{"version":"1.30","meaning":"固定條件下的模型結果，非實證預測。逐年金額通常為十億新臺幣，每人分攤與年薪為新臺幣；比例與指數另列。各欄位單位以model.js與來源資料定義為準，不能混加。","results":[{"id":"website-default","settings":{"year":2026,"policy":"law","health":1,"commonHealth":false,"careCrowding":3,"crowdingNhiWeight":1,"crowdingMedicalWeight":1,"crowdingNursingWeight":1,"nursingCapacityResponse":25,"careFeedback":true,"careAttrition":3,"backlogCarry":50,"nurseStaffing":86.8,"annualSalary":760632,"salaryGrowth":3.2,"workerBasePressure":35,"medicBasePressure":64,"coverage":83.09278350515464,"existingAid":true,"aidOverlap":100,"knownAid":false,"centralAid":20,"localAid":30,"costGrowth":3,"retirement":65,"population":"medium","chart":"pressure","pressureRole":"worker","role":"worker","motion":true},"policies":{"current":{"annual":[{"year":2026,"total":23190536,"children0to21":3955066,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2576868,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[89366,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.22,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23190536,"perResident":0,"employed":11625539.523338381,"perWorker":[0,0],"existingPerWorker":71609.57978154461,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1,"existingDemandRatio":1,"employmentChangePercent":0,"centralPerWorker":0,"demand":832.5,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":0,"workingDemandShare":0.46597424177500757,"demandRatio":1,"careVolumeRatio":1,"staffingRatio":0.868,"careLoadRatio":1.1520737327188941,"careUnmetShare":0,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":61.29352329316065,"multiplier":1,"policy":"current","careSystem":{"year":2026,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1,"backlogIn":0,"totalDemand":1,"served":1,"unmet":0,"backlogOut":0,"unmetShare":0,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":68.752,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":832.5,"backlogResourceBillion":0}},{"year":2027,"total":23072339,"children0to21":3833411,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2427934,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[81865,96676,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.8000000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23072339,"perResident":0,"employed":11527330.974396847,"perWorker":[0,0],"existingPerWorker":75307.43286587615,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0085196260226814,"existingDemandRatio":1.0427551993719222,"employmentChangePercent":-0.8447655159950163,"centralPerWorker":0,"demand":868.0937034771252,"unamplifiedDemand":868.0937034771252,"plannedBudget":865.8000000000001,"paidBenefits":865.8000000000001,"expenditure":871.1096500000001,"revenue":911.00822,"baselineRevenue":911.00822,"reserve":249.35609068099998,"scenarioReserve":249.35609068099998,"baselineReserve":249.35609068099998,"months":3.4560788729175322,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4564120872299974,"demandRatio":1.0026492301653098,"careVolumeRatio":1.0123836887106041,"staffingRatio":0.868,"careLoadRatio":1.1663406551965485,"careUnmetShare":0.012232208844036488,"medicalPressure":0.007569229043742355,"pressure":0.007569229043742355,"expressionLevel":0,"retirement":65,"dependency":62.53865273273252,"multiplier":1,"policy":"current","careSystem":{"year":2027,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0123836887106041,"backlogIn":0,"totalDemand":1.0123836887106041,"served":1,"unmet":0.012383688710604135,"backlogOut":0.0061918443553020674,"unmetShare":0.012232208844036488,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":69.36724482465266,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":868.0937034771254,"backlogResourceBillion":0}},{"year":2028,"total":22951333,"children0to21":3712595,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2317381,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[80337,88402,97007,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.4320000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22951333,"perResident":0,"employed":11400558.660444606,"perWorker":[0,0],"existingPerWorker":79424.48340827078,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0197341963314805,"existingDemandRatio":1.0876678464522527,"employmentChangePercent":-1.9352294355210242,"centralPerWorker":0,"demand":905.4834821715003,"unamplifiedDemand":905.4834821715003,"plannedBudget":900.4320000000001,"paidBenefits":900.4320000000001,"expenditure":905.9009395000002,"revenue":938.3384666000001,"baselineRevenue":938.3384666000001,"reserve":281.7936177809999,"scenarioReserve":281.7936177809999,"baselineReserve":281.7936177809999,"months":3.7554456231808713,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4467264779352964,"demandRatio":1.0056100651370679,"careVolumeRatio":1.025231262562214,"staffingRatio":0.868,"careLoadRatio":1.1882754687989816,"careUnmetShare":0.030465777532778186,"medicalPressure":0.016028757534479587,"pressure":0.016028757534479587,"expressionLevel":0,"retirement":65,"dependency":63.85190675419016,"multiplier":1,"policy":"current","careSystem":{"year":2028,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.025231262562214,"backlogIn":0.0061918443553020674,"totalDemand":1.031423106917516,"served":1,"unmet":0.03142310691751593,"backlogOut":0.015711553458757965,"unmetShare":0.030465777532778186,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":70.18689285035478,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":910.9521144622199,"backlogResourceBillion":5.46863229071952}},{"year":2029,"total":22829301,"children0to21":3592797,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2189592,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[78583,86632,88750,97138,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.44928,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22829301,"perResident":0,"employed":11279255.51429667,"perWorker":[0,0],"existingPerWorker":83718.55849540993,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0307009632508803,"existingDemandRatio":1.1342738889589439,"employmentChangePercent":-2.9786489336391053,"centralPerWorker":0,"demand":944.2830125583208,"unamplifiedDemand":944.2830125583208,"plannedBudget":936.44928,"paidBenefits":936.44928,"expenditure":942.0822876850001,"revenue":966.488620598,"baselineRevenue":966.488620598,"reserve":306.1999506939999,"scenarioReserve":306.1999506939999,"baselineReserve":306.1999506939999,"months":3.9237569901575435,"shortfall":0,"healthDelta":0,"workingDemandShare":0.43763877901125486,"demandRatio":1.0083653570199989,"careVolumeRatio":1.0380212889028493,"staffingRatio":0.868,"careLoadRatio":1.2139779289880268,"careUnmetShare":0.05099285150985914,"medicalPressure":0.023901020057139583,"pressure":0.023901020057139583,"expressionLevel":0,"retirement":65,"dependency":65.09581708298651,"multiplier":1,"policy":"current","careSystem":{"year":2029,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0380212889028493,"backlogIn":0.015711553458757965,"totalDemand":1.0537328423616072,"served":1,"unmet":0.05373284236160725,"backlogOut":0.026866421180803624,"unmetShare":0.05099285150985914,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