{
 "years": [
  2024.0,
  2025.0,
  2026.0,
  2027.0,
  2028.0,
  2029.0,
  2030.0
 ],
 "rows": [
  {
   "scenario": "modest",
   "eps": 3.0,
   "half_life_months": 0.0,
   "gdp": 1.6052028736352653,
   "gdp_growth": 2.3997664404958883,
   "wage_avg": 0.6882756117949196,
   "wage_C": 0.40814412791021,
   "wage_N": 1.1444389239557895,
   "net_return": 6.588023209194975,
   "capital": 2.3138784715548866,
   "labor_share": 59.41270500468665,
   "employment_C": -0.4627620290728385,
   "unemployment_C": 2.9472398632171317,
   "unemployment": 3.900570339710721,
   "wage_bill_C": -0.2959275407482309,
   "multiple": 14.4990419471795,
   "jan2028": {
    "gdp": 0.8820426247795536,
    "unemployment_C": 2.906673820622468,
    "labor_share": 59.67356461753015
   },
   "path": {
    "gdp": [
     null,
     0.31934691491548467,
     0.4647319141962184,
     0.6437025839487498,
     0.8820426247795536,
     1.1964569111520689,
     1.6052028736352653
    ],
    "unemployment_C": [
     null,
     2.886198873942742,
     2.881271692291806,
     2.8921793326346283,
     2.906673820622468,
     2.9248773697659196,
     2.9472398632171317
    ],
    "labor_share": [
     null,
     59.87500114399656,
     59.82574478489199,
     59.760414305208165,
     59.67356461753015,
     59.559670108269124,
     59.41270500468665
    ],
    "capital": [
     null,
     0.4742570317491205,
     0.6760353105834075,
     0.9334425857787456,
     1.2762897965497777,
     1.727882407926163,
     2.3138784715548866
    ]
   }
  },
  {
   "scenario": "modest",
   "eps": 3.0,
   "half_life_months": 6.0,
   "gdp": 1.5814136295609664,
   "gdp_growth": 2.3941727988219386,
   "wage_avg": 0.6116397083464564,
   "wage_C": 0.2834591444595547,
   "wage_N": 1.146395431258973,
   "net_return": 6.60121953331238,
   "capital": 2.2317296332048158,
   "labor_share": 59.3896013789841,
   "employment_C": -0.4389429789890875,
   "unemployment_C": 2.9327573786167482,
   "unemployment": 3.8845109282654464,
   "wage_bill_C": -0.3783063870849812,
   "multiple": 11.173688671121305,
   "jan2028": {
    "gdp": 0.8686301681076619,
    "unemployment_C": 2.8978815891422145,
    "labor_share": 59.65981820345486
   },
   "path": {
    "gdp": [
     null,
     0.31169166867323916,
     0.4565887077616324,
     0.633796201286798,
     0.8686301681076619,
     1.1784227685875026,
     1.5814136295609664
    ],
    "unemployment_C": [
     null,
     2.884914432971046,
     2.8773932484381683,
     2.885559074220557,
     2.8978815891422145,
     2.9135316718440913,
     2.9327573786167482
    ],
    "labor_share": [
     null,
     59.867698754165055,
     59.81787629676199,
     59.750028878721004,
     59.65981820345486,
     59.541706684246,
     59.3896013789841
    ],
    "capital": [
     null,
     0.44830927333732185,
     0.6481621317984355,
     0.8974670771868769,
     1.2283183684824508,
     1.6645945761868244,
     2.2317296332048158
    ]
   }
  },
  {
   "scenario": "modest",
   "eps": 3.0,
   "half_life_months": 12.0,
   "gdp": 1.545015716798888,
   "gdp_growth": 2.3859252577055736,
   "wage_avg": 0.5360540287129512,
   "wage_C": 0.19965986760612486,
   "wage_N": 1.0842569328674974,
   "net_return": 6.6137700569157225,
   "capital": 2.139864757806476,
   "labor_share": 59.36764058458277,
   "employment_C": -0.43452609705870726,
   "unemployment_C": 2.930178089192008,
   "unemployment": 3.881664824705233,
   "wage_bill_C": -0.4542208700939354,
   "multiple": 9.09202412891875,
   "jan2028": {
    "gdp": 0.8475121423732648,
    "unemployment_C": 2.8963485118427563,
    "labor_share": 59.64685521261692
   },
   "path": {
    "gdp": [
     null,
     0.29671326953968397,
     0.4438789141100173,
     0.6178915096662622,
     0.8475121423732648,
     1.15051133857637,
     1.545015716798888
    ],
    "unemployment_C": [
     null,
     2.8845195530594543,
     2.8767083838036798,
     2.884430937379211,
     2.8963485118427563,
     2.9115268482543692,
     2.930178089192008
    ],
    "labor_share": [
     null,
     59.85848378584981,
     59.810075081048474,
     59.74021947817325,
     59.64685521261692,
     59.5247045890121,
     59.36764058458277
    ],
    "capital": [
     null,
     0.41025479910983415,
     0.6158938840125083,
     0.8569406679554263,
     1.1746133948884463,
     1.5938554732712031,
     2.139864757806476
    ]
   }
  },
  {
   "scenario": "modest",
   "eps": 3.0,
   "half_life_months": 24.0,
   "gdp": 1.4767413844171013,
   "gdp_growth": 2.370297054894365,
   "wage_avg": 0.40098029972779337,
   "wage_C": 0.05978693479336729,
   "wage_N": 0.9570443297848545,
   "net_return": 6.636088900340052,
   "capital": 1.9732536007783796,
   "labor_share": 59.32861656452562,
   "employment_C": -0.4317603839969819,
   "unemployment_C": 2.928570222688306,
   "unemployment": 3.8798920658978253,
   "wage_bill_C": -0.5886193922253646,
   "multiple": 6.706016885660252,
   "jan2028": {
    "gdp": 0.8078551564365563,
    "unemployment_C": 2.8953974601208383,
    "labor_share": 59.62383440370449
   },
   "path": {
    "gdp": [
     null,
     0.2649047952974378,
     0.41643755719199926,
     0.5870506490709156,
     0.8078551564365563,
     1.0983008662616005,
     1.4767413844171013
    ],
    "unemployment_C": [
     null,
     2.8842350612054193,
     2.8762840987276417,
     2.883733919765079,
     2.8953974601208383,
     2.9102798308092868,
     2.928570222688306
    ],
    "labor_share": [
     null,
     59.83946375656608,
