.0,0.0,7.681076112666005],["owners",0.13190730538328246,0.10952773289732387,22.026521739130438,0.0,116.32366827991237,111.84968103837727,93.6,99.99999999999999,1139.4231684869033,119.42316848690325,25.786700510329567,0.0,0.0,0.0,21.389887750439254]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":194.79744554746026,"equity_units":1.293108561343255,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.39162500000002,"real_capital":258.92,"private_loan":18.196774294843735,"consumption":66.43350000000001,"net_investment":17.00149999999998,"net_equity_issuance_cash":17.294244565217372,"money_identity_error":2.1316282072803006e-14,"groups":[["workers",0.9170448309714314,0.7091785317845424,16.23375,0.0,90.22505118939611,115.67314255050783,70.2,100.00000000000003,293.4387884567372,73.4387884567372,18.80931365453921,0.0,0.0,0.0,18.52317235019139],["displaced_free",0.12042963183953835,0.09313188036930055,16.23375,0.0,79.6683756417914,102.1389431305018,70.2,100.00000000000001,271.16496919527737,51.164969195277365,9.044388773004881,0.0,0.0,0.0,8.75824746865705],["displaced_debt",0.10884325447522285,0.08417178397006256,14.568750000000001,181.96774294843735,69.72802468037318,99.61146382910455,63.0,100.0,48.243120454074024,28.243120454074024,3.240108153803032,3.240108153803032,0.0,0.0,6.2234228293452],["owners",0.14679084405706225,0.11351780387609443,21.645000000000003,0.0,121.02824135206258,116.37330899236784,93.60000000000001,100.00000000000001,1177.9000621288112,157.90006212881121,28.992753143591354,0.0,0.0,0.0,25.37112325065788]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":187.0492603875,"equity_units":1.3941842082655318,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.66095000000003,"real_capital":279.40000000000003,"private_loan":17.982153224452233,"consumption":65.3562,"net_investment":18.636799999999994,"net_equity_issuance_cash":18.906125,"money_identity_error":2.842170943040401e-14,"groups":[["workers",0.9961510438249561,0.714504609878089,15.9705,0.0,93.1395347037801,119.40965987664116,70.19999999999999,100.0,310.0607001282483,90.0607001282483,21.138226580439905,0.0,0.0,0.0,20.874976580439895],["displaced_free",0.12425849198981147,0.08912630859906111,15.970500000000003,0.0,77.78088416742594,99.7190822659307,70.20000000000002,100.00000000000003,272.9616376215421,52.96163762154208,7.1618545923575905,0.0,0.0,0.0,6.8986045923576],["displaced_debt",0.10999065847963796,0.07889248624934181,14.332500000000001,179.82153224452233,67.45733121739568,96.36761602485096,63.000000000000014,100.00000000000003,44.22822080986981,24.22822080986981,2.146210703915029,2.146210703915029,0.0,0.0,4.0561714078300515],["owners",0.16378401397112635,0.1174765952735082,21.293999999999997,0.0,125.7850416887176,120.94715546992074,93.59999999999998,99.99999999999997,1217.002548363158,197.00254836315798,31.785598640648058,0.0,0.0,0.0,29.28838793673302]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":178.3121617115982,"equity_units":1.508054908807379,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.087692307692312,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.90955769230773,"real_capital":301.78000000000003,"private_loan":17.91249395880117,"consumption":64.36176923076923,"net_investment":20.055923076923094,"net_equity_issuance_cash":20.30453076923079,"money_identity_error":3.552713678800501e-14,"groups":[["workers",1.0879954628772137,0.7214561330115211,15.727499999999997,0.0,96.03561002214607,123.12257695146931,70.19999999999999,100.0,326.8126239036922,106.81262390369221,23.39568128907706,0.0,0.0,0.0,23.15268128907706],["displaced_free",0.12674764900853117,0.08404710482907252,15.727499999999997,0.0,74.88163999572326,96.00210255861957,70.19999999999999,100.0,269.74606414202856,49.74606414202856,4.438469688475079,0.0,0.0,0.0,4.195469688475075],["displaced_debt",0.11038131756302527,0.07319449505344508,14.114423076923076,179.1249395880117,64.31127974843574,91.87325678347959,63.0,100.0,35.499258411735156,15.499258411735156,0.696592656510624,0.696592656510624,0.0,0.0,1.1751083899443238],["owners",0.18293047935860873,0.12130226710596126,20.969999999999995,0.0,130.5578101008187,125.53635586617182,93.59999999999998,99.99999999999997,1256.7956234251133,236.79562342511326,34.14047632378278,0.0,0.0,0.0,33.11988366727215]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":168.94278750200462,"equity_units":1.6366431251629199,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666628,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":34.36294273665705,"real_capital":325.86,"private_loan":17.91249395880117,"consumption":63.44099999999999,"net_investment":21.27066666666667,"net_equity_issuance_cash":21.72405171101599,"money_identity_error":2.842170943040401e-14,"groups":[["workers",1.1940778130514635,0.7295896061229591,15.502499999999994,0.0,98.92940368172756,126.83256882272765,70.19999999999999,99.99999999999999,343.7993275976471,123.7993275976471,25.602639918859357,0.0,0.0,0.0,25.37763991885936],["displaced_free",0.1272684539832517,0.0777618846934531,15.502499999999998,0.0,70.94135370763243,90.95045347132364,70.19999999999999,99.99999999999999,260.95853634340915,40.95853634340915,0.879862441741992,0.0,0.0,0.0,0.6548624417419902],["displaced_debt",0.11038131756302527,0.06744373031966719,11.680572633429902,179.1249395880117,60.2446976111398,86.0638537301997,63.0,100.0,21.55121639754668,1.5512163975466784,0.0,0.0,0.0,0.0,-2.4338504434931796],["owners",0.20491554056517944,0.12520477886392067,20.669999999999995,0.0,135.3081229091348,130.10396433570654,93.59999999999998,99.99999999999997,1297.34147076637,277.3414707663701,37.1421752364024,0.0,0.0,0.0,36.842175236402404]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":159.10615820665146,"equity_units":1.7843451652040252,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.6971428571428557,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":35.572104029739464,"real_capital":351.44,"private_loan":17.91249395880117,"consumption":62.586000000000006,"net_investment":22.291142857142837,"net_equity_issuance_cash":23.500304150225258,"money_identity_error":2.842170943040401e-14,"groups":[["workers",1.3161473811566584,0.737608063071232,15.29357142857143,0.0,101.79962297567667,130.51233714830343,70.2,100.00000000000001,360.8404154911169,140.84041549111691,27.74574287880394,0.0,0.0,0.0,27.536814307375376],["displaced_free",0.1272684539832517,0.07132501965711303,11.804573243507992,0.0,65.95647749255016,84.55958652891047,70.2,100.00000000000001,245.91404047488834,25.91404047488834,0.0,0.0,0.0,0.0,-3.6979267564920093],["displaced_debt",0.11038131756302527,0.06186096710184662,5.027957887669032,179.1249395880117,55.36585193109408,79.09407418727726,63.0,100.0,1.7517121909007554,-18.248287809099246,0.0,0.0,0.0,0.0,-6.65261474576087],["owners",0.23054801250108975,0.12920595016980