":71.04831926024845,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":958.5757377563639,"backlogResourceBillion":14.29272519804324}},{"year":2030,"total":22704264,"children0to21":3478915,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2058923,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[76887,84896,87052,88948,97290,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.9072512000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22704264,"perResident":0,"employed":11157760.386998102,"perWorker":[0,0],"existingPerWorker":88237.32304698885,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0419241066410936,"existingDemandRatio":1.1826197090071435,"employmentChangePercent":-4.023719805874027,"centralPerWorker":0,"demand":984.5309077484469,"unamplifiedDemand":984.5309077484469,"plannedBudget":973.9072512000001,"paidBenefits":973.9072512000001,"expenditure":979.7092491155502,"revenue":995.4832792159402,"baselineRevenue":995.4832792159402,"reserve":321.97398079439,"scenarioReserve":321.97398079439,"baselineReserve":321.97398079439,"months":3.9672030008730665,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42907066491103085,"demandRatio":1.010908283653661,"careVolumeRatio":1.0507422940626676,"staffingRatio":0.868,"careLoadRatio":1.2414846949809577,"careUnmetShare":0.07201938342335751,"medicalPressure":0.031166524724745494,"pressure":0.031166524724745494,"expressionLevel":0,"retirement":65,"dependency":66.32446401934686,"multiplier":1,"policy":"current","careSystem":{"year":2030,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0507422940626676,"backlogIn":0.026866421180803624,"totalDemand":1.0776087152434712,"served":1,"unmet":0.07760871524347124,"backlogOut":0.03880435762173562,"unmetShare":0.07201938342335751,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":71.89646217694524,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1009.7043705304742,"backlogResourceBillion":25.173462782027432}},{"year":2031,"total":22572869,"children0to21":3366926,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1931886,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[74844,83091,85321,87257,89115,97438,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.8635412480002,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22572869,"perResident":0,"employed":11027076.582824461,"perWorker":[0,0],"existingPerWorker":93089.05283635383,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0542721306067715,"existingDemandRatio":1.2330331707496291,"employmentChangePercent":-5.147829391595115,"centralPerWorker":0,"demand":1026.5001146490663,"unamplifiedDemand":1026.5001146490663,"plannedBudget":1012.8635412480002,"paidBenefits":1012.8635412480002,"expenditure":1018.8395991010167,"revenue":1025.3477775924184,"baselineRevenue":1025.3477775924184,"reserve":328.48215928579174,"scenarioReserve":328.48215928579174,"baselineReserve":328.48215928579174,"months":3.8917245521273554,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42034064277915073,"demandRatio":1.0134633865725524,"careVolumeRatio":1.0636252445256889,"staffingRatio":0.868,"careLoadRatio":1.2700801868057885,"careUnmetShare":0.09291260135604276,"medicalPressure":0.03846681877872119,"pressure":0.03846681877872119,"expressionLevel":0,"retirement":65,"dependency":67.61870455303549,"multiplier":1,"policy":"current","careSystem":{"year":2031,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0636252445256889,"backlogIn":0.03880435762173562,"totalDemand":1.1024296021474245,"served":1,"unmet":0.10242960214742447,"backlogOut":0.05121480107371223,"unmetShare":0.09291260135604276,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":72.73117762475155,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1063.9500320448856,"backlogResourceBillion":37.44991739581914}},{"year":2032,"total":22433525,"children0to21":3278182,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1814743,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[72355,80871,83498,85516,87415,89264,97498,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1053.3780828979202,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22433525,"perResident":0,"employed":10905219.603899987,"perWorker":[0,0],"existingPerWorker":98025.0064315458,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.066052766070001,"existingDemandRatio":1.2840651313029616,"employmentChangePercent":-6.196012821532671,"centralPerWorker":0,"demand":1068.9842218097156,"unamplifiedDemand":1068.9842218097156,"plannedBudget":1053.3780828979202,"paidBenefits":1053.3780828979202,"expenditure":1059.5334224865271,"revenue":1056.108210920191,"baselineRevenue":1056.108210920191,"reserve":325.0569477194555,"scenarioReserve":325.0569477194555,"baselineReserve":325.0569477194555,"months":3.703023098698238,"shortfall":0,"healthDelta":0,"workingDemandShare":0.412810234777142,"demandRatio":1.0148153252523175,"careVolumeRatio":1.0753843320226597,"staffingRatio":0.868,"careLoadRatio":1.297925268544207,"careUnmetShare":0.11237283020840232,"medicalPressure":0.04232950072090728,"pressure":0.04232950072090728,"expressionLevel":0,"retirement":65,"dependency":68.92442395883079,"multiplier":1,"policy":"current","careSystem":{"year":2032,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0753843320226597,"backlogIn":0.05121480107371223,"totalDemand":1.1265991330963718,"served":1,"unmet":0.12659913309637183,"backlogOut":0.06329956654818591,"unmetShare":0.11237283020840232,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":73.42036115145845,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1119.894219882635,"backlogResourceBillion":50.909998072919706}},{"year":2033,"total":22286929,"children0to21":3155806,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1708996,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[70053,78217,81281,83696,85678,87569,89335,97522,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.513206213837,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22286929,"perResident":0,"employed":10766308.305619301,"perWorker":[0,0],"existingPerWorker":103390.52097222094,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0798074133982043,"existingDemandRatio":1.337098167766401,"employmentChangePercent":-7.3908932655913695,"centralPerWorker":0,"demand":1113.1342246655288,"unamplifiedDemand":1113.1342246655288,"plannedBudget":1095.513206213837,"paidBenefits":1095.513206213837,"expenditure":1101.8532059901022,"revenue":1087.7914572477966,"baselineRevenue":1087.7914572477966,"reserve":310.99519897714987,"scenarioReserve":310.99519897714987,"baselineReserve":310.99519897714987,"months":3.4065699678999097,"shortfall":0,"healthDelta":0,"workingDemandShare":0.40491903064396123,"demandRatio":1.0160847156855288,"careVolumeRatio":1.0871831700436119,"staffingRatio":0.868,"careLoadRatio":1.3254409407739607,"careUnmetShare":0.13079964766580457,"medicalPressure":0.04595633053008237,"pressure":0.04595633053008237,"expressionLevel":0,"retirement":65,"dependency":70.00888607629119,"multiplier":1,"policy":"current","careSystem":{"year":2033,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0871831700436119,"backlogIn":0.06329956654818591,"totalDemand":1.1504827365917978,"served":1,"unmet":0.15048273659179778,"backlogOut":0.07524136829589889,"unmetShare":0.13079964766580457,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":74.11936525147841,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1177.9447514219837,"backlogResourceBillion":64.8105267564549}},{"year":2034,"total":22132974,"children0to21":2994984,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1605669,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[67843,75759,78630,81485,83861,85834,87644,89370,97563,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1139.3337344623908,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22132974,"perResident":0,"employed":10623164.999964865,"perWorker":[0,0],"existingPerWorker":109039.30405658562,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0943574276947436,"existingDemandRatio":1.3914024245939305,"employmentChangePercent":-8.62217638468511,"centralPerWorker":0,"demand":1158.3425184744472,"unamplifiedDemand":1158.3425184744472,"plannedBudget":1139.3337344623908,"paidBenefits":1139.3337344623908,"expenditure":1145.8639342319439,"revenue":1120.4252009652307,"baselineRevenue":1120.4252009652307,"reserve":285.5564657104366,"scenarioReserve":285.5564657104366,"baselineReserve":285.5564657104366,"months":3.0076153148771296,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3976512569074965,"demandRatio":1.0166841228667962,"careVolumeRatio":1.098385922621248,"staffingRatio":0.868,"careLoadRatio":1.3521051738676808,"careUnmetShare":0.14794074086455813,"medicalPressure":0.04766892247656061,"pressure":0.04766892247656061,"expressionLevel":0,"retirement":65,"dependency":70.59020751094158,"multiplier":1,"policy":"current","careSystem":{"year":2034,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.098385922621248,"backlogIn":0.07524136829589889,"totalDemand":1.173627290917147,"served":1,"unmet":0.17362729091714701,"backlogOut":0.08681364545857351,"unmetShare":0.14794074086455813,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":75.7450647873153,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1237.6910190791734,"backlogResourceBillion":79.34850060472628}},{"year":2035,"total":21971541,"children0to21":2871277,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1513777,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[65760,73404,76176,78841,81655,84022,85911,87681,89420,97608,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.9070838408863,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21971541,"perResident":0,"employed":10462500.006816262,"perWorker":[0,0],"existingPerWorker":115156.74820462834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1111626777313648,"existingDemandRatio":1.4472402148659012,"employmentChangePercent":-10.00417670239997,"centralPerWorker":0,"demand":1204.8274788758627,"unamplifiedDemand":1204.8274788758627,"plannedBudget":1184.9070838408863,"paidBenefits":1184.9070838408863,"expenditure":1191.633189603526,"revenue":1154.0379569941877,"baselineRevenue":1154.0379569941877,"reserve":247.96123310109817,"scenarioReserve":247.96123310109817,"baselineReserve":247.96123310109817,"months":2.511196732462732,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3902162807337346,"demandRatio":1.0168117781610386,"careVolumeRatio":1.109189116393812,"staffingRatio":0.868,"careLoadRatio":1.3778833661893841,"careUnmetShare":0.16388152946136483,"medicalPressure":0.04803365188868179,"pressure":0.04803365188868179,"expressionLevel":0,"retirement":65,"dependency":71.62960133482063,"multiplier":1,"policy":"current","careSystem":{"year":2035,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.109189116393812,"backlogIn":0.08681364545857351,"totalDemand":1.1960027618523854,"served":1,"unmet":0.1960027618523854,"backlogOut":0.0980013809261927,"unmetShare":0.16388152946136483,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":77.51414587536834,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1299.1265159327138,"backlogResourceBillion":94.29903705685119}},{"year":2036,"total":21802641,"children0to21":2729125,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1423983,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[63860,71182,73823,76393,79016,81820,84102,85950,87735,89476,97656,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1232.3033671945218,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21802641,"perResident":0,"employed":10310507.901250148,"perWorker":[0,0],"existingPerWorker":121508.7810036741,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.127542855762594,"existingDemandRatio":1.5048855815131,"employmentChangePercent":-11.31157499785962,"centralPerWorker":0,"demand":1252.8172466096557,"unamplifiedDemand":1252.8172466096557,"plannedBudget":1232.3033671945218,"paidBenefits":1232.3033671945218,"expenditure":1239.2312561300407,"revenue":1188.6590957040132,"baselineRevenue":1188.6590957040132,"reserve":197.38907267507065,"scenarioReserve":197.38907267507065,"baselineReserve":197.38907267507065,"months":1.9221475288941154,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3837679604475245,"demandRatio":1.016646777052826,"careVolumeRatio":1.119776203819717,"staffingRatio":0.868,"careLoadRatio":1.4029695676796197,"careUnmetShare":0.1788319866236898,"medicalPressure":0.0475622201509315,"pressure":0.0475622201509315,"expressionLevel":0,"retirement":65,"dependency":72.2863213013027,"multiplier":1,"policy":"current","careSystem":{"year":2036,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.119776203819717,"backlogIn":0.0980013809261927,"totalDemand":1.2177775847459098,"served":1,"unmet":0.2177775847459098,"backlogOut":0.10888879237295492,"unmetShare":0.1788319866236898,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":79.25369876024983,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1362.4622094130125,"backlogResourceBillion":109.64496280335663}},{"year":2037,"total":21626302,"children0to21":2583521,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1351527,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[62180,69159,71607,74045,76574,79188,81905,84146,86006,87792,89532,97700,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.5955018823026,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21626302,"perResident":0,"employed":10180867.93743653,"perWorker":[0,0],"existingPerWorker":127759.69621004112,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1419006311426145,"existingDemandRatio":1.5624079217314584,"employmentChangePercent":-12.426705728380682,"centralPerWorker":0,"demand":1300.704594841439,"unamplifiedDemand":1300.704594841439,"plannedBudget":1281.5955018823026,"paidBenefits":1281.5955018823026,"expenditure":1288.731227485887,"revenue":1224.3188685751336,"baselineRevenue":1224.3188685751336,"reserve":132.97671376431708,"scenarioReserve":132.97671376431708,"baselineReserve":132.97671376431708,"months":1.2451046861729314,"shortfall":0,"healthDelta":0,"workingDemandShare":0.37822252557498287,"demandRatio":1.01491039328015,"careVolumeRatio":1.1287167253852588,"staffingRatio":0.868,"careLoadRatio":1.4258128084772048,"careUnmetShare":0.19198808857010427,"medicalPressure":0.04260112365757138,"pressure":0.04260112365757138,"expressionLevel":0,"retirement":65,"dependency":72.74070557194818,"multiplier":1,"policy":"current","careSystem":{"year":2037,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1287167253852588,"backlogIn":0.10888879237295492,"totalDemand":1.2376055177582137,"served":1,"unmet":0.2376055177582137,"backlogOut":0.11880275887910685,"unmetShare":0.19198808857010427,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":80.74693550213674,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1426.1852840000897,"backlogResourceBillion":125.48068915865082}},{"year":2038,"total":21442612,"children0to21":2442069,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1280813,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[60723,67371,69587,71836,74234,76750,79277,81952,84205,86066,87850,89584,97736,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.8593219575948,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21442612,"perResident":0,"employed":10027871.436815998,"perWorker":[0,0],"existingPerWorker":134615.351542535,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1593227532471904,"existingDemandRatio":1.62150803446286,"employmentChangePercent":-13.742743580330618,"centralPerWorker":0,"demand":1349.905438690331,"unamplifiedDemand":1349.905438690331,"plannedBudget":1332.8593219575948,"paidBenefits":1332.8593219575948,"expenditure":1340.209119329287,"revenue":1261.0484346323879,"baselineRevenue":1261.0484346323879,"reserve":53.81602906741804,"scenarioReserve":53.81602906741804,"baselineReserve":53.81602906741804,"months":0.4845165113603508,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3727576949587811,"demandRatio":1.0127891341958732,"careVolumeRatio":1.1372931109435036,"staffingRatio":0.868,"careLoadRatio":1.447115057399321,"careUnmetShare":0.20388242328889844,"medicalPressure":0.036540383416780696,"pressure":0.036540383416780696,"expressionLevel":0,"retirement":65,"dependency":73.22456952596457,"multiplier":1,"policy":"current","careSystem":{"year":2038,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1372931109435036,"backlogIn":0.11880275887910685,"totalDemand":1.2560958698226106,"served":1,"unmet":0.25609586982261057,"backlogOut":0.12804793491130528,"unmetShare":0.20388242328889844,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":82.44172512027309,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1490.9178908006552,"backlogResourceBillion":141.01245211032412}},{"year":2039,"total":21251692,"children0to21":2311914,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1207239,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[59497,65822,67804,69823,72031,74416,76846,79329,82015,84268,86125,87903,89626,97768,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1345.1256254459347,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21251692,"perResident":0,"employed":9884209.669858146,"perWorker":[0,0],"existingPerWorker":141611.81781967485,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1761728971402148,"existingDemandRatio":1.681346425296601,"employmentChangePercent":-14.97848637462802,"centralPerWorker":0,"demand":1399.7208990594204,"unamplifiedDemand":1399.7208990594204,"plannedBudget":1386.1736948358987,"paidBenefits":1386.1736948358987,"expenditure":1393.7439861287414,"revenue":1298.8798876713595,"baselineRevenue":1298.8798876713595,"reserve":-41.04806938996397,"scenarioReserve":-41.04806938996397,"baselineReserve":-41.04806938996397,"months":0,"shortfall":41.04806938996397,"healthDelta":0,"workingDemandShare":0.367310148041206,"demandRatio":1.009773092848314,"careVolumeRatio":1.1449151012984593,"staffingRatio":0.868,"careLoadRatio":1.4665472767393601,"careUnmetShare":0.2144312351932146,"medicalPressure":0.02792312242375417,"pressure":0.02792312242375417,"expressionLevel":0,"retirement":65,"dependency":73.84900669359462,"multiplier":1,"policy":"current","careSystem":{"year":2039,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1449151012984593,"backlogIn":0.12804793491130528,"totalDemand":1.2729630362097646,"served":1,"unmet":0.2729630362097646,"backlogOut":0.1364815181048823,"unmetShare":0.2144312351932146,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":84.03733695899764,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1556.2664545975438,"backlogResourceBillion":156.54555553812358}},{"year":2040,"total":21053737,"children0to21":2194503,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1158403,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[58522,64520,66259,68047,70023,72219,74515,76902,79396,82081,84330,86181,87947,89664,97797,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1330.0488842698721,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21053737,"perResident":0,"employed":9734160.882846357,"perWorker":[0,0],"existingPerWorker":148983.86625953604,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1943032032504242,"existingDemandRatio":1.7420215292718189,"employmentChangePercent":-16.269168727137895,"centralPerWorker":0,"demand":1450.2329231187891,"unamplifiedDemand":1450.2329231187891,"plannedBudget":1441.6206426293347,"paidBenefits":1441.6206426293347,"expenditure":1449.4180426609628,"revenue":1337.8462843015002,"baselineRevenue":1337.8462843015002,"reserve":-152.6198277494266,"scenarioReserve":-152.6198277494266,"baselineReserve":-152.6198277494266,"months":0,"shortfall":152.6198277494266,"healthDelta":0,"workingDemandShare":0.3616558614074804,"demandRatio":1.0059740268936124,"careVolumeRatio":1.1516814511209799,"staffingRatio":0.868,"careLoadRatio":1.4840587203062927,"careUnmetShare":0.22370070876904438,"medicalPressure":0.01706864826746392,"pressure":0.01706864826746392,"expressionLevel":0,"retirement":65,"dependency":74.7039625368421,"multiplier":1,"policy":"current","careSystem":{"year":2040,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1516814511209799,"backlogIn":0.1364815181048823,"totalDemand":1.288162969225862,"served":1,"unmet":0.28816296922586204,"backlogOut":0.14408148461293102,"unmetShare":0.22370070876904438,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":85.6707022955164,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1622.0946742655838,"backlogResourceBillion":171.8617511467948}},{"year":2041,"total":20849554,"children0to21":2081085,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1125020,"workingAge15to64":12778914,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":956065,"age15to29":2579169,"age30to44":3490988,"age45to64":6708757,"ages":[57811,63485,64962,66508,68254,70216,72323,74576,76973,79466,82146,84388,86227,87987,89698,97828,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1369.9503507979682,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20849554,"perResident":0,"employed":9565756.460804006,"perWorker":[0,0],"existingPerWorker":156996.3513915088,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2153288211940585,"existingDemandRatio":1.8039505857609384,"employmentChangePercent":-17.717741687595158,"centralPerWorker":0,"demand":1501.7888626459812,"unamplifiedDemand":1501.7888626