     59.7939412380732,
     59.72220934685036,
     59.62383440370449,
     59.49460498458007,
     59.32861656452562
    ],
    "capital": [
     null,
     0.3308711024597067,
     0.5480415278723487,
     0.7809423847086051,
     1.0771649116636086,
     1.4659606215597487,
     1.9732536007783796
    ]
   }
  },
  {
   "scenario": "modest",
   "eps": 3.0,
   "half_life_months": 48.0,
   "gdp": 1.3637931169864626,
   "gdp_growth": 2.344956158560933,
   "wage_avg": 0.18112248721240398,
   "wage_C": -0.16232213867398265,
   "wage_N": 0.7408786947769956,
   "net_return": 6.672435473676988,
   "capital": 1.7010394758005143,
   "labor_share": 59.26514537362091,
   "employment_C": -0.43016538314232244,
   "unemployment_C": 2.9276459667776566,
   "unemployment": 3.8788744783907543,
   "wage_bill_C": -0.8066785714364144,
   "multiple": 4.519004112210642,
   "jan2028": {
    "gdp": 0.7400285568839391,
    "unemployment_C": 2.8948555290484457,
    "labor_share": 59.58504443650963
   },
   "path": {
    "gdp": [
     null,
     0.2230899863990729,
     0.3673304334130786,
     0.5315382685520689,
     0.7400285568839391,
     1.0113677634706701,
     1.3637931169864626
    ],
    "unemployment_C": [
     null,
     2.884064791899079,
     2.876042897518823,
     2.883338131799901,
     2.8948555290484457,
     2.9095664363619176,
     2.9276459667776566
    ],
    "labor_share": [
     null,
     59.81459345410551,
     59.76520726478811,
     59.690138235957434,
     59.58504443650963,
     59.44531441520525,
     59.26514537362091
    ],
    "capital": [
     null,
     0.22696101503159047,
     0.42709803765585985,
     0.6451844700041455,
     0.9122092909703561,
     1.2554946759573806,
     1.7010394758005143
    ]
   }
  },
  {
   "scenario": "modest",
   "eps": 6.0,
   "half_life_months": 0.0,
   "gdp": 1.7216369369390254,
   "gdp_growth": 2.429480208172946,
   "wage_avg": 0.9222519022255238,
   "wage_C": 0.6534960995515546,
   "wage_N": 1.3598205468602214,
   "net_return": 6.549348501164939,
   "capital": 2.602484216587514,
   "labor_share": 59.480491099629184,
   "employment_C": -0.46841703598757833,
   "unemployment_C": 2.950804474780308,
   "unemployment": 3.9045377451896353,
   "wage_bill_C": -0.06255892441854316,
   "multiple": 73.56090459820796,
   "jan2028": {
    "gdp": 0.9446995806426667,
    "unemployment_C": 2.908871812125445,
    "labor_share": 59.71096163744058
   },
   "path": {
    "gdp": [
     null,
     0.34059477840194746,
     0.49731578336983906,
     0.6889667787611051,
     0.9446995806426667,
     1.2823233078682943,
     1.7216369369390254
    ],
    "unemployment_C": [
     null,
     2.887784083365151,
     2.8822192438642538,
     2.8938688479755115,
     2.908871812125445,
     2.927684553506363,
     2.950804474780308
    ],
    "labor_share": [
     null,
     59.888948576283305,
     59.84555917213798,
     59.78777251108838,
     59.71096163744058,
     59.61029174939749,
     59.480491099629184
    ],
    "capital": [
     null,
     0.5304820577272552,
     0.7583828615212562,
     1.0475375823068616,
     1.4332565010437657,
     1.9418065368206807,
     2.602484216587514
    ]
   }
  },
  {
   "scenario": "modest",
   "eps": 6.0,
   "half_life_months": 6.0,
   "gdp": 1.712465984223887,
   "gdp_growth": 2.4271087489722,
   "wage_avg": 0.8743586602760978,
   "wage_C": 0.5585576867368195,
   "wage_N": 1.3888498350609289,
   "net_return": 6.5577499315495125,
   "capital": 2.555939106951679,
   "labor_share": 59.46575607164013,
   "employment_C": -0.4456830708143511,
   "unemployment_C": 2.9367579714994627,
   "unemployment": 3.8889318752854654,
   "wage_bill_C": -0.11645144420825426,
   "multiple": 39.30717546934552,
   "jan2028": {
    "gdp": 0.9399297098275132,
    "unemployment_C": 2.9002718261768377,
    "labor_share": 59.70218434375265
   },
   "path": {
    "gdp": [
     null,
     0.33905613812736557,
     0.4941174668563829,
     0.6856259028752428,
     0.9399297098275132,
     1.2755936434095878,
     1.712465984223887
    ],
    "unemployment_C": [
     null,
     2.8851395449158734,
     2.878457336235848,
     2.887333066027588,
     2.9002718261768377,
     2.916644663250668,
     2.9367579714994627
    ],
    "labor_share": [
     null,
     59.884391017161974,
     59.84055737633322,
     59.78114067011167,
     59.70218434375265,
     59.59882818259541,
     59.46575607164013
    ],
    "capital": [
     null,
     0.5175193506467225,
     0.7426273368676296,
     1.027523248303197,
     1.4063713445393842,
     1.90610965801008,
     2.555939106951679
    ]
   }
  },
  {
   "scenario": "modest",
   "eps": 6.0,
   "half_life_months": 12.0,
   "gdp": 1.6908901720436762,
   "gdp_growth": 2.422230540698826,
   "wage_avg": 0.8246828753621704,
   "wage_C": 0.4964052830607184,
   "wage_N": 1.3595923388328475,
   "net_return": 6.566061852833843,
   "capital": 2.4973347839581277,
   "labor_share": 59.451183300388436,
   "employment_C": -0.4392828927543557,
   "unemployment_C": 2.932949260974619,
   "unemployment": 3.8847185419827195,
   "wage_bill_C": -0.16729078950155074,
   "multiple": 27.017062779486572,
   "jan2028": {
    "gdp": 0.9274304259358244,
    "unemployment_C": 2.897982962091683,
    "labor_share": 59.69354118042045
   },
   "path": {
    "gdp": [
     null,
     0.3314919142125268,
     0.4867919226123526,
     0.6762544207934598,
     0.9274304259358244,
     1.2590500098867643,
     1.6908901720436762
    ],
    "unemployment_C": [