838,20.39142857142858,0.0,140.08030974661887,134.69260552559507,93.60000000000001,100.00000000000001,1338.4142910986889,318.41429109868886,40.782841350625,0.0,0.0,0.0,40.504269922053574]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":148.78007079400751,"equity_units":1.9499639785066687,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.9347844827586194,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"firm_cash":37.086813832209074,"real_capital":378.32,"private_loan":17.91249395880117,"consumption":61.78996551724138,"net_investment":23.126068965517213,"net_equity_issuance_cash":24.640778767986824,"money_identity_error":4.263256414560601e-14,"groups":[["workers",1.456161389322674,0.7467632250508744,15.099051724137931,0.0,104.56351430665238,134.05578757263126,70.2,100.00000000000001,377.285816956021,157.285816956021,29.75899149584647,0.0,0.0,0.0,29.56447179141297],["displaced_free",0.1272684539832517,0.0652670794876514,3.3064306434268964,0.0,60.32239938267127,77.33640946496317,70.2,100.00000000000001,223.9294296900314,3.9294296900314123,0.0,0.0,0.0,0.0,-8.498142600081096],["displaced_debt",0.10617869921700243,0.05445162084394848,0.0,179.1249395880117,49.88826145473232,71.26894493533189,63.000000000000014,100.00000000000001,-24.585718477722512,-44.58571847772251,-6.25265855041472,0.0,0.0,0.0,-11.280616438083753],["owners",0.26035543598374067,0.1335180746175257,20.132068965517238,0.0,144.8447390160298,139.27378751541326,93.6,99.99999999999999,1379.2307136376503,359.2307136376503,44.347505759357674,0.0,0.0,0.0,44.08814615344632]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":138.46409624795885,"equity_units":2.1252075024620614,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":37.56875000000005,"real_capital":406.3,"private_loan":17.91249395880117,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":24.264936167790992,"money_identity_error":5.684341886080802e-14,"groups":[["workers",1.6165061821106763,0.7606345169767881,14.917500000000002,0.0,107.30069010850494,137.56498731859605,70.2,100.0,393.73162619360204,173.73162619360204,31.717138316367116,0.0,0.0,0.0,31.535586592229187],["displaced_free",0.11972835383320868,0.056337253512658364,0.0,0.0,54.02733862073533,69.26581874453247,70.19999999999999,99.99999999999999,195.0362153973068,-24.96378460269321,-10.440331528948068,0.0,0.0,0.0,-13.746762172374964],["displaced_debt",0.09400791831892115,0.044234700945678294,0.0,179.1249395880117,43.17392732135593,61.677039030508475,63.00000000000001,100.0,-57.5973236308214,-77.59732363082139,-16.852161776847456,0.0,0.0,0.0,-16.852161776847456],["owners",0.2949650481992554,0.13879352856487528,19.889999999999997,0.0,149.69390329837458,143.93644547920633,93.60000000000001,99.99999999999999,1420.5125033229024,400.5125033229024,47.921886769135625,0.0,0.0,0.0,47.679817803618384]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":127.04641767319382,"equity_units":2.3124067988733774,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"firm_cash":37.56875000000005,"real_capital":434.28000000000003,"private_loan":17.91249395880117,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.78300000000002,"money_identity_error":5.684341886080802e-14,"groups":[["workers",1.7946827757694535,0.7761103178920927,14.917500000000002,0.0,108.244870483294,138.77547497858205,70.2,100.0,400.75675213662663,180.75675213662663,32.33813991079989,0.0,0.0,0.0,32.33813991079989],["displaced_free",0.10604632394553264,0.0458597181072116,0.0,0.0,49.74996607380222,63.78200778692592,70.19999999999999,99.99999999999999,158.50359487871708,-61.49640512128292,-17.382528837268108,0.0,0.0,0.0,-17.382528837268108],["displaced_debt",0.07750148895656796,0.03351550816851399,0.0,179.1249395880117,38.32843859926361,54.754912284662296,63.00000000000001,100.0,-94.89655791212495,-114.89655791212495,-20.970827190625933,0.0,0.0,0.0,-20.970827190625933],["owners",0.3341762102018232,0.14451445583218162,19.889999999999997,0.0,152.20750194387642,146.35336725372736,93.60000000000001,99.99999999999999,1439.4986392534943,419.4986392534943,49.81637665229499,0.0,0.0,0.0,49.81637665229498]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":116.76146261615656,"equity_units":2.51609557997562,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000008,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":37.568750000000065,"real_capital":462.26000000000005,"private_loan":17.91249395880117,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.78300000000003,"money_identity_error":7.105427357601002e-14,"groups":[["workers",1.9939220397645137,0.7924667312454935,14.917500000000002,0.0,109.29826533551223,140.12598119937468,70.2,100.0,408.83277933696627,188.83277933696627,33.23352553518539,0.0,0.0,0.0,33.23352553518539],["displaced_free",0.08759368159410522,0.03481333630217417,0.0,0.0,44.8522645872294,57.50290331696077,70.19999999999999,99.99999999999999,120.32431033954866,-99.67568966045134,-21.545575100855004,0.0,0.0,0.0,-21.545575100855004],["displaced_debt",0.0557541972799708,0.022159014038930523,0.0,179.1249395880117,33.12652254000411,47.323603628577295,63.00000000000001,100.0,-134.14767455767108,-154.14767455767108,-25.392455840996508,0.0,0.0,0.0,-25.392455840996508],["owners",0.37882566133703044,0.15056091841340188,19.889999999999997,0.0,154.93335552418125,148.97438031171276,93.60000000000001,99.99999999999999,1460.3968500358312,440.3968500358312,52.133352195554075,0.0,0.0,0.0,52.13335219555406]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":107.30911899722678,"equity_units":2.7377263250813986,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":37.568750000000065,"real_capital":490.24000000000007,"private_loan":17.91249395880117,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.783000000000015,"money_identity_error":7.105427357601002e-14,"groups":[["workers",2.2168844761261504,0.8097538661247441,14.917500000000002,0.0,110.41160103435713,141.5533346594322,70.2,100.0,417.3683530281106,197.36835302811062,34.17986087920356,0.0,0.0,0.0,34.17986087920356],["displaced_free",0.063409118493003,0.023161233433775637,0.0,0.0,39.66795106221037,50.85634751565432,70.19999999999999,99.99999999999999,80.05148990441073,-139.94851009558926,-25.952241597121176,0.0,0.0,0.0,-25.952241597121176],["displaced_debt",0.027742641152081398,0.010133460345513736,0.0,179.1249395880117,27.63652459029199,39.48074941470285,63.00000000000001,100.0,-175.71124209547182,-195.71124209547182,-30.05895409825181,0.0,0.0,0.0,-30.05895409825181],["owners",0.42969008931016367,0.1569514400959665,19.889999999999997,0.0,157.81431710699795,151.74453567980575,93.60000000000001,99.99999999999999,1482.484222170759,462.48422217075904,54.582169540948264,0.0,0.0,0.0,54.58216954094825]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":98.62198333208943,"equity_units":2.9866116251725616,