459812,"plannedBudget":1499.285468334508,"paidBenefits":1499.285468334508,"expenditure":1507.316790367085,"revenue":1377.9816728305452,"baselineRevenue":1377.9816728305452,"reserve":-281.95494528596646,"scenarioReserve":-281.95494528596646,"baselineReserve":-281.95494528596646,"months":0,"shortfall":281.95494528596646,"healthDelta":0,"workingDemandShare":0.3531568638046963,"demandRatio":1.0016697249218682,"careVolumeRatio":1.1578872359839651,"staffingRatio":0.868,"careLoadRatio":1.499963963821309,"careUnmetShare":0.23193239270637517,"medicalPressure":0.004770642633909234,"pressure":0.004770642633909234,"expressionLevel":0,"retirement":65,"dependency":76.34965988316353,"multiplier":1,"policy":"current","careSystem":{"year":2041,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1578872359839651,"backlogIn":0.14408148461293102,"totalDemand":1.3019687205968962,"served":1,"unmet":0.30196872059689617,"backlogOut":0.15098436029844808,"unmetShare":0.23193239270637517,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":88.89524497973194,"severeStreak":2,"firstCriticalYear":2041,"requiredResourceBillion":1688.6636827326888,"backlogResourceBillion":186.8748200867072}},{"year":2042,"total":20639359,"children0to21":1980724,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":1099235,"workingAge15to64":12493056,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":881489,"age15to29":2434014,"age30to44":3408131,"age45to64":6650911,"ages":[57298,62736,63933,65217,66720,68453,70325,72387,74651,77045,79535,82207,84436,86269,88023,89732,97866,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1411.0488613219072,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20639359,"perResident":0,"employed":9399160.411628118,"perWorker":[0,0],"existingPerWorker":165208.1798252431,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2368699984049545,"existingDemandRatio":1.8652470672559331,"employmentChangePercent":-19.150759474352018,"centralPerWorker":0,"demand":1552.8181834905643,"unamplifiedDemand":1552.8181834905643,"plannedBudget":1559.2568870678883,"paidBenefits":1559.2568870678883,"expenditure":1567.5291487614427,"revenue":1419.3211230154616,"baselineRevenue":1419.3211230154616,"reserve":-430.16297103194745,"scenarioReserve":-430.16297103194745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":430.16297103194745,"healthDelta":0,"workingDemandShare":0.34666916539599507,"demandRatio":0.9958706588819808,"careVolumeRatio":1.1623603057911738,"staffingRatio":0.868,"careLoadRatio":1.5598658678436292,"careUnmetShare":0.26142769293905394,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":77.74826601784238,"multiplier":1,"policy":"current","careSystem":{"year":2042,"enabled":true,"attritionRetention":0.97,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.97,"initialCapacity":1,"unconstrainedCapacity":0.97,"staffCapacity":0.97,"resourceCapacity":1,"availableCapacity":0.97,"safeStaffing":0.8419599999999999,"freshDemand":1.1623603057911738,"backlogIn":0.15098436029844808,"totalDemand":1.313344666089622,"served":0.97,"unmet":0.343344666089622,"backlogOut":0.171672333044811,"unmetShare":0.26142769293905394,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":3.0000000000000027,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":95.11234300871172,"severeStreak":3,"firstCriticalYear":2041,"requiredResourceBillion":1754.5209248230285,"backlogResourceBillion":201.70274133246411}},{"year":2043,"total":20423431,"children0to21":1884117,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":1074804,"workingAge15to64":12188114,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":809313,"age15to29":2326203,"age30to44":3340389,"age45to64":6521522,"ages":[56952,62199,63189,64194,65434,66924,68565,70393,72465,74727,77118,79599,82259,84479,86307,88058,89775,97913,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1453.3803271615645,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20423431,"perResident":0,"employed":9219894.398226893,"perWorker":[0,0],"existingPerWorker":174051.56798709938,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2609189456198246,"existingDemandRatio":1.9276121041283663,"employmentChangePercent":-20.692761142673277,"centralPerWorker":0,"demand":1604.7370766868648,"unamplifiedDemand":1604.7370766868648,"plannedBudget":1621.627162550604,"paidBenefits":1621.627162550604,"expenditure":1630.147592094965,"revenue":1461.9007567059255,"baselineRevenue":1461.9007567059255,"reserve":-598.4098064209869,"scenarioReserve":-598.4098064209869,"baselineReserve":-598.4098064209869,"months":0,"shortfall":598.4098064209869,"healthDelta":0,"workingDemandShare":0.33899278263381866,"demandRatio":0.9895844826395401,"careVolumeRatio":1.1662370242071045,"staffingRatio":0.868,"careLoadRatio":1.6381870839076955,"careUnmetShare":0.29673860572092736,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":79.48666999273473,"multiplier":1,"policy":"current","careSystem":{"year":2043,"enabled":true,"attritionRetention":0.9409,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9409,"initialCapacity":1,"unconstrainedCapacity":0.9409,"staffCapacity":0.9409,"resourceCapacity":1,"availableCapacity":0.9409,"safeStaffing":0.8167011999999999,"freshDemand":1.1662370242071045,"backlogIn":0.171672333044811,"totalDemand":1.3379093572519154,"served":0.9409,"unmet":0.39700935725191544,"backlogOut":0.19850467862595772,"unmetShare":0.29673860572092736,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":5.910000000000004,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":4,"firstCriticalYear":2041,"requiredResourceBillion":1840.9574608456014,"backlogResourceBillion":236.2203841587365}},{"year":2044,"total":20202144,"children0to21":1806392,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":1051948,"workingAge15to64":11871795,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":754444,"age15to29":2200372,"age30to44":3273974,"age45to64":6397449,"ages":[56772,61841,62659,63456,64417,65644,67040,68636,70475,72545,74803,77185,79652,82305,84518,86346,88101,89828,97966,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1496.9817369764116,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20202144,"perResident":0,"employed":9040824.290542193,"perWorker":[0,0],"existingPerWorker":183299.1490103953,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.285893758105676,"existingDemandRatio":1.9906010796503242,"employmentChangePercent":-22.23307767873782,"centralPerWorker":0,"demand":1657.175398808895,"unamplifiedDemand":1657.175398808895,"plannedBudget":1686.4922490526283,"paidBenefits":1686.4922490526283,"expenditure":1695.26829148332,"revenue":1505.7577794071033,"baselineRevenue":1505.7577794071033,"reserve":-787.9203184972037,"scenarioReserve":-787.9203184972037,"baselineReserve":-787.9203184972037,"months":0,"shortfall":787.9203184972037,"healthDelta":0,"workingDemandShare":0.33062644676722014,"demandRatio":0.9826166706308898,"careVolumeRatio":1.1692683401017503,"staffingRatio":0.868,"careLoadRatio":1.726549779820177,"careUnmetShare":0.3327306596170749,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":81.71724541214898,"multiplier":1,"policy":"current","careSystem":{"year":2044,"enabled":true,"attritionRetention":0.912673,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.912673,"initialCapacity":1,"unconstrainedCapacity":0.912673,"staffCapacity":0.912673,"resourceCapacity":1,"availableCapacity":0.912673,"safeStaffing":0.7922001639999999,"freshDemand":1.1692683401017503,"backlogIn":0.19850467862595772,"totalDemand":1.367773018727708,"served":0.912673,"unmet":0.455100018727708,"backlogOut":0.227550009363854,"unmetShare":0.3327306596170749,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":8.732700000000005,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":5,"firstCriticalYear":2041,"requiredResourceBillion":1938.5112211221692,"backlogResourceBillion":281.33582231327415}},{"year":2045,"total":19975846,"children0to21":1731893,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":1030853,"workingAge15to64":11562376,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":701040,"age15to29":2071084,"age30to44":3186875,"age45to64":6304417,"ages":[56699,61660,62306,62931,63683,64631,65765,67115,68722,70558,72624,74873,77241,79699,82346,84558,86391,88155,89887,98023,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1541.8911890857041,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19975846,"perResident":0,"employed":8857376.782536855,"perWorker":[0,0],"existingPerWorker":193067.4412635024,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3125262488843443,"existingDemandRatio":2.0541394254788514,"employmentChangePercent":-23.811047523810945,"centralPerWorker":0,"demand":1710.071071711144,"unamplifiedDemand":1710.071071711144,"plannedBudget":1753.9519390147334,"paidBenefits":1753.9519390147334,"expenditure":1762.9912627183458,"revenue":1550.9305127893165,"baselineRevenue":1550.9305127893165,"reserve":-999.981068426233,"scenarioReserve":-999.981068426233,"baselineReserve":-999.981068426233,"months":0,"shortfall":999.981068426233,"healthDelta":0,"workingDemandShare":0.32288277532690646,"demandRatio":0.9749817162446087,"careVolumeRatio":1.1714470114740638,"staffingRatio":0.868,"careLoadRatio":1.8205815089126869,"careUnmetShare":0.3671946424376508,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":83.9170245722994,"multiplier":1,"policy":"current","careSystem":{"year":2045,"enabled":true,"attritionRetention":0.8852928099999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8852928099999999,"initialCapacity":1,"unconstrainedCapacity":0.8852928099999999,"staffCapacity":0.8852928099999999,"resourceCapacity":1,"availableCapacity":0.8852928099999999,"safeStaffing":0.7684341590799999,"freshDemand":1.1714470114740638,"backlogIn":0.227550009363854,"totalDemand":1.3989970208379179,"served":0.8852928099999999,"unmet":0.513704210837918,"backlogOut":0.256852105418959,"unmetShare":0.3671946424376508,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":11.470719000000006,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":6,"firstCriticalYear":2041,"requiredResourceBillion":2042.2471621098707,"backlogResourceBillion":332.17609039872656}},{"year":2046,"total":19744910,"children0to21":1655837,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":1011958,"workingAge15to64":11246979,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":643879,"age15to29":1945287,"age30to44":3141853,"age45to64":6159839,"ages":[56666,61594,62131,62583,63163,63903,64756,65845,67205,68810,70640,72697,74932,77290,79743,82387,84606,86446,88214,89950,98070,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1588.1479247582752,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19744910,"perResident":0,"employed":8680670.77145024,"perWorker":[0,0],"existingPerWorker":203162.93477376632,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3392443774706313,"existingDemandRatio":2.118427086765988,"employmentChangePercent":-25.331028688830216,"centralPerWorker":0,"demand":1763.5905497326848,"unamplifiedDemand":1763.5905497326848,"plannedBudget":1824.1100165753228,"paidBenefits":1824.1100165753228,"expenditure":1833.4205199900437,"revenue":1597.458428172996,"baselineRevenue":1597.458428172996,"reserve":-1235.9431602432805,"scenarioReserve":-1235.9431602432805,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1235.9431602432805,"healthDelta":0,"workingDemandShare":0.314497453365453,"demandRatio":0.966822468879229,"careVolumeRatio":1.1729217149539177,"staffingRatio":0.868,"careLoadRatio":1.9181781702873704,"careUnmetShare":0.3993916985582747,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":86.21827578726976,"multiplier":1,"policy":"current","careSystem":{"year":2046,"enabled":true,"attritionRetention":0.8587340256999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8587340256999999,"initialCapacity":1,"unconstrainedCapacity":0.8587340256999999,"staffCapacity":0.8587340256999999,"resourceCapacity":1,"availableCapacity":0.8587340256999999,"safeStaffing":0.7453811343075999,"freshDemand":1.1729217149539177,"backlogIn":0.256852105418959,"totalDemand":1.4297738203728767,"served":0.8587340256999999,"unmet":0.5710397946728768,"backlogOut":0.2855198973364384,"unmetShare":0.3993916985582747,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":14.12659743000001,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":7,"firstCriticalYear":2041,"requiredResourceBillion":2149.790191209709,"backlogResourceBillion":386.1996414770242}},{"year":2047,"total":19509720,"children0to21":1605429,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":995649,"workingAge15to64":10939035,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":609780,"age15to29":1829401,"age30to44":3094818,"age45to64":6014816,"ages":[56589,61573,62071,62415,62820,63387,64032,64839,65938,67296,68896,70715,72758,74985,77335,79787,82436,84664,86510,88279,90002,98102,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1635.7923625010235,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19509720,"perResident":0,"employed":8494891.679037282,"perWorker":[0,0],"existingPerWorker":213830.0881638235,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3685329916597468,"existingDemandRatio":2.181938062066874,"employmentChangePercent":-26.9290542431712,"centralPerWorker":0,"demand":1816.4634366706725,"unamplifiedDemand":1816.4634366706725,"plannedBudget":1897.0744172383359,"paidBenefits":1897.0744172383359,"expenditure":1906.6642357554983,"revenue":1645.382181018186,"baselineRevenue":1645.382181018186,"reserve":-1497.225214980593,"scenarioReserve":-1497.225214980593,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1497.225214980593,"healthDelta":0,"workingDemandShare":0.30677799254430566,"demandRatio":0.9575077393721788,"careVolumeRatio":1.1728992253424715,"staffingRatio":0.868,"careLoadRatio":2.017122247315529,"careUnmetShare":0.4288527954851908,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":88.87828793073653,"multiplier":1,"policy":"current","careSystem":{"year":2047,"enabled":true,"attritionRetention":0.8329720049289999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8329720049289999,"initialCapacity":1,"unconstrainedCapacity":0.8329720049289999,"staffCapacity":0.8329720049289999,"resourceCapacity