     null,
     2.8849291369568597,
     2.8774354795277213,
     2.8856310427150986,
     2.897982962091683,
     2.9136713113308557,
     2.932949260974619
    ],
    "labor_share": [
     null,
     59.87943179080055,
     59.83555063578589,
     59.77461412377545,
     59.69354118042045,
     59.58751516440122,
     59.451183300388436
    ],
    "capital": [
     null,
     0.49751783218827683,
     0.7227264175351912,
     1.001729810156582,
     1.372071798774588,
     1.860940224912722,
     2.4973347839581277
    ]
   }
  },
  {
   "scenario": "modest",
   "eps": 6.0,
   "half_life_months": 24.0,
   "gdp": 1.6453898109152285,
   "gdp_growth": 2.4119532419297407,
   "wage_avg": 0.7312317120411027,
   "wage_C": 0.39447835234992046,
   "wage_N": 1.280017767409979,
   "net_return": 6.581514743122868,
   "capital": 2.383101710791369,
   "labor_share": 59.424104625221496,
   "employment_C": -0.43471399710458547,
   "unemployment_C": 2.930279028078221,
   "unemployment": 3.881771636302124,
   "wage_bill_C": -0.26093763589059016,
   "multiple": 16.85492572636907,
   "jan2028": {
    "gdp": 0.9010067073377849,
    "unemployment_C": 2.8963946227561292,
    "labor_share": 59.677548457404406
   },
   "path": {
    "gdp": [
     null,
     0.311925002369045,
     0.47059301062777464,
     0.6563018092393832,
     0.9010067073377849,
     1.2241454437181962,
     1.6453898109152285
    ],
    "unemployment_C": [
     null,
     2.8845279251029146,
     2.8767256726407147,
     2.8844616612013967,
     2.8963946227561292,
     2.911595046320284,
     2.930279028078221
    ],
    "labor_share": [
     null,
     59.86750358374917,
     59.82572707133882,
     59.76247932338767,
     59.677548457404406,
     59.566547109246805,
     59.424104625221496
    ],
    "capital": [
     null,
     0.448054428320921,
     0.6818643419729044,
     0.9512587071079714,
     1.3053359231083752,
     1.7730231565443515,
     2.383101710791369
    ]
   }
  },
  {
   "scenario": "modest",
   "eps": 6.0,
   "half_life_months": 48.0,
   "gdp": 1.5619995359517849,
   "gdp_growth": 2.3929991935872255,
   "wage_avg": 0.5667592212681206,
   "wage_C": 0.225183270521764,
   "wage_N": 1.1234453830641808,
   "net_return": 6.6086153954006095,
   "capital": 2.179626312797711,
   "labor_share": 59.37665872871858,
   "employment_C": -0.43188892576730975,
   "unemployment_C": 2.9286365864476775,
   "unemployment": 3.8799608733916804,
   "wage_bill_C": -0.4244608277914508,
   "multiple": 9.836442251839685,
   "jan2028": {
    "gdp": 0.8522915557367216,
    "unemployment_C": 2.895423517191263,
    "labor_share": 59.64939486256557
   },
   "path": {
    "gdp": [
     null,
     0.2735807333609333,
     0.436045574833154,
     0.6179868803139205,
     0.8522915557367216,
     1.1602729093035038,
     1.5619995359517849
    ],
    "unemployment_C": [
     null,
     2.884239886705794,
     2.8762926985654658,
     2.8837500017982864,
     2.895423517191263,
     2.9103215232166093,
     2.9286365864476775
    ],
    "labor_share": [
     null,
     59.84461309805782,
     59.80545719396162,
     59.74018873284942,
     59.64939486256557,
     59.529892905856975,
     59.37665872871858
    ],
    "capital": [
     null,
     0.3524198297570447,
     0.5964884312648148,
     0.85695924340794,
     1.1857764993739917,
     1.6166855416006158,
     2.179626312797711
    ]
   }
  },
  {
   "scenario": "substantial",
   "eps": 3.0,
   "half_life_months": 0.0,
   "gdp": 8.287551339542553,
   "gdp_growth": 5.369643060426814,
   "wage_avg": 2.1354954263479,
   "wage_C": -0.33739793558724746,
   "wage_N": 5.86281657409561,
   "net_return": 7.007538498564994,
   "capital": 13.833068309431404,
   "labor_share": 56.095802069439124,
   "employment_C": -3.868686592248327,
   "unemployment_C": 4.534738988581377,
   "unemployment": 4.565256337049678,
   "wage_bill_C": -4.636242081946895,
   "multiple": 4.778096206335562,
   "jan2028": {
    "gdp": 2.472534055206655,
    "unemployment_C": 3.37502347480024,
    "labor_share": 58.70994126151005
   },
   "path": {
    "gdp": [
     null,
     0.22185472253322872,
     0.5537234328223537,
     1.214047689716327,
     2.472534055206655,
     4.695950230613328,
     8.287551339542553
    ],
    "unemployment_C": [
     null,
     2.9570814724420695,
     3.0051328667546655,
     3.1284135437546903,
     3.37502347480024,
     3.8234216477058025,
     4.534738988581377
    ],
    "labor_share": [
     null,
     59.84450034278551,
     59.6703117282098,
     59.330913701662965,
     58.70994126151005,
     57.6672865353708,
     56.095802069439124
    ],
    "capital": [
     null,
     0.4582501100472547,
     1.0350993835412476,
     2.172474809241418,
     4.302505049152906,
     7.9964547595666735,
     13.833068309431404
    ]
   }
  },
  {
   "scenario": "substantial",
   "eps": 3.0,
   "half_life_months": 6.0,
   "gdp": 8.017650312642676,
   "gdp_growth": 5.283740084040741,
   "wage_avg": 1.3053885278276889,
   "wage_C": -1.6005389370029224,
   "wage_N": 5.711136137964108,
   "net_return": 7.133661872177655,
   "capital": 12.957659332665528,
   "labor_share": 55.86582650880525,
   "employment_C": -3.5210082620271033,
   "unemployment_C": 4.27977093761726,
   "unemployment": 4.394925731925536,
   "wage_bill_C": -5.4566647633510605,
   "multiple": 3.92748559022189,
   "jan2028": {
    "gdp": 2.372806944525814,
    "unemployment_C": 3.299154419655017,
    "labor_share": 58.6176819394389
   },
   "path": {