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":37.568750000000065,"real_capital":519.1171316672857,"private_loan":17.91249395880117,"consumption":60.28443808280726,"net_investment":24.54556191719275,"net_equity_issuance_cash":24.54556191719275,"money_identity_error":7.105427357601002e-14,"groups":[["workers",2.4665857166206657,0.8258809735524787,14.917500000000002,0.0,111.5882883664742,143.0619081621464,70.2,100.0,426.38962257434144,206.38962257434144,35.18004511150306,0.0,0.0,0.0,35.18004511150306],["displaced_free",0.03236666379504277,0.010837252330447444,0.0,0.0,34.1827241198897,43.82400528190987,70.19999999999999,99.99999999999999,37.55370090953001,-182.44629909047,-30.61468449809375,0.0,0.0,0.0,-30.61468449809375],["displaced_debt",0.0,0.0,0.0,179.1249395880117,21.840044582571245,31.200063689387488,54.02868332714429,85.75981480499095,-210.73522304471965,-230.73522304471965,-27.360342932887097,0.0,0.0,8.971316672855705,-27.360342932887097],["owners",0.48765924475685296,0.1632817741170738,19.889999999999997,0.0,160.8592127322199,154.67231993482682,93.60000000000001,99.99999999999999,1505.8284219641275,485.82842196412753,57.17033082238693,0.0,0.0,0.0,57.170330822386916]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":90.4034517659791,"equity_units":3.299946264021031,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":37.56875000000007,"real_capital":552.4424645022834,"private_loan":17.91249395880117,"consumption":56.50346709025189,"net_investment":28.326532909748124,"net_equity_issuance_cash":28.32653290974813,"money_identity_error":7.105427357601002e-14,"groups":[["workers",2.746211980165489,0.8321989997555872,14.917500000000002,0.0,112.68601584684943,144.4692510857044,70.2,100.0,434.80553325721803,214.80553325721803,36.113113469822004,0.0,0.0,0.0,36.113113469822004],["displaced_free",0.0,0.0,0.0,0.0,28.559476436562804,36.61471338020873,62.98368972151352,89.72035572865174,0.0,-220.0,-29.260581292208112,0.0,0.0,7.216310278486471,-29.260581292208112],["displaced_debt",0.0,0.0,0.0,179.1249395880117,16.76298192850874,23.947117040726773,16.76298192850874,26.60790782302975,-210.73522304471965,-230.73522304471965,0.0,0.0,0.0,46.23701807149126,0.0],["owners",0.5537342838555422,0.16780100024441283,19.889999999999997,0.0,163.8754307069828,157.57252952594501,93.60000000000001,99.99999999999999,1528.9527597706428,508.95275977064284,59.73411610093539,0.0,0.0,0.0,59.734116100935374]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":81.81951413687607,"equity_units":3.6872805093128727,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":37.56875000000009,"real_capital":589.7265818650505,"private_loan":17.91249395880117,"consumption":53.13850024164796,"net_investment":31.69149975835205,"net_equity_issuance_cash":31.691499758352066,"money_identity_error":8.526512829121202e-14,"groups":[["workers",3.058302069668876,0.8294194222393979,14.917500000000002,0.0,113.11606636991816,145.02059791015148,70.2,100.0,438.10258726741176,218.10258726741176,36.478656414430425,0.0,0.0,0.0,36.478656414430425],["displaced_free",0.0,0.0,0.0,0.0,24.227428710902046,31.060806039618008,24.227428710902046,34.51200671068667,0.0,-220.0,0.0,0.0,0.0,45.97257128909794,0.0],["displaced_debt",0.0,0.0,0.0,179.1249395880117,15.931397661426898,22.759139516324137,15.931397661426898,25.287932795915705,-210.73522304471965,-230.73522304471965,0.0,0.0,0.0,47.06860233857311,0.0],["owners",0.6289784396439969,0.1705805777606021,19.889999999999997,0.0,166.02870903824433,159.64298945985033,93.60000000000001,99.99999999999999,1545.4612269769814,525.4612269769814,61.5644026825077,0.0,0.0,0.0,61.564402682507676]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":73.22469752926793,"equity_units":4.120078469942003,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":37.56875000000011,"real_capital":627.0106992278177,"private_loan":17.91249395880117,"consumption":53.13850024164796,"net_investment":31.69149975835205,"net_equity_issuance_cash":31.691499758352077,"money_identity_error":1.1368683772161603e-13,"groups":[["workers",3.4054866598207747,0.8265586892738751,14.917500000000002,0.0,112.92686823646326,144.77803620059393,70.2,100.0,436.6520682442575,216.65206824425752,36.317838000993774,0.0,0.0,0.0,36.317838000993774],["displaced_free",0.0,0.0,0.0,0.0,24.227428710902046,31.060806039618008,24.227428710902046,34.51200671068667,0.0,-220.0,0.0,0.0,0.0,45.97257128909794,0.0],["displaced_debt",0.0,0.0,0.0,179.1249395880117,15.931397661426898,22.759139516324137,15.931397661426898,25.287932795915705,-210.73522304471965,-230.73522304471965,0.0,0.0,0.0,47.06860233857311,0.0],["owners",0.7145918101212284,0.17344131072612495,19.889999999999997,0.0,167.35309597242863,160.91643843502754,93.60000000000001,99.99999999999999,1555.6148601390607,535.6148601390607,62.690131576564355,0.0,0.0,0.0,62.69013157656433]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":65.53273243938987,"equity_units":4.603676491551479,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":37.56875000000012,"real_capital":664.2948165905848,"private_loan":17.91249395880117,"consumption":53.13850024164796,"net_investment":31.69149975835205,"net_equity_issuance_cash":31.691499758352066,"money_identity_error":1.2789769243681803e-13,"groups":[["workers",3.791654395753312,0.8236144313597266,14.917500000000002,0.0,112.73214607662514,144.52839240592968,70.2,100.0,435.1591983521652,215.15919835216522,36.15232416513137,0.0,0.0,0.0,36.15232416513137],["displaced_free",0.0,0.0,0.0,0.0,24.227428710902046,31.060806039618008,24.227428710902046,34.51200671068667,0.0,-220.0,0.0,0.0,0.0,45.97257128909794,0.0],["displaced_debt",0.0,0.0,0.0,179.1249395880117,15.931397661426898,22.759139516324137,15.931397661426898,25.287932795915705,-210.73522304471965,-230.73522304471965,0.0,0.0,0.0,47.06860233857311,0.0],["owners",0.8120220957981666,0.17638556864027347,19.889999999999997,0.0,168.71615109129542,162.22706835701482,93.60000000000001,99.99999999999999,1566.0649493837063,546.0649493837063,63.84872842760111,0.0,0.0,0.0,63.84872842760109]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":58.64877788339288,"equity_units":5.144037278290496,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":37.568750000000136,"real_capital":701.5789339533519,"private_loan":17.91249395880117,"consumption":53.13850024164796,"net_investment":31.69149975835205,"net_equity_issuance_cash":31.691499758352066,"money_identity_error":1.4210854715202004e-13,"groups":[["workers",4.221115765266369,0.8205842098152836,14.917500000000002,0.0,112.5317386051579,144.27145975020244,70.2,100.0,433.62274107091633,213.62274107091633,35.9819778143842,0.0,0.0,0.0,35.9819778143842],["displaced_free",0.0,0.0,0.0,0.0,24.227428710902046,31.060806039618008,24.227428710902046,34.51200671068667,0.0,-220.0,0.0,0.0,0.0,45.97257128909794,0.0],["displaced_debt",0.0,0.0,0.0,179.1249395880117,15.931397661426898,22.759139516324137,15.931397661426898,25.287932795915705,-210.73522304471965,-230.73522304471965,0.0,0.0,0.0,47.06860233857311,0.0],["owners",0.9229215130241281,0.17941579018471654,19.889999999999997,0.0,170.11900339156617,163.57596479958283,93.60000000000001,99.99999999999999,1576.8201503524488,556.8201503524488,65.04115288283124,0.0,0.0,0.0,65.04115288283123]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":52.48795554796766,"equity_units":5.7478234122234495,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"firm_cash":37.56875000000015,"real_capital":738.863051316119,"private_loan":17.91249395880117,"consumption":53.13850024164796,"net_investment":31.69149975835205,"net_equity_issuance_cash":31.691499758352062,"money_identity_error":1.5631940186722204e-13,"groups":[["workers",4.698647424403157,0.8174655147565788,14.917500000000002,0.0,112.32547982776302,144.007025420209,70.2,100.0,432.04142377755574,212.04142377755574,35.806657853598566,0.0,0.0,0.0,35.806657853598566],["displaced_free",0.0,0.0,0.0,0.0,24.227428710902046,31.060806039618008,24.227428710902046,34.51200671068667,0.0,-220.0,0.0,0.0,0.0,45.97257128909794,0.0],["displaced_debt",0.0,0.0,0.0,179.1249395880117,15.931397661426898,22.759139516324137,15.931397661426898,25.287932795915705,-210.73522304471965,-230.73522304471965,0.0,0.0,0.0,47.06860233857311,0.0],["owners",1.0491759878202922,0.18253448524342122,19.889999999999997,0.0,171.56281483333024,164.96424503204827,93.60000000000001,99.99999999999999,1587.8893714059734,567.8893714059734,66.2683926083307,0.0,0.0,0.0,66.26839260833069]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":144.007025420209,"displaced_free":31.060806039618008,"displaced_debt":22.759139516324137,"owners":164.96424503204827},"consumption_index":{"workers":100.0,"displaced_free":34.51200671068667,"displaced_debt":25.287932795915705,"owners":99.99999999999999},"wealth_change":{"workers":212.04142377755574,"displaced_free":-220.0,"displaced_debt":-230.73522304471965,"owners":567.8893714059734},"real_wealth":{"workers":432.04142377755574,"displaced_free":0.0,"displaced_debt":-210.73522304471965,"owners":1587.8893714059734},"equity_share":{"workers":0.8174655147565788,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.18253448524342122},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":1.5631940186722204e-13},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":98.2685768524129,"displaced_free":98.26857685241303,"displaced_debt":80.43413723686419,"owners":123.5578695914792},"consumption_index":{"workers":99.99999999999999,"displaced_free":100.0,"displaced_debt":100.0,"owners":99.99999999999999},"wealth_change":{"workers":-5.003910422570755,"displaced_free":-5.003910422570073,"displaced_debt":-99.34285928608428,"owners":182.9741426666494},"real_wealth":{"workers":214.99608957742925,"displaced_free":214.99608957742993,"displaced_debt":-79.34285928608428,"owners":1202.9741426666494},"equity_share":{"workers":0.6645459308789329,"displaced_free":0.09493513298270503,"displaced_debt":0.0457788548161057,"owners":0.19474008132225631},"government_net_debt_to_output_pct":60.0,"max_money_error":2.842170943040401e-14}},"automation_minus_control_wealth":{"workers":217.0453342001265,"displaced_free":-214.99608957742993,"displaced_debt":-131.39236375863538,"owners":384.915228739324}},{"ownership":"broad","saving_rule":"smooth_reference","price_rule":"drawdown","control":false,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"initial_wealth":{"workers":220.0,"displaced_free":220.0,"displaced_debt":20.0,"owners":1020.0},"initial_money":50.0,"rows":[{"year":0,"price_index":100.0,"unemployment_pct":0.0,"equity_quote":200.0,"equity_units":1.0,"nominal_output":100.0,"government_goods":20.2,"revenue":22.0,"government_interest":1.7999999999999998,"benefit_cost":0.0,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"consumption":71.82,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"groups":[["workers",0.7,0.7,20.0,0.0,78.0,99.99999999999999,70.19999999999999,99.99999999999999,220.0,0.0,0.0,0.0,0.0,0.0,7.800000000000002],["displaced_free",0.1,0.1,20.0,0.0,78.0,100.00000000000001,70.2,100.0,220.0,0.0,0.0,0.0,0.0,0.0,7.8000000000000025],["displaced_debt",0.1,0.1,20.0,200.0,70.0,100.00000000000001,63.00000000000001,100.00000000000001,20.0,0.0,0.0,0.0,0.0,0.0,7.000000000000002],["owners",0.1,0.1,20.0,0.0,104.00000000000001,100.00000000000001,93.60000000000002,100.00000000000003,1020.0,0.0,0.0,0.0,0.0,0.0,10.399999999999991]]},{"year":1,"price_index":97.85714285714285,"unemployment_pct":2.0000000000000004,"equity_quote":185.9285714285714,"equity_units":1.0703313484441028,"nominal_output":100.69499999999998,"government_goods":19.767142857142854,"revenue":22.233749999999993,"government_interest":1.7999999999999998,"benefit_cost":0.6666071428571394,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.42975,"real_capital":210.88,"private_loan":19.355093233178945,"consumption":70.28099999999999,"net_investment":10.64685714285713,"net_equity_issuance_cash":13.07660714285713,"money_identity_error":0.0,"groups":[["workers",0.7510202650787552,0.7016708107918943,17.173928571428572,0.0,81.16040145985401,104.05179674340258,70.20000000000002,100.00000000000001,221.39835766423357,1.398357664233572,13.551607142857133,0.0,0.0,0.0,10.725535714285703],["displaced_free",0.106496200741072,0.09949834777415535,17.173928571428572,0.0,79.65482520365723,102.12157077391953,70.20000000000002,100.00000000000001,219.89278140803677,-0.1072185919632318,12.078293235007413,0.0,0.0,0.0,9.252221806435994],["displaced_debt",0.10346857269899914,0.09666966481866313,15.412499999999998,193.55093233178943,71.49262005181717,102.13231435973883,63.0,99.99999999999999,14.551014212401062,-5.448985787598938,6.449067668210544,6.449067668210544,0.0,0.0,8.310635336421095],["owners",0.10934630992527652,0.10216117661528723,22.898571428571426,0.0,107.72974452554745,103.58629281302639,93.60000000000001,99.99999999999999,1042.0859489051097,22.085948905109717,17.37746052535341,0.0,0.0,0.0,13.826964285714283]]},{"year":2,"price_index":95.9090909090909,"unemployment_pct":4.000000000000001,"equity_quote":172.63636363636363,"equity_units":1.1478018592392583,"nominal_output":101.28,"government_goods":19.373636363636365,"revenue":22.44,"government_interest":1.7999999999999998,"benefit_cost":1.2663636363636366,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":32.77952272727272,"real_capital":224.46,"private_loan":18.924259246211857,"consumption":68.88190909090909,"net_investment":13.024454545454546,"net_equity_issuance_cash":13.374227272727266,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",0.8071864543241302,0.7032454668257101,16.832045454545455,0.0,84.28626856830968,108.05931867732012,70.2,100.0,225.11223111191916,5.112