    "gdp": [
     null,
     0.2127995186382827,
     0.5287465369212085,
     1.161243356333843,
     2.372806944525814,
     4.52475239892085,
     8.017650312642676
    ],
    "unemployment_C": [
     null,
     2.942853508369717,
     2.984876710944145,
     3.0899468359718965,
     3.299154419655017,
     3.677965837520174,
     4.27977093761726
    ],
    "labor_share": [
     null,
     59.831081937707054,
     59.644128150502596,
     59.28018930771945,
     58.6176819394389,
     57.51366076385127,
     55.86582650880525
    ],
    "capital": [
     null,
     0.41561855604508313,
     0.9444659048887916,
     1.991961292401823,
     3.9686873090291064,
     7.429995620579401,
     12.957659332665528
    ]
   }
  },
  {
   "scenario": "substantial",
   "eps": 3.0,
   "half_life_months": 12.0,
   "gdp": 7.641086331828674,
   "gdp_growth": 5.157028404448672,
   "wage_avg": 0.552488184175437,
   "wage_C": -2.4142773206636594,
   "wage_N": 5.0553431970909735,
   "net_return": 7.247166376803213,
   "capital": 12.041048910364307,
   "labor_share": 55.65988015727853,
   "employment_C": -3.4570605351674444,
   "unemployment_C": 4.233696908267697,
   "unemployment": 4.36413233251573,
   "wage_bill_C": -6.167986694947592,
   "multiple": 3.311360325982184,
   "jan2028": {
    "gdp": 2.2408151446878555,
    "unemployment_C": 3.2857067265957887,
    "labor_share": 58.5373839810007
   },
   "path": {
    "gdp": [
     null,
     0.1945340015112157,
     0.493891697247104,
     1.0915199812032328,
     2.2408151446878555,
     4.292432130164063,
     7.641086331828674
    ],
    "unemployment_C": [
     null,
     2.9403031151548054,
     2.9812966813697894,
     3.083167035008177,
     3.2857067265957887,
     3.6519368546183877,
     4.233696908267697
    ],
    "labor_share": [
     null,
     59.81889146441828,
     59.621788729382374,
     59.236590057774464,
     58.5373839810007,
     57.378081333476175,
     55.65988015727853
    ],
    "capital": [
     null,
     0.3668567128887197,
     0.8536383272522263,
     1.8126531819240959,
     3.6335480943899476,
     6.850245040396731,
     12.041048910364307
    ]
   }
  },
  {
   "scenario": "substantial",
   "eps": 3.0,
   "half_life_months": 24.0,
   "gdp": 6.99027310192167,
   "gdp_growth": 4.927551721220741,
   "wage_avg": -0.6803035737309782,
   "wage_C": -3.663851496630172,
   "wage_N": 3.8512300660161882,
   "net_return": 7.4346387027466045,
   "capital": 10.520951020617165,
   "labor_share": 55.32180294668238,
   "employment_C": -3.414860777755835,
   "unemployment_C": 4.203415317153383,
   "unemployment": 4.343915934473788,
   "wage_bill_C": -7.3238652679940675,
   "multiple": 2.5512238132359757,
   "jan2028": {
    "gdp": 2.0222512032377056,
    "unemployment_C": 3.2772240194703453,
    "labor_share": 58.410985369143134
   },
   "path": {
    "gdp": [
     null,
     0.16261686736354478,
     0.43588281448163774,
     0.9773209800479138,
     2.0222512032377056,
     3.9000182957009812,
     6.99027310192167
    ],
    "unemployment_C": [
     null,
     2.9387216620383,
     2.9790766243343567,
     3.0789406721312873,
     3.2772240194703453,
     3.6352133659579033,
     4.203415317153383
    ],
    "labor_share": [
     null,
     59.799156799976814,
     59.58671610724817,
     59.16880224526451,
     58.410985369143134,
     57.16048893910495,
     55.32180294668238
    ],
    "capital": [
     null,
     0.28563011417197526,
     0.7079465937601004,
     1.528801478269948,
     3.097713906133248,
     5.907530523948523,
     10.520951020617165
    ]
   }
  },
  {
   "scenario": "substantial",
   "eps": 3.0,
   "half_life_months": 48.0,
   "gdp": 6.048280347617861,
   "gdp_growth": 4.5730955424871444,
   "wage_avg": -2.422329892690378,
   "wage_C": -5.386705251994916,
   "wage_N": 2.082110957504236,
   "net_return": 7.703927429728084,
   "capital": 8.380595054833638,
   "labor_share": 54.840611158087036,
   "employment_C": -3.3874465658432884,
   "unemployment_C": 4.183761275785356,
   "unemployment": 4.330830605130501,
   "wage_bill_C": -8.952545008143332,
   "multiple": 1.8058437189397762,
   "jan2028": {
    "gdp": 1.724437468375107,
    "unemployment_C": 3.272195869262958,
    "labor_share": 58.24173739142991
   },
   "path": {
    "gdp": [
     null,
     0.12499370932321331,
     0.3585853001860362,
     0.8239045414066692,
     1.724437468375107,
     3.350918837917903,
     6.048280347617861
    ],
    "unemployment_C": [
     null,
     2.9378259866406644,
     2.9778113475640753,
     3.0764991463598097,
     3.272195869262958,
     3.624895864063658,
     4.183761275785356
    ],
    "labor_share": [
     null,
     59.77639340745758,
     59.54085372500122,
     59.079345230013104,
     58.24173739142991,
     56.861234557889006,
     54.840611158087036
    ],
    "capital": [
     null,
     0.19122830154370002,
     0.5163702651591161,
     1.152931347814439,
     2.3801212287140046,
     4.617021891130137,
     8.380595054833638
    ]
   }
  },
  {
   "scenario": "substantial",
   "eps": 6.0,
   "half_life_months": 0.0,
   "gdp": 9.05380532744501,
   "gdp_growth": 5.683057948768565,
   "wage_avg": 3.655727396560504,
   "wage_C": 1.2619665475539465,
   "wage_N": 7.258536647698169,
   "net_return": 6.783340459282073,
   "capital": 15.724020668603412,
   "labor_share": 56.50761069935575,
   "employment_C": -3.956295323429715,
   "unemployment_C": 4.60017303779677,
   "unemployment": 4.608889853048994,