231111919158,13.851895243761948,0.0,0.0,0.0,13.510012126878834],["displaced_free",0.11244358763451316,0.09796428427902938,16.832045454545455,0.0,80.54883059912166,103.26773153733546,70.2,100.0,219.94845774212368,-0.05154225787632072,10.267352464222524,0.0,0.0,0.0,9.925469347339417],["displaced_debt",0.10596418821065685,0.0923192338099957,15.10568181818182,189.24259246211855,71.6643106286976,102.37758661242515,63.000000000000014,100.00000000000001,9.170987396878616,-10.829012603121384,4.30833986967089,4.30833986967089,0.0,0.0,8.309861557523606],["owners",0.12220762906995804,0.10647101508526478,22.44272727272728,0.0,111.78297879401295,107.48363345578167,93.60000000000002,100.00000000000001,1066.2807007698395,46.28070076983954,22.20331368704562,0.0,0.0,0.0,17.43912966153058]]},{"year":3,"price_index":94.1304347826087,"unemployment_pct":6.0,"equity_quote":160.02173913043478,"equity_units":1.2443858090484492,"nominal_output":101.75500000000001,"government_goods":19.014347826086958,"revenue":22.618750000000006,"government_interest":1.7999999999999998,"benefit_cost":1.8044021739130478,"bond_redemption":2.220446049250313e-16,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.09888043478261,"real_capital":240.54000000000002,"private_loan":18.541809320538455,"consumption":67.60447826086957,"net_investment":15.136173913043478,"net_equity_issuance_cash":15.455531620553364,"money_identity_error":0.0,"groups":[["workers",0.8789553647626883,0.7063366990939921,16.519891304347826,0.0,87.29797380738579,111.9204792402382,70.19999999999999,99.99999999999999,231.01058858522433,11.010588585224326,16.406551234106413,0.0,0.0,0.0,16.09439708390879],["displaced_free",0.1186697355085207,0.09536410223069362,16.519891304347826,0.0,80.45283265812017,103.14465725400022,70.19999999999999,99.99999999999999,219.2885503644851,-0.7114496355148958,9.963190108819454,0.0,0.0,0.0,9.651035958621828],["displaced_debt",0.10835417551957909,0.08707442236297666,14.825543478260874,185.41809320538454,70.82835029984221,101.18335757120315,63.0,99.99999999999999,2.9721379341461334,-17.027862065853867,3.8244992567340317,3.8244992567340317,0.0,0.0,7.368860173547125],["owners",0.13840653325766109,0.11122477631233765,22.026521739130438,0.0,116.63300039033722,112.14711575993965,93.6,99.99999999999999,1093.0844619063305,73.08446190633049,25.921768201235253,0.0,0.0,0.0,21.681063410904375]]},{"year":4,"price_index":92.5,"unemployment_pct":8.000000000000002,"equity_quote":148.0,"equity_units":1.3612388128674855,"nominal_output":102.11999999999999,"government_goods":18.685,"revenue":22.769999999999996,"government_interest":1.7999999999999998,"benefit_cost":2.2849999999999975,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.391625,"real_capital":258.92,"private_loan":18.249312254113992,"consumption":66.43350000000001,"net_investment":17.00149999999998,"net_equity_issuance_cash":17.29424456521737,"money_identity_error":0.0,"groups":[["workers",0.9681566306691819,0.7112320200668789,16.23375,0.0,90.2795188279808,115.74297285638565,70.2,100.00000000000003,238.84294415295588,18.84294415295588,18.859696220230067,0.0,0.0,0.0,18.573554915882237],["displaced_free",0.12455918586691028,0.0915042861616053,16.23375,0.0,79.31377862277704,101.68433156766287,70.2,100.00000000000001,216.8446973870564,-3.1553026129435864,8.71638653041658,0.0,0.0,0.0,8.430245226068758],["displaced_debt",0.1103305070494741,0.08105154364285277,14.568750000000001,182.4931225411399,69.04664632457121,98.63806617795888,63.0,100.0,-5.011050927479199,-25.0110509274792,2.924970664244624,2.924970664244624,0.0,0.0,5.593147850228375],["owners",0.15819248928191923,0.11621215012866301,21.645000000000003,0.0,121.68294325678593,117.00283005460186,93.60000000000001,100.00000000000001,1122.4464937063572,102.44649370635716,29.283214915902036,0.0,0.0,0.0,25.97672251252698]]},{"year":5,"price_index":91.0,"unemployment_pct":10.0,"equity_quote":136.5,"equity_units":1.4997452231238957,"nominal_output":102.375,"government_goods":18.382,"revenue":22.89375,"government_interest":1.7999999999999998,"benefit_cost":2.7117499999999994,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":0.0,"firm_cash":33.66095,"real_capital":279.40000000000003,"private_loan":18.08816353239147,"consumption":65.3562,"net_investment":18.636799999999994,"net_equity_issuance_cash":18.906124999999996,"money_identity_error":0.0,"groups":[["workers",1.0771036030358592,0.7181910543394199,15.9705,0.0,93.25649407857371,119.55960779304324,70.19999999999999,100.0,248.35791493625555,28.357914936255554,21.244659611502072,0.0,0.0,0.0,20.981409611502073],["displaced_free",0.1293120889180706,0.08622270431288315,15.970500000000003,0.0,77.0400688624548,98.76931905442923,70.20000000000002,100.00000000000003,211.5181333771059,-8.481866622894103,6.487712664833856,0.0,0.0,0.0,6.224462664833865],["displaced_debt",0.11151108376539001,0.07435335152001211,14.332500000000001,180.88163532391468,66.28211476313238,94.6887353759034,63.000000000000014,100.00000000000003,-15.75440218039265,-35.75440218039265,1.6114872172252237,1.6114872172252237,0.0,0.0,2.9867244344504584],["owners",0.18181844740457592,0.12123288982768488,21.293999999999997,0.0,126.88235782439686,122.00226713884314,93.59999999999998,99.99999999999997,1154.2393582760005,134.23935827600053,32.24943283742638,0.0,0.0,0.0,30.286945620201156]]},{"year":6,"price_index":89.61538461538461,"unemployment_pct":12.0,"equity_quote":125.46153846153845,"equity_units":1.66177761498861,"nominal_output":102.52000000000001,"government_goods":18.10230769230769,"revenue":22.990000000000002,"government_interest":1.7999999999999998,"benefit_cost":3.0876923076923126,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":33.933860087026844,"real_capital":301.78000000000003,"private_loan":18.08816353239147,"consumption":64.36176923076923,"net_investment":20.055923076923094,"net_equity_issuance_cash":20.328833163949934,"money_identity_error":0.0,"groups":[["workers",1.208733141608588,0.7273735851935115,15.727499999999997,0.0,96.2547489162625,123.40352425161858,70.19999999999999,100.0,259.29662832171766,39.29662832171766,23.59206345188139,0.0,0.0,0.0,23.34906345188139],["displaced_free",0.13190800595094493,0.07937765243747674,15.727499999999997,0.0,73.5631250477408,94.31169877915487,70.19999999999999,100.0,202.22120833132286,-17.778791668677144,3.256877446629256,0.0,0.0,0.0,3.0138774466292606],["displaced_debt",0.11151108376539001,0.0671034937284038,13.871399129731623,180.88163532391468,62.48546684004388,89.2649526286341,63.0,100.0,-30.247836421533826,-50.247836421533826,0.0,0.0,0.0,0.0,-0.4611008702683783],["owners",0.20962538366368716,0.12614526864060804,20.969999999999995,0.0,132.16816569837803,127.08477470997886,93.59999999999998,99.99999999999997,1188.2456022974786,168.24560229747863,34.887010029700335,0.0,0.0,0.0,34.56301002970033]]},{"year":7,"price_index":88.33333333333333,"unemployment_pct":13.999999999999998,"equity_quote":114.83333333333333,"equity_units":1.853832620264086,"nominal_output":102.55499999999999,"government_goods":17.843333333333334,"revenue":23.058749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.4154166666666628,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":34.717509859494,"real_capital":325.86,"private_loan":18.08816353239147,"consumption":63.44099999999999,"net_investment":21.27066666666667,"net_equity_issuance_cash":22.05431643913383,"money_identity_error":0.0,"groups":[["workers",1.366770797125147,0.7372676379653116,15.502499999999994,0.0,99.29513332908603,127.30145298600775,70.19999999999999,99.99999999999999,271.3788623232416,51.378862323241606,25.925701107359338,0.0,0.0,0.0,25.700701107359336],["displaced_free",0.13190800595094493,0.0711542156012737,14.517621273124277,0.0,68.83032596957464,88.24400765330083,70.19999999999999,99.99999999999999,187.91545068693515,-32.084549313064855,0.0,0.0,0.0,0.0,-1.2098787268757238],["displaced_debt",0.11151108376539001,0.060151646133783536,9.11978013193572,180.88163532391468,57.62080868174049,82.31544097391499,63.0,100.0,-49.4829743411956,-69.4829743411956,0.0,0.0,0.0,0.0,-4.751618997795903],["owners",0.24364273342260412,0.13142650029963127,20.669999999999995,0.0,137.4829320450826,132.19512696642556,93.59999999999998,99.99999999999997,1224.1524990991002,204.15249909910017,39.063256639822974,0.0,0.0,0.0,38.76325663982298]]},{"year":8,"price_index":87.14285714285714,"unemployment_pct":16.000000000000004,"equity_quote":104.57142857142857,"equity_units":2.083399134109282,"nominal_output":102.47999999999999,"government_goods":17.602857142857143,"revenue":23.099999999999998,"government_interest":1.7999999999999998,"benefit_cost":3.6971428571428544,"bond_redemption":4.440892098500626e-16,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":36.432465307305925,"real_capital":351.44,"private_loan":18.08816353239147,"consumption":62.586000000000006,"net_investment":22.291142857142837,"net_equity_issuance_cash":24.00609830495476,"money_identity_error":-7.105427357601002e-15,"groups":[["workers",1.5553684304208784,0.7465532671855731,15.29357142857143,0.0,102.29126875233615,131.14265224658482,70.2,100.00000000000001,284.1845880721506,64.18458807215058,28.17417705560721,0.0,0.0,0.0,27.965248484178645],["displaced_free",0.13190800595094493,0.06331384312845062,8.22891835551208,0.0,62.98345566831388,80.7480200875819,70.2,100.00000000000001,167.73262820483626,-52.26737179516374,0.0,0.0,0.0,0.0,-6.288702917612197],["displaced_debt",0.11108881745557203,0.05332094826998474,0.0,180.88163532391468,52.02795896534138,74.32565566477338,63.0,100.0,-74.26250876928124,-94.26250876928124,-0.441569912552513,0.0,0.0,0.0,-9.561350044488233],["owners",0.2850338802818866,0.13681194141599154,20.39142857142858,0.0,142.94970409999144,137.45163855768408,93.60000000000001,100.00000000000001,1261.5343362181657,241.53433621816566,43.283313572849664,0.0,0.0,0.0,43.00474214427824]]},{"year":9,"price_index":86.03448275862068,"unemployment_pct":18.000000000000004,"equity_quote":94.63793103448276,"equity_units":2.338170770505029,"nominal_output":102.29499999999997,"government_goods":17.378965517241376,"revenue":23.113749999999996,"government_interest":1.7999999999999998,"benefit_cost":3.9347844827586202,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":37.41745689655173,"real_capital":378.32,"private_loan":18.08816353239147,"consumption":61.78996551724138,"net_investment":23.126068965517213,"net_equity_issuance_cash":24.111060554763014,"money_identity_error":0.0,"groups":[["workers",1.7792480421667305,0.7609572682248632,15.099051724137931,0.0,105.15498679853944,134.81408563915315,70.2,100.00000000000001,297.1461209119149,77.14612091191492,30.267861794901044,0.0,0.0,0.0,30.073342090467545],["displaced_free",0.12826451610792863,0.05485677852359106,0.0,0.0,56.627486531004706,72.5993417064163,70.2,100.00000000000001,141.09096771872152,-78.90903228127848,-3.4481234048821463,0.0,0.0,0.0,-11.677041760394227],["displaced_debt",0.09548949292645649,0.04083940066782693,0.0,180.88163532391468,45.84074301797291,65.4867757399613,63.000000000000014,100.00000000000001,-105.20474112332376,-125.20474112332376,-14.762877989709517,0.0,0.0,0.0,-14.762877989709517],["owners",0.3351687193039132,0.1433465525837187,20.132068965517238,0.0,148.44686286124613,142.7373681358136,93.6,99.99999999999999,1299.7235641558887,279.72356415588865,47.446574377914494,0.0,0.0,0.0,47.18721477200315]]},{"year":10,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.6197506893691265,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":37.56875000000001,"real_capital":406.3,"private_loan":18.08816353239147,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.934293103448297,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",2.0472110488726543,0.7814526234042721,14.917500000000002,0.0,108.266839265726,138.80364008426412,70.2,100.0,310.0087212675221,90.0087212675221,32.53836510000504,0.0,0.0,0.0,32.35681337586711],["displaced_free",0.10692122568630488,0.04081351180484012,0.0,0.0,48.85670957837623,62.6368071517644,70.19999999999999,99.99999999999999,106.92122568630488,-113.07877431369512,-18.141796858380193,0.0,0.0,0.0,-18.141796858380193],["displaced_debt",0.06930535647698352,0.026454943502151818,0.0,180.88163532391468,36.81586355052704,52.594090786467206,63.00000000000001,100.0,-143.49656743350437,-163.49656743350437,-22.25651598205202,0.0,0.0,0.0,-22.25651598205202],["owners",0.3963130583331837,0.1512789212887359,19.889999999999997,0.0,154.45955201101492,148.5188000105913,93.60000000000001,99.99999999999999,1338.397335184848,318.3973351848481,51.97268817487993,0.0,0.0,0.0,51.730619209362686]]},{"year":11,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":2.8995506893691267,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":37.56875000000001,"real_capital":434.28000000000003,"private_loan":18.08816353239147,"consumption":61.047,"net_investment":23.783000000000015,"net_equity_issuance_cash":23.78300000000002,"money_identity_error":1.4210854715202004e-14,"groups":[["workers",2.3234443576711605,0.8013118605547422,14.917500000000002,0.0,109.66190125692947,140.59218109862752,70.2,100.0,349.4706225244515,129.47062252445153,33.542616068390046,0.0,0.0,0.0,33.542616068390046],["displaced_free",0.07902641104913956,0.027254709268881183,0.0,0.0,42.30518536283467,54.237417131839315,70.19999999999999,99.99999999999999,79.02641104913955,-140.97358895086046,-23.710592441590528,0.0,0.0,0.0,-23.710592441590528],["displaced_debt",0.03612776992164911,0.012459782149733568,0.0,180.88163532391468,29.822413444665596,42.60344777809371,63.00000000000001,100.0,-176.67415398883878,-196.67415398883878,-28.200948572034246,0.0,0.0,0.0,-28.200948572