   "wage_bill_C": -3.206289208337876,
   "multiple": 7.547849321114151,
   "jan2028": {
    "gdp": 2.682540942350867,
    "unemployment_C": 3.394102292848787,
    "labor_share": 58.83703898264949
   },
   "path": {
    "gdp": [
     null,
     0.24134611675362064,
     0.6009038378557832,
     1.3163671791184253,
     2.682540942350867,
     5.106852384862251,
     9.05380532744501
    ],
    "unemployment_C": [
     null,
     2.960542093566225,
     3.0101615518155462,
     3.138043624986423,
     3.394102292848787,
     3.860255854739766,
     4.60017303779677
    ],
    "labor_share": [
     null,
     59.85801987443045,
     59.70079159947452,
     59.39493807889106,
     58.83703898264949,
     57.90437101495826,
     56.50761069935575
    ],
    "capital": [
     null,
     0.5116276788178651,
     1.158958315051045,
     2.437027374257426,
     4.838974207010927,
     9.030938540449904,
     15.724020668603412
    ]
   }
  },
  {
   "scenario": "substantial",
   "eps": 6.0,
   "half_life_months": 6.0,
   "gdp": 8.941729524427453,
   "gdp_growth": 5.6494129358870255,
   "wage_avg": 3.1226557084882645,
   "wage_C": 0.30127547175921404,
   "wage_N": 7.392774269937906,
   "net_return": 6.863603226824612,
   "capital": 15.213365164039331,
   "labor_share": 56.35973687552447,
   "employment_C": -3.625559343627971,
   "unemployment_C": 4.355742737996837,
   "unemployment": 4.445596495808888,
   "wage_bill_C": -3.7471524571936476,
   "multiple": 6.378446665940161,
   "jan2028": {
    "gdp": 2.6393153110218504,
    "unemployment_C": 3.320379557847873,
    "labor_share": 58.77731367156838
   },
   "path": {
    "gdp": [
     null,
     0.23997764937414057,
     0.591155572017666,
     1.2937095883512677,
     2.6393153110218504,
     5.034165723468015,
     8.941729524427453
    ],
    "unemployment_C": [
     null,
     2.9467729314149107,
     2.990426865914137,
     3.1005397889163584,
     3.320379557847873,
     3.71975182709602,
     4.355742737996837
    ],
    "labor_share": [
     null,
     59.849349252303476,
     59.68375665299548,
     59.36199238092533,
     58.77731367156838,
     57.805301887973435,
     56.35973687552447
    ],
    "capital": [
     null,
     0.4885501089070933,
     1.1064171090999109,
     2.3310908691525305,
     4.643009242801386,
     8.69972096425842,
     15.213365164039331
    ]
   }
  },
  {
   "scenario": "substantial",
   "eps": 6.0,
   "half_life_months": 12.0,
   "gdp": 8.713235170874608,
   "gdp_growth": 5.5762857777911705,
   "wage_avg": 2.6117965014931914,
   "wage_C": -0.3156571778171657,
   "wage_N": 7.049277392185534,
   "net_return": 6.939326572935315,
   "capital": 14.606541513255314,
   "labor_share": 56.220684249811946,
   "employment_C": -3.5349187366627954,
   "unemployment_C": 4.289945990661482,
   "unemployment": 4.401603627973644,
   "wage_bill_C": -4.236571685296752,
   "multiple": 5.497429129321434,
   "jan2028": {
    "gdp": 2.556280515616472,
    "unemployment_C": 3.300661663696883,
    "labor_share": 58.72137609590785
   },
   "path": {
    "gdp": [
     null,
     0.22975922826038342,
     0.5692235822438977,
     1.2494274047393705,
     2.556280515616472,
     4.890542527318652,
     8.713235170874608
    ],
    "unemployment_C": [
     null,
     2.943011662952864,
     2.985129393777195,
     3.0905254545177088,
     3.300661663696883,
     3.682037163647095,
     4.289945990661482
    ],
    "labor_share": [
     null,
     59.841214929928796,
     59.66794888099861,
     59.33126510649311,
     58.72137609590785,
     57.71226480238232,
     56.220684249811946
    ],
    "capital": [
     null,
     0.4579540659987781,
     1.0447536973954288,
     2.209072692242664,
     4.416664131118432,
     8.312262675168473,
     14.606541513255314
    ]
   }
  },
  {
   "scenario": "substantial",
   "eps": 6.0,
   "half_life_months": 24.0,
   "gdp": 8.265916270798751,
   "gdp_growth": 5.430032185527986,
   "wage_avg": 1.721067839714352,
   "wage_C": -1.2668456219475852,
   "wage_N": 6.2552400579923315,
   "net_return": 7.071648243669442,
   "capital": 13.507712755257906,
   "labor_share": 55.97875310291967,
   "employment_C": -3.4691871211416814,
   "unemployment_C": 4.2425558094142914,
   "unemployment": 4.369926898266548,
   "wage_bill_C": -5.076933243289828,
   "multiple": 4.35195415511572,
   "jan2028": {
    "gdp": 2.396676448260532,
    "unemployment_C": 3.2867496446418967,
    "labor_share": 58.6254071830846
   },
   "path": {
    "gdp": [
     null,
     0.20694746712624817,
     0.526594838168785,
     1.1646643096389333,
     2.396676448260532,
     4.61183948414476,
     8.265916270798751
    ],
    "unemployment_C": [
     null,
     2.940370172125757,
     2.9814205339915603,
     3.083504177954309,
     3.2867496446418967,
     3.655169150111994,
     4.2425558094142914
    ],
    "labor_share": [
     null,
     59.826288626076085,
     59.64100765675242,
     59.278907330638035,
     58.6254071830846,
     57.55146768845469,
     55.97875310291967
    ],
    "capital": [
     null,
     0.39777430762991206,
     0.9345006080242471,
     1.9921993293675042,
     4.01234591819443,
     7.615265871209888,
     13.507712755257906
    ]
   }
  },
  {
   "scenario": "substantial",
   "eps": 6.0,
   "half_life_months": 48.0,
   "gdp": 7.526194962377753,
   "gdp_growth": 5.178955601929232,
   "wage_avg": 0.3164844676322609,
   "wage_C": -2.6855069739429736,
   "wage_N": 4.875342725162461,
   "net_return": 7.2825553952090925,
   "capital": 11.760108480824282,
   "labor_share": 55.59586447560925,
   "employment_C": -3.425662806384966,
   "unemployment_C": 4.211318666606854,
   "unemployment": 4.349075997165443,
   "wage_bill_C": -6.393349791599412,
   "multiple": 3.1466016134159274,
   "jan2028": {
    "gdp": 2.1410599876100282,
    "unemployment_C": 3.278022947099935,
    "labor_share": 58.47816684528454
   },
   "path": {
    "gdp": [
     null,
     0.16944614651946427,
     0.4577674485422055,
     1.030085781689654,
     2.1410599876100282,
     4.158273472706687,
     7.526194962377753
    ],
    "unemployment_C": [
     null,
     2.9387551128894875,
     2.9791492234325947,
     3.0791696904626145,
     3.278022947099935,
     3.6379196217457554,
     4.211318666606854
    ],
    "labor_share": [
     null,
     59.80322754089615,
     59.59958889995568,
     59.199360077075,
     58.47816684528454,
     57.300914450387666,
     55.59586447560925
    ],
    "capital": [
     null,
     0.30262443318160864,
     0.761986098828782,
     1.6579346604056466,
     3.3847793550266356,
     6.519941985703938,
     11.760108480824282
    ]
   }
  },
  {
   "scenario": "extreme",
   "eps": 3.0,
   "half_life_months": 0.0,
   "gdp": 32.40937240733968,
   "gdp_growth": 15.44535931152224,
   "wage_avg": 9.650900479566493,
   "wage_C": -11.540564074016915,
   "wage_N": 33.61314420838965,
   "net_return": 8.345487687643251,
   "capital": 56.28231140611049,
   "labor_share": 45.21171596063361,
   "employment_C": -21.477277611023215,
   "unemployment_C": 17.94904680458693,
   "unemployment": 11.90712277336822,
   "wage_bill_C": -31.027884941129315,
   "multiple": 2.7919858421715675,
   "jan2028": {
    "gdp": 6.445841179458061,
    "unemployment_C": 6.066576749756338,
    "labor_share": 56.18092545674597
   },
   "path": {
    "gdp": [
     null,
     0.11271964199324165,
     0.6073442053769414,
     2.235808681215695,
     6.445841179458061,
     15.74754730173872,
     32.40937240733968
    ],
    "unemployment_C": [
     null,
     2.949964066377261,
     3.1070387556931793,
     3.7727113564930352,
     6.066576749756338,
     10.97984118387029,
     17.94904680458693
    ],
    "labor_share": [
     null,
     59.89402412670025,
     59.593329044827016,
     58.63278231194737,
     56.18092545674597,
     51.51347886248867,
     45.21171596063361
    ],
    "capital": [
     null,
     0.2833347597294271,
     1.2201725691185275,
     4.26763374231584,
     12.214487678550254,
     28.915347332536445,
     56.28231140611049
    ]
   }
  },
  {
   "scenario": "extreme",
   "eps": 3.0,
   "half_life_months": 6.0,
   "gdp": 30.80080621993825,
   "gdp_growth": 14.824526863721607,
   "wage_avg": 4.842391015107195,
   "wage_C": -19.24250336320155,
   "wage_N": 33.32914493912113,
   "net_return": 8.779664863272812,
   "capital": 51.93205653538858,
   "labor_share": 44.3276182198507,
   "employment_C": -18.83226666312774,
   "unemployment_C": 15.81283887016064,
   "unemployment": 10.744840798603661,
   "wage_bill_C": -34.85785239560444,
   "multiple": 2.3618712551858185,
   "jan2028": {
    "gdp": 6.102482840893207,
    "unemployment_C": 5.522029551268978,
    "labor_share": 55.81396805859622
   },
   "path": {
    "gdp": [
     null,
     0.09998554911234467,
     0.5493515770844077,
     2.0660379725625964,
     6.102482840893207,
     15.053472757641801,
     30.80080621993825
    ],
    "unemployment_C": [
     null,
     2.937235689216835,
     3.074918922426019,
     3.636300564197477,
     5.522029551268978,
     9.634998413247086,
     15.81283887016064
    ],
    "labor_share": [
     null,
     59.88035805782901,
     59.54449612639241,
     58.48157991780625,
     55.81396805859622,
     50.836651026824164,
     44.3276182198507
    ],
    "capital": [
     null,
     0.2364235097010575,
     1.039716551247394,
     3.715396181961017,
     10.92360567354556,
     26.378187894989274,
     51.93205653538858
    ]
   }
  },
  {
   "scenario": "extreme",
   "eps": 3.0,
   "half_life_months": 12.0,
   "gdp": 28.72277097091198,
   "gdp_growth": 14.194933276908777,
   "wage_avg": 1.180938403182874,
   "wage_C": -22.751085922321813,
   "wage_N": 29.731190604965636,
   "net_return": 9.152178038499097,
   "capital": 47.537378172631925,
   "labor_share": 43.5801254869077,
   "employment_C": -18.317018790183916,
   "unemployment_C": 15.399445038136585,
   "unemployment": 10.517510508709744,
   "wage_bill_C": -37.28343699832366,
   "multiple": 2.059231423300626,
   "jan2028": {
    "gdp": 5.5998839082642204,
    "unemployment_C": 5.424720167084151,
    "labor_share": 55.52038549363401
   },
   "path": {
    "gdp": [
     null,
     0.08496022357312988,
     0.4903364631188992,
     1.8736529256096504,
     5.5998839082642204,
     13.940725733792558,
     28.72277097091198
    ],
    "unemployment_C": [
     null,
     2.9351088470051114,
     3.06939550200247,
     3.6125424130640313,
     5.424720167084151,
     9.383860974909815,
     15.399445038136585
    ],
    "labor_share": [
     null,
     59.87042154546272,
     59.50737376458404,
     58.363169233980415,
     55.52038549363401,
     50.28713420679753,
     43.5801254869077
    ],
    "capital": [
     null,
     0.19656182051475124,
     0.8878379725828105,
     3.225502741106001,
     9.669499086089516,
     23.772462857724584,
     47.537378172631925
    ]
   }
  },
  {
   "scenario": "extreme",
   "eps": 3.0,
   "half_life_months": 24.0,
   "gdp": 25.3097877922486,