034246],["owners",0.46095215072717743,0.15897364802664293,19.889999999999997,0.0,158.23909239399373,152.1529734557632,93.60000000000001,99.99999999999999,1403.0364275788415,383.03642757884154,54.94322853489468,0.0,0.0,0.0,54.943228534894665]]},{"year":12,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":3.18316903956648,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":37.56875000000002,"real_capital":462.6418350197353,"private_loan":18.08816353239147,"consumption":60.72244023322501,"net_investment":24.107559766775005,"net_equity_issuance_cash":24.107559766775022,"money_identity_error":2.842170943040401e-14,"groups":[["workers",2.6091400088766554,0.8196674372128216,14.917500000000002,0.0,111.01366445792787,142.32521084349725,70.2,100.0,390.2842869823794,170.2842869823794,34.69161478923869,0.0,0.0,0.0,34.69161478923869],["displaced_free",0.04477147659353266,0.01406506410342259,0.0,0.0,35.945065544393096,46.083417364606525,70.19999999999999,99.99999999999999,44.77147659353266,-175.22852340646733,-29.116694287265865,0.0,0.0,0.0,-29.116694287265865],["displaced_debt",0.0,0.0,0.0,180.88163532391468,23.05387988099804,32.93411411571148,59.18164980264715,93.93912667086848,-212.80192391048786,-232.80192391048786,-30.708604433401742,0.0,0.0,3.8183501973528546,-30.708604433401742],["owners",0.5292575540962916,0.1662674986837557,19.889999999999997,0.0,161.9054033691141,155.67827247030203,93.60000000000001,99.99999999999999,1471.3418309479557,451.3418309479557,58.059592863747014,0.0,0.0,0.0,58.059592863747]]},{"year":13,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":3.509017189864831,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":37.568750000000044,"real_capital":495.2266500495704,"private_loan":18.08816353239147,"consumption":57.13290722464017,"net_investment":27.69709277535984,"net_equity_issuance_cash":27.697092775359863,"money_identity_error":4.263256414560601e-14,"groups":[["workers",2.9035815524898236,0.8274629035378623,14.917500000000002,0.0,112.26307765902405,143.9270226397744,70.2,100.0,432.3473646414034,212.34736464140337,35.75361601017043,0.0,0.0,0.0,35.75361601017043],["displaced_free",0.004397374596506652,0.0012531641649427318,0.0,0.0,29.825898002973993,38.238330773043586,70.19999999999999,99.99999999999999,4.397374596506652,-215.60262540349333,-34.3179866974721,0.0,0.0,0.0,-34.3179866974721],["displaced_debt",0.0,0.0,0.0,180.88163532391468,16.951849701649103,24.216928145213,16.951849701649103,26.907697939125555,-212.80192391048786,-232.80192391048786,0.0,0.0,0.0,46.0481502983509,0.0],["owners",0.6010382627785007,0.17128393229719485,19.889999999999997,0.0,165.38070868220905,159.01991219443178,93.60000000000001,99.99999999999999,1543.122539630165,523.122539630165,61.0136023798777,0.0,0.0,0.0,61.01360237987768]]},{"year":14,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":3.876946561063801,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000007,"bond_redemption":0.0,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":37.56875000000006,"real_capital":532.0195871694674,"private_loan":18.08816353239147,"consumption":53.556003448087594,"net_investment":31.27399655191242,"net_equity_issuance_cash":31.273996551912433,"money_identity_error":5.684341886080802e-14,"groups":[["workers",3.2017374065284523,0.8258399635123995,14.917500000000002,0.0,112.79369343408983,144.60729927447412,70.2,100.0,474.94105807549323,254.94105807549323,36.20463941897635,0.0,0.0,0.0,36.20463941897635],["displaced_free",1.734723475976807e-18,4.47445805262999e-19,0.0,0.0,24.718386150724633,31.690238654775165,29.11576074723128,41.47544265987362,1.734723475976807e-15,-220.0,-3.7377684070306527,0.0,0.0,41.08423925276871,-3.7377684070306527],["displaced_debt",0.0,0.0,0.0,180.88163532391468,15.95486805379924,22.792668648284632,15.95486805379924,25.325187386982925,-212.80192391048786,-232.80192391048786,0.0,0.0,0.0,47.04513194620076,0.0],["owners",0.6752091545353485,0.1741600364876004,19.889999999999997,0.0,167.77089175684767,161.3181651508151,93.60000000000001,99.99999999999999,1617.2934313870126,597.2934313870126,63.045257993320554,0.0,0.0,0.0,63.04525799332053]]},{"year":15,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":4.249870402726103,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":37.56875000000008,"real_capital":569.3119713356975,"private_loan":18.08816353239147,"consumption":53.13147345870435,"net_investment":31.698526541295664,"net_equity_issuance_cash":31.69852654129568,"money_identity_error":8.526512829121202e-14,"groups":[["workers",3.499119977378478,0.823347454344478,14.917500000000002,0.0,112.68322440714655,144.46567231685455,70.2,100.0,517.4242824826398,297.4242824826398,36.110740746074576,0.0,0.0,0.0,36.110740746074576],["displaced_free",1.734723475976807e-18,4.0818267655033884e-19,0.0,0.0,24.214632037606066,31.044400048212903,24.214632037606066,34.49377783134767,1.734723475976807e-15,-220.0,0.0,0.0,0.0,45.98536796239392,0.0],["displaced_debt",0.0,0.0,0.0,180.88163532391468,15.861526300092144,22.659323285845918,15.861526300092144,25.177025873162133,-212.80192391048786,-232.80192391048786,0.0,0.0,0.0,47.13847369990786,0.0],["owners",0.7507504253476247,0.17665254565552205,19.889999999999997,0.0,169.14127081227622,162.63583731949637,93.60000000000001,99.99999999999999,1692.8347021992888,672.8347021992888,64.21008019043481,0.0,0.0,0.0,64.2100801904348]]},{"year":16,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":4.622794244388405,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":37.56875000000009,"real_capital":606.6043555019278,"private_loan":18.08816353239147,"consumption":53.13147345870435,"net_investment":31.698526541295664,"net_equity_issuance_cash":31.69852654129567,"money_identity_error":8.526512829121202e-14,"groups":[["workers",3.7953149409190825,0.8210001873923337,14.917500000000002,0.0,112.51356622008633,144.2481618206235,70.2,100.0,559.7378487027262,339.7378487027262,35.96653128707338,0.0,0.0,0.0,35.96653128707338],["displaced_free",1.734723475976807e-18,3.7525431249348424e-19,0.0,0.0,24.214632037606066,31.044400048212903,24.214632037606066,34.49377783134767,1.734723475976807e-15,-220.0,0.0,0.0,0.0,45.98536796239392,0.0],["displaced_debt",0.0,0.0,0.0,180.88163532391468,15.861526300092144,22.659323285845918,15.861526300092144,25.177025873162133,-212.80192391048786,-232.80192391048786,0.0,0.0,0.0,47.13847369990786,0.0],["owners",0.8274793034693224,0.1789998126076662,19.889999999999997,0.0,170.32887812169767,163.7777674247093,93.60000000000001,99.99999999999999,1769.5635803209866,749.5635803209866,65.21954640344305,0.0,0.0,0.0,65.21954640344303]]},{"year":17,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":4.995718086050707,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":37.56875000000011,"real_capital":643.896739668158,"private_loan":18.08816353239