   "gdp_growth": 13.097269183757437,
   "wage_avg": -4.3327125273883045,
   "wage_C": -27.435707541171862,
   "wage_N": 23.40293323525681,
   "net_return": 9.746041348609637,
   "capital": 40.703724637253366,
   "labor_share": 42.40852549900116,
   "employment_C": -17.932758244285353,
   "unemployment_C": 15.089604409393718,
   "unemployment": 10.346324014402091,
   "wage_bill_C": -40.80432971078435,
   "multiple": 1.6579713383191905,
   "jan2028": {
    "gdp": 4.8230142633220545,
    "unemployment_C": 5.359998281362853,
    "labor_share": 55.09600128911529
   },
   "path": {
    "gdp": [
     null,
     0.0645646111612936,
     0.40837538418765174,
     1.5951412569358423,
     4.8230142633220545,
     12.143909027103609,
     25.3097877922486
    ],
    "unemployment_C": [
     null,
     2.9338061136722273,
     3.065984448447063,
     3.597525916264644,
     5.359998281362853,
     9.205057824498404,
     15.089604409393718
    ],
    "labor_share": [
     null,
     59.85768741744209,
     59.45777089833572,
     58.19952894784477,
     55.09600128911529,
     49.46168336606556,
     42.40852549900116
    ],
    "capital": [
     null,
     0.1443651311294314,
     0.6822184632855112,
     2.540293334845934,
     7.833837555909318,
     19.830885699253177,
     40.703724637253366
    ]
   }
  },
  {
   "scenario": "extreme",
   "eps": 3.0,
   "half_life_months": 48.0,
   "gdp": 20.61933714368378,
   "gdp_growth": 11.40199119422153,
   "wage_avg": -11.494051252092142,
   "wage_C": -33.20487625795755,
   "wage_N": 14.697034680176754,
   "net_return": 10.569509512897413,
   "capital": 31.806793534932048,
   "labor_share": 40.8223193682581,
   "employment_C": -17.630494988352595,
   "unemployment_C": 14.843089506158583,
   "unemployment": 10.209428814366763,
   "wage_bill_C": -45.30713363454216,
   "multiple": 1.2164741237509926,
   "jan2028": {
    "gdp": 3.8724082716586796,
    "unemployment_C": 5.317987715862872,
    "labor_share": 54.58914543408655
   },
   "path": {
    "gdp": [
     null,
     0.04412416830988266,
     0.3196960115883899,
     1.2779728024983263,
     3.8724082716586796,
     9.79185734146969,
     20.61933714368378
    ],
    "unemployment_C": [
     null,
     2.9330750961738854,
     3.064046654241657,
     3.58863700805997,
     5.317987715862872,
     9.07467663296562,
     14.843089506158583
    ],
    "labor_share": [
     null,
     59.845194082541965,
     59.40488471059591,
     58.016403035348695,
     54.58914543408655,
     48.408339783920596,
     40.8223193682581
    ],
    "capital": [
     null,
     0.09275691007328839,
     0.4622470846806338,
     1.774305740542359,
     5.663248826490251,
     14.922345050936014,
     31.806793534932048
    ]
   }
  },
  {
   "scenario": "extreme",
   "eps": 6.0,
   "half_life_months": 0.0,
   "gdp": 37.154662838391175,
   "gdp_growth": 17.45105993266316,
   "wage_avg": 18.31757556488047,
   "wage_C": -3.269223751318319,
   "wage_N": 42.41352773704379,
   "net_return": 7.527221611487854,
   "capital": 67.086560795671,
   "labor_share": 46.91792951879856,
   "employment_C": -22.238249237342313,
   "unemployment_C": 18.578208199492764,
   "unemployment": 12.24721732070656,
   "wage_bill_C": -25.325566976324343,
   "multiple": 3.9214701228763933,
   "jan2028": {
    "gdp": 7.054413983883351,
    "unemployment_C": 6.2104639350375415,
    "labor_share": 56.548603836087054
   },
   "path": {
    "gdp": [
     null,
     0.12402044158991705,
     0.6621912961979982,
     2.433997517721954,
     7.054413983883351,
     17.51491741370324,
     37.154662838391175
    ],
    "unemployment_C": [
     null,
     2.9534569757652096,
     3.115264557517884,
     3.8078789468791947,
     6.2104639350375415,
     11.350402267478307,
     18.578208199492764
    ],
    "labor_share": [
     null,
     59.90240375531148,
     59.629314960977396,
     58.75940771936674,
     56.548603836087054,
     52.396125632751165,
     46.91792951879856
    ],
    "capital": [
     null,
     0.3156144778654416,
     1.3656293140686413,
     4.790526062751521,
     13.811009791486907,
     33.31055925613926,
     67.086560795671
    ]
   }
  },
  {
   "scenario": "extreme",
   "eps": 6.0,
   "half_life_months": 6.0,
   "gdp": 36.406913053308195,
   "gdp_growth": 17.058073239701983,
   "wage_avg": 14.893747256778656,
   "wage_C": -9.916057288731965,
   "wage_N": 43.74095734221097,
   "net_return": 7.8049113664408765,
   "capital": 64.36389167317141,
   "labor_share": 46.332821597615556,
   "employment_C": -19.874971744456715,
   "unemployment_C": 16.66985762251754,
   "unemployment": 11.216248343604555,
   "wage_bill_C": -28.28455209448475,
   "multiple": 3.440561407962136,
   "jan2028": {
    "gdp": 6.949276249804057,
    "unemployment_C": 5.685627447646953,
    "labor_share": 56.3099699050273
   },
   "path": {
    "gdp": [
     null,
     0.118904373423789,
     0.6315284069774398,
     2.3534405227337967,
     6.949276249804057,
     17.334444916315867,
     36.406913053308195
    ],
    "unemployment_C": [
     null,
     2.9405579310354555,
     3.08359641687899,
     3.6743113960633647,
     5.685627447646953,
     10.098231889225946,
     16.66985762251754
    ],
    "labor_share": [
     null,
     59.89318931592322,
     59.596679153715826,
     58.659662449428126,
     56.3099699050273,
     51.95764071881519,
     46.332821597615556
    ],
    "capital": [
     null,
     0.2874425360236849,
     1.2528989409724023,
     4.455477849273671,
     13.078213837968589,
     31.890965467747236,
     64.36389167317141
    ]
   }
  },
  {
   "scenario": "extreme",
   "eps": 6.0,
   "half_life_months": 12.0,
   "gdp": 35.133526468298065,
   "gdp_growth": 16.679371499378583,
   "wage_avg": 12.221979804923189,
   "wage_C": -13.015815801849387,
   "wage_N": 41.896442477625015,
   "net_return": 8.04738865480853,
   "capital": 61.309384410131074,
   "labor_share": 45.8270764493745,
   "employment_C": -19.218139955720915,
   "unemployment_C": 16.143665787341828,
   "unemployment": 10.929119082585506,
   "wage_bill_C": -30.169664827358144,
   "multiple": 3.112762752215836,
   "jan2028": {
    "gdp": 6.638482172230614,
    "unemployment_C": 5.54769433730121,
    "labor_share": 56.101202307379715
   },
   "path": {
    "gdp": [
     null,
     0.10843783966291902,
     0.5897128964019683,
     2.223352481794803,
     6.638482172230614,
     16.680137827155743,
     35.133526468298065
    ],
    "unemployment_C": [
     null,
     2.9373644883805543,
     3.0753496012720083,
     3.639387366954713,
     5.54769433730121,
     9.761876950829265,
     16.143665787341828
    ],
    "labor_share": [
     null,
     59.885443889296,
     59.568370069913016,
     58.57195047273347,
     56.101202307379715,
     51.580410758808256,
     45.8270764493745
    ],
    "capital": [
     null,
     0.2575966376765049,
     1.139960274317886,
     4.101844840443292,
     12.213410698832927,
     30.133671728608398,
     61.309384410131074
    ]
   }
  },
  {
   "scenario": "extreme",
   "eps": 6.0,
   "half_life_months": 24.0,
   "gdp": 32.85710428092858,
   "gdp_growth": 16.04244167412982,
   "wage_avg": 8.095499523116857,
   "wage_C": -16.95884815918808,
   "wage_N": 37.81024524017377,
   "net_return": 8.443051809083425,
   "capital": 56.240697612921565,
   "labor_share": 45.0118118078631,
   "employment_C": -18.702554345177003,
   "unemployment_C": 15.729978869895216,
   "unemployment": 10.70221532108348,
   "wage_bill_C": -32.89961056851766,
   "multiple": 2.669520692976467,
   "jan2028": {
    "gdp": 6.060721966650682,
    "unemployment_C": 5.447343182094925,
    "labor_share": 55.76756137705425
   },
   "path": {
    "gdp": [
     null,
     0.09059233361670085,
     0.5197404829158394,
     1.9970086586192093,
     6.060721966650682,
     15.447559511875145,
     32.85710428092858
    ],
    "unemployment_C": [
     null,
     2.935158887649137,
     3.0696215750793017,
     3.614765646545089,
     5.447343182094925,
     9.507033792553884,
     15.729978869895216
    ],
    "labor_share": [
     null,
     59.87379503983033,
     59.52473222582883,
     58.43397668759229,
     55.76756137705425,
     50.97709867221458,
     45.0118118078631
    ],
    "capital": [
     null,
     0.21062442027255387,
     0.9606383149446398,
     3.5265522930443507,
     10.763617009117633,
     27.174370640046536,
     56.240697612921565
    ]
   }
  },
  {
   "scenario": "extreme",
   "eps": 6.0,
   "half_life_months": 48.0,
   "gdp": 29.41617127706107,
   "gdp_growth": 15.060406517530952,
   "wage_avg": 2.3313591546590517,
   "wage_C": -21.91017580467132,
   "wage_N": 31.26824909643612,
   "net_return": 9.027313684786144,
   "capital": 48.990856208953446,
   "labor_share": 43.82957257472471,
   "employment_C": -18.31161290358285,
   "unemployment_C": 15.414964108146457,
   "unemployment": 10.528603267447224,
   "wage_bill_C": -36.59119477413149,
   "multiple": 2.148841179746321,
   "jan2028": {
    "gdp": 5.202744225696724,
    "unemployment_C": 5.379632250801635,
    "labor_share": 55.3001714820777
   },
   "path": {
    "gdp": [
     null,
     0.067437119426533,
     0.42601580940365286,
     1.6805995407405139,
     5.202744225696724,
     13.5673379589815,
     29.41617127706107
    ],
    "unemployment_C": [
     null,
     2.933827344849559,
     3.0661193248383056,
     3.599191870995795,
     5.379632250801635,
     9.322152252170039,
     15.414964108146457
    ],
    "labor_share": [
     null,
     59.859406686425196,
     59.46819038432001,
     58.24867138821534,
     55.3001714820777,
     50.11363129127322,
     43.82957257472471
    ],
    "capital": [
     null,
     0.15152935466609121,
     0.7257938588301817,
     2.7473408621831314,
     8.718798781299064,
     22.937790844552243,
     48.990856208953446
    ]
   }
  },
  {
   "scenario": "substantial",
   "eps": 1.0,
   "half_life_months": 0.0,
   "reference": "Table 5",
   "gdp": 6.381550823294689,
   "gdp_growth": 4.582274887431685,
   "wage_avg": -1.5661797289605595,
   "wage_C": -4.192173711174337,
   "wage_N": 2.4046628334338704,
   "net_return": 7.569578275686724,
   "capital": 9.300680658145414,
   "labor_share": 55.08003521333178,
   "employment_C": -3.674774113464585,
   "unemployment_C": 4.391450192456014,
   "unemployment": 4.469718102323057,
   "wage_bill_C": -8.11523343966134,
   "multiple": 2.1019383697383565
  },
  {
   "scenario": "extreme",
   "eps": 1.0,
   "half_life_months": 0.0,
   "reference": "Table 5",
   "gdp": 21.268370556547207,
   "gdp_growth": 10.537556604432599,
   "wage_avg": -9.214158599136645,
   "wage_C": -28.975906890039322,
   "wage_N": 13.805190370698309,
   "net_return": 10.348613041516302,
   "capital": 33.4662003610113,
   "labor_share": 41.2436184074912,
   "employment_C": -19.693684060565552,
   "unemployment_C": 16.476323716684888,
   "unemployment": 11.103850212642469,
   "wage_bill_C": -43.33899267458408,
   "multiple": 1.3117472680044937
  }
 ]
}