147,"consumption":53.13147345870435,"net_investment":31.698526541295664,"net_equity_issuance_cash":31.69852654129568,"money_identity_error":1.1368683772161603e-13,"groups":[["workers",4.0903915007942535,0.8187794888217669,14.917500000000002,0.0,112.35379426788158,144.04332598446354,70.2,100.0,601.8916429706077,381.8916429706077,35.830725127699345,0.0,0.0,0.0,35.830725127699345],["displaced_free",1.734723475976807e-18,3.472420673257341e-19,0.0,0.0,24.214632037606066,31.044400048212903,24.214632037606066,34.49377783134767,1.734723475976807e-15,-220.0,0.0,0.0,0.0,45.98536796239392,0.0],["displaced_debt",0.0,0.0,0.0,180.88163532391468,15.861526300092144,22.659323285845918,15.861526300092144,25.177025873162133,-212.80192391048786,-232.80192391048786,0.0,0.0,0.0,47.13847369990786,0.0],["owners",0.9053265852564535,0.18122051117823312,19.889999999999997,0.0,171.4472817871311,164.85315556454913,93.60000000000001,99.99999999999999,1847.410862108118,827.410862108118,66.17018951906144,0.0,0.0,0.0,66.17018951906142]]},{"year":18,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":5.368641927713009,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":37.568750000000115,"real_capital":681.1891238343883,"private_loan":18.08816353239147,"consumption":53.13147345870435,"net_investment":31.698526541295664,"net_equity_issuance_cash":31.69852654129567,"money_identity_error":1.1368683772161603e-13,"groups":[["workers",4.384409963115213,0.8166702160713726,14.917500000000002,0.0,112.2026374744228,143.84953522361897,70.2,100.0,643.8942804450304,423.8942804450304,35.70224185325938,0.0,0.0,0.0,35.70224185325938],["displaced_free",1.734723475976807e-18,3.2312147081781316e-19,0.0,0.0,24.214632037606066,31.044400048212903,24.214632037606066,34.49377783134767,1.734723475976807e-15,-220.0,0.0,0.0,0.0,45.98536796239392,0.0],["displaced_debt",0.0,0.0,0.0,180.88163532391468,15.861526300092144,22.659323285845918,15.861526300092144,25.177025873162133,-212.80192391048786,-232.80192391048786,0.0,0.0,0.0,47.13847369990786,0.0],["owners",0.9842319645977959,0.18332978392862748,19.889999999999997,0.0,172.5053793413424,165.87055705898308,93.60000000000001,99.99999999999999,1926.31624144946,906.31624144946,67.06957244014106,0.0,0.0,0.0,67.06957244014104]]},{"year":19,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":5.741565769375311,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":37.568750000000136,"real_capital":718.4815080006185,"private_loan":18.08816353239147,"consumption":53.13147345870435,"net_investment":31.698526541295664,"net_equity_issuance_cash":31.69852654129569,"money_identity_error":1.4210854715202004e-13,"groups":[["workers",4.6774234190080435,0.8146599040904051,14.917500000000002,0.0,112.05906512754727,143.66546811224006,70.2,100.0,685.7533455725776,465.7533455725776,35.580205358415164,0.0,0.0,0.0,35.580205358415164],["displaced_free",1.734723475976807e-18,3.021342166329564e-19,0.0,0.0,24.214632037606066,31.044400048212903,24.214632037606066,34.49377783134767,1.734723475976807e-15,-220.0,0.0,0.0,0.0,45.98536796239392,0.0],["displaced_debt",0.0,0.0,0.0,180.88163532391468,15.861526300092144,22.659323285845918,15.861526300092144,25.177025873162133,-212.80192391048786,-232.80192391048786,0.0,0.0,0.0,47.13847369990786,0.0],["owners",1.0641423503672673,0.18534009590959494,19.889999999999997,0.0,173.51038576947147,166.83690939372252,93.60000000000001,99.99999999999999,2006.2266272189315,986.2266272189315,67.92382790405075,0.0,0.0,0.0,67.92382790405074]]},{"year":20,"price_index":85.0,"unemployment_pct":20.0,"equity_quote":85.0,"equity_units":6.114489611037613,"nominal_output":102.00000000000001,"government_goods":17.169999999999998,"revenue":23.100000000000005,"government_interest":1.7999999999999998,"benefit_cost":4.130000000000006,"bond_redemption":8.881784197001252e-16,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"firm_cash":37.56875000000014,"real_capital":755.7738921668488,"private_loan":18.08816353239147,"consumption":53.13147345870435,"net_investment":31.698526541295664,"net_equity_issuance_cash":31.69852654129567,"money_identity_error":1.4210854715202004e-13,"groups":[["workers",4.969479020368766,0.8127381574740231,14.917500000000002,0.0,111.92222876581751,143.4900368792532,70.2,100.0,727.4755743383952,507.4755743383952,35.46389445094488,0.0,0.0,0.0,35.46389445094488],["displaced_free",1.734723475976807e-18,2.837069954040578e-19,0.0,0.0,24.214632037606066,31.044400048212903,24.214632037606066,34.49377783134767,1.734723475976807e-15,-220.0,0.0,0.0,0.0,45.98536796239392,0.0],["displaced_debt",0.0,0.0,0.0,180.88163532391468,15.861526300092144,22.659323285845918,15.861526300092144,25.177025873162133,-212.80192391048786,-232.80192391048786,0.0,0.0,0.0,47.13847369990786,0.0],["owners",1.1450105906688468,0.18726184252597683,19.889999999999997,0.0,174.46824030157947,167.75792336690336,93.60000000000001,99.99999999999999,2087.0948675205113,1067.0948675205113,68.73800425634258,0.0,0.0,0.0,68.73800425634256]]}],"failure":null,"completed":true,"summary":{"last_year":20,"income_index":{"workers":143.4900368792532,"displaced_free":31.044400048212903,"displaced_debt":22.659323285845918,"owners":167.75792336690336},"consumption_index":{"workers":100.0,"displaced_free":34.49377783134767,"displaced_debt":25.177025873162133,"owners":99.99999999999999},"wealth_change":{"workers":507.4755743383952,"displaced_free":-220.0,"displaced_debt":-232.80192391048786,"owners":1067.0948675205113},"real_wealth":{"workers":727.4755743383952,"displaced_free":1.734723475976807e-15,"displaced_debt":-212.80192391048786,"owners":2087.0948675205113},"equity_share":{"workers":0.8127381574740231,"displaced_free":2.837069954040578e-19,"displaced_debt":0.0,"owners":0.18726184252597683},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":1.4210854715202004e-13},"matched_control":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":97.84017346771093,"displaced_free":97.84017346771111,"displaced_debt":75.7615820852024,"owners":129.27327894407878},"consumption_index":{"workers":99.99999999999999,"displaced_free":100.0,"displaced_debt":100.0,"owners":99.99999999999999},"wealth_change":{"workers":22.476122640394124,"displaced_free":22.47612264039512,"displaced_debt":-113.1907780904081,"owners":295.27453459598223},"real_wealth":{"workers":242.47612264039412,"displaced_free":242.47612264039512,"displaced_debt":-93.1907780904081,"owners":1315.2745345959822},"equity_share":{"workers":0.6565562848247612,"displaced_free":0.09379375497496634,"displaced_debt":0.034845464795181316,"owners":0.21480449540509117},"government_net_debt_to_output_pct":60.0,"max_money_error":1.4210854715202004e-14}},"automation_minus_control_wealth":{"workers":484.99945169800105,"displaced_free":-242.47612264039512,"displaced_debt":-119.61114582007976,"owners":771.8203329245291}}]}