":1,"availableCapacity":0.8329720049289999,"safeStaffing":0.7230197002783719,"freshDemand":1.1728992253424715,"backlogIn":0.2855198973364384,"totalDemand":1.4584191226789098,"served":0.8329720049289999,"unmet":0.6254471177499099,"backlogOut":0.31272355887495495,"unmetShare":0.4288527954851908,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":16.702799507100007,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":8,"firstCriticalYear":2041,"requiredResourceBillion":2258.646740016422,"backlogResourceBillion":442.1833033457494}},{"year":2048,"total":19270638,"children0to21":1571043,"workingAge22to64":10060325,"seniors65plus":7639270,"children0to14":981647,"workingAge15to64":10649721,"workingAge22to59":8521913,"age60to64":1538412,"age15to21":589396,"age15to29":1724788,"age30to44":3052611,"age45to64":5872322,"ages":[56424,61505,62057,62360,62658,63049,63519,64118,64937,66033,67385,68975,70779,72814,75034,77380,79839,82498,84729,86577,88334,90039,98132,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1684.8661333760542,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19270638,"perResident":0,"employed":8309560.035450573,"perWorker":[0,0],"existingPerWorker":225014.33900868343,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.399055963702175,"existingDemandRatio":2.245970160756616,"employmentChangePercent":-28.523230953978075,"centralPerWorker":0,"demand":1869.7701588298828,"unamplifiedDemand":1869.7701588298828,"plannedBudget":1972.9573939278691,"paidBenefits":1972.9573939278691,"expenditure":1982.8349070005465,"revenue":1694.7436464487316,"baselineRevenue":1694.7436464487316,"reserve":-1785.3164755324078,"scenarioReserve":-1785.3164755324078,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1785.3164755324078,"healthDelta":0,"workingDemandShare":0.2997882227193118,"demandRatio":0.9476992075877748,"careVolumeRatio":1.172154984104932,"staffingRatio":0.868,"careLoadRatio":2.1172350090037253,"careUnmetShare":0.45585930337463687,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":91.5508495003889,"multiplier":1,"policy":"current","careSystem":{"year":2048,"enabled":true,"attritionRetention":0.8079828447811299,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8079828447811299,"initialCapacity":1,"unconstrainedCapacity":0.8079828447811299,"staffCapacity":0.8079828447811299,"resourceCapacity":1,"availableCapacity":0.8079828447811299,"safeStaffing":0.7013291092700208,"freshDemand":1.172154984104932,"backlogIn":0.31272355887495495,"totalDemand":1.484878542979887,"served":0.8079828447811299,"unmet":0.6768956981987571,"backlogOut":0.33844784909937853,"unmetShare":0.45585930337463687,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":19.20171552188701,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":9,"firstCriticalYear":2041,"requiredResourceBillion":2368.6130475917043,"backlogResourceBillion":498.84288876182114}},{"year":2049,"total":19028036,"children0to21":1544504,"workingAge22to64":9795520,"seniors65plus":7688012,"children0to14":969720,"workingAge15to64":10370304,"workingAge22to59":8310410,"age60to64":1485110,"age15to21":574784,"age15to29":1622584,"age30to44":3014440,"age45to64":5733280,"ages":[56147,61343,61997,62351,62607,62891,63186,63610,64219,65036,66125,67467,69042,70836,72863,75082,77433,79902,82565,84798,86632,88372,90074,98173,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1735.412117377336,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19028036,"perResident":0,"employed":8133847.670844436,"perWorker":[0,0],"existingPerWorker":236463.08053136792,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4292792284529527,"existingDemandRatio":2.3103359481330537,"employmentChangePercent":-30.03466501906721,"centralPerWorker":0,"demand":1923.354676820767,"unamplifiedDemand":1923.354676820767,"plannedBudget":2051.875689684984,"paidBenefits":2051.875689684984,"expenditure":2062.0495281498415,"revenue":1745.5859558421937,"baselineRevenue":1745.5859558421937,"reserve":-2101.780047840056,"scenarioReserve":-2101.780047840056,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2101.780047840056,"healthDelta":0,"workingDemandShare":0.29328225985302603,"demandRatio":0.9373641329685287,"careVolumeRatio":1.170628161019512,"staffingRatio":0.868,"careLoadRatio":2.2182858852948453,"careUnmetShare":0.48064686325776934,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":94.2524337656398,"multiplier":1,"policy":"current","careSystem":{"year":2049,"enabled":true,"attritionRetention":0.783743359437696,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.783743359437696,"initialCapacity":1,"unconstrainedCapacity":0.783743359437696,"staffCapacity":0.783743359437696,"resourceCapacity":1,"availableCapacity":0.783743359437696,"safeStaffing":0.6802892359919201,"freshDemand":1.170628161019512,"backlogIn":0.33844784909937853,"totalDemand":1.5090760101188905,"served":0.783743359437696,"unmet":0.7253326506811945,"backlogOut":0.36266632534059723,"unmetShare":0.48064686325776934,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":21.6256640562304,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":10,"firstCriticalYear":2041,"requiredResourceBillion":2479.42813814797,"backlogResourceBillion":556.0734613272034}},{"year":2050,"total":18782202,"children0to21":1519242,"workingAge22to64":9554091,"seniors65plus":7708869,"children0to14":959549,"workingAge15to64":10113784,"workingAge22to59":8075418,"age60to64":1478673,"age15to21":559693,"age15to29":1531718,"age30to44":2972777,"age45to64":5609289,"ages":[55685,61063,61843,62297,62604,62847,63031,63278,63714,64319,65131,66211,67536,69102,70888,72914,75138,77499,79972,82639,84857,86674,88410,90123,98228,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1787.474480898656,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18782202,"perResident":0,"employed":7946768.207259557,"perWorker":[0,0],"existingPerWorker":248820.3055799356,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.462926716890796,"existingDemandRatio":2.3751559083522404,"employmentChangePercent":-31.643876042859386,"centralPerWorker":0,"demand":1977.31729370324,"unamplifiedDemand":1977.31729370324,"plannedBudget":2133.950717272384,"paidBenefits":2133.950717272384,"expenditure":2144.429770891187,"revenue":1797.9535345174595,"baselineRevenue":1797.9535345174595,"reserve":-2448.2562842137836,"scenarioReserve":-2448.2562842137836,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2448.2562842137836,"healthDelta":0,"workingDemandShare":0.2883377967375452,"demandRatio":0.9265993247635294,"careVolumeRatio":1.1684193203845776,"staffingRatio":0.868,"careLoadRatio":2.3202466341018235,"careUnmetShare":0.5034692796074818,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":96.58805845579657,"multiplier":1,"policy":"current","careSystem":{"year":2050,"enabled":true,"attritionRetention":0.7602310586545651,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7602310586545651,"initialCapacity":1,"unconstrainedCapacity":0.7602310586545651,"staffCapacity":0.7602310586545651,"resourceCapacity":1,"availableCapacity":0.7602310586545651,"safeStaffing":0.6598805589121625,"freshDemand":1.1684193203845776,"backlogIn":0.36266632534059723,"totalDemand":1.531085645725175,"served":0.7602310586545651,"unmet":0.7708545870706098,"backlogOut":0.3854272935353049,"unmetShare":0.5034692796074818,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":23.976894134543492,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":11,"firstCriticalYear":2041,"requiredResourceBillion":2591.0579126992843,"backlogResourceBillion":613.7406189960445}},{"year":2051,"total":18533499,"children0to21":1495091,"workingAge22to64":9346568,"seniors65plus":7691840,"children0to14":950747,"workingAge15to64":9890912,"workingAge22to59":7854373,"age60to64":1492195,"age15to21":544344,"age15to29":1442982,"age30to44":2928483,"age45to64":5519447,"ages":[55038,60589,61572,62150,62555,62849,62991,63127,63384,63819,64418,65219,66282,67599,69155,70941,72972,75207,77573,80048,82702,84901,86714,88461,90187,98304,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1841.0987153256158,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18533499,"perResident":0,"employed":7767004.769508395,"perWorker":[0,0],"existingPerWorker":261601.4317787483,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4967854235107168,"existingDemandRatio":2.4406721541570726,"employmentChangePercent":-33.190156431741855,"centralPerWorker":0,"demand":2031.859568335763,"unamplifiedDemand":2031.859568335763,"plannedBudget":2219.308745963279,"paidBenefits":2219.308745963279,"expenditure":2230.1021711906465,"revenue":1851.8921405529832,"baselineRevenue":1851.8921405529832,"reserve":-2826.466314851447,"scenarioReserve":-2826.466314851447,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2826.466314851447,"healthDelta":0,"workingDemandShare":0.2848562114276864,"demandRatio":0.9155371338176949,"careVolumeRatio":1.1656786135672688,"staffingRatio":0.868,"careLoadRatio":2.423284385557685,"careUnmetShare":0.524581704241964,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":98.29202547929893,"multiplier":1,"policy":"current","careSystem":{"year":2051,"enabled":true,"attritionRetention":0.7374241268949281,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7374241268949281,"initialCapacity":1,"unconstrainedCapacity":0.7374241268949281,"staffCapacity":0.7374241268949281,"resourceCapacity":1,"availableCapacity":0.7374241268949281,"safeStaffing":0.6400841421447976,"freshDemand":1.1656786135672688,"backlogIn":0.3854272935353049,"totalDemand":1.5511059071025737,"served":0.7374241268949281,"unmet":0.8136817802076456,"backlogOut":0.4068408901038228,"unmetShare":0.524581704241964,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":26.25758731050719,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":12,"firstCriticalYear":2041,"requiredResourceBillion":2703.6863696106698,"backlogResourceBillion":671.8268012749066}},{"year":2052,"total":18282197,"children0to21":1471941,"workingAge22to64":9131857,"seniors65plus":7678399,"children0to14":942892,"workingAge15to64":9660906,"workingAge22to59":7630367,"age60to64":1501490,"age15to21":529049,"age15to29":1371436,"age30to44":2866378,"age45to64":5423092,"ages":[54219,59918,61109,61889,62415,62806,62997,63089,63237,63491,63921,64507,65292,66347,67655,69209,71001,73044,75282,77651,80113,82749,84943,86768,88527,90271,98407,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1896.3316767853844,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18282197,"perResident":0,"employed":7579781.666206528,"perWorker":[0,0],"existingPerWorker":275166.15398740873,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5337565163874494,"existingDemandRatio":2.5053445875727602,"employmentChangePercent":-34.80060300865999,"centralPerWorker":0,"demand":2085.699369154323,"unamplifiedDemand":2085.699369154323,"plannedBudget":2308.08109580181,"paidBenefits":2308.08109580181,"expenditure":2319.1983237859986,"revenue":1907.448904769573,"baselineRevenue":1907.448904769573,"reserve":-3238.2157338678726,"scenarioReserve":-3238.2157338678726,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3238.2157338678726,"healthDelta":0,"workingDemandShare":0.28131318265631605,"demandRatio":0.9036508175332404,"careVolumeRatio":1.1617150756740822,"staffingRatio":0.868,"careLoadRatio":2.526336616523763,"careUnmetShare":0.5439745736242597,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":100.2024013297624,"multiplier":1,"policy":"current","careSystem":{"year":2052,"enabled":true,"attritionRetention":0.7153014030880802,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7153014030880802,"initialCapacity":1,"unconstrainedCapacity":0.7153014030880802,"staffCapacity":0.7153014030880802,"resourceCapacity":1,"availableCapacity":0.7153014030880802,"safeStaffing":0.6208816178804536,"freshDemand":1.1617150756740822,"backlogIn":0.4068408901038228,"totalDemand":1.568555965777905,"served":0.7153014030880802,"unmet":0.8532545626898247,"backlogOut":0.42662728134491235,"unmetShare":0.5439745736242597,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":28.469859691191978,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":13,"firstCriticalYear":2041,"requiredResourceBillion":2816.126136959982,"backlogResourceBillion":730.426767805659}},{"year":2053,"total":18028545,"children0to21":1449972,"workingAge22to64":8887674,"seniors65plus":7690899,"children0to14":935543,"workingAge15to64":9402103,"workingAge22to59":7398633,"age60to64":1489041,"age15to21":514429,"age15to29":1301664,"age30to44":2807895,"age45to64":5292544,"ages":[53205,59061,60447,61433,62161,62672,62957,63099,63202,63347,63596,64014,64583,65358,66408,67710,69272,71075,73124,75365,77719,80164,82795,84999,86838,88614,90384,98545,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1953.221627088946,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18028545,"perResident":0,"employed":7390632.444237236,"perWorker":[0,0],"existingPerWorker":289554.8164066338,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.573010105840572,"existingDemandRatio":2.5705624270510805,"employmentChangePercent":-36.427617579377966,"centralPerWorker":0,"demand":2139.9932205200244,"unamplifiedDemand":2139.9932205200244,"plannedBudget":2400.4043396338825,"paidBenefits":2400.4043396338825,"expenditure":2411.8550844575966,"revenue":1964.67237191266,"baselineRevenue":1964.67237191266,"reserve":-3685.3984464128093,"scenarioReserve":-3685.3984464128093,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3685.3984464128093,"healthDelta":0,"workingDemandShare":0.2757676373249066,"demandRatio":0.8915136442581265,"careVolumeRatio":1.157239071820495,"staffingRatio":0.868,"careLoadRatio":2.62989250036743,"careUnmetShare":0.561931245266514,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":102.8488556173415,"multiplier":1,"policy":"current","careSystem":{"year":2053,"enabled":true,"attritionRetention":0.6938423609954378,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6938423609954378,"initialCapacity":1,"unconstrainedCapacity":0.6938423609954378,"staffCapacity":0.6938423609954378,"resourceCapacity":1,"availableCapacity":0.6938423609954378,"safeStaffing":0.60225516934404,"freshDemand":1.157239071820495,"backlogIn":0.42662728134491235,"totalDemand":1.5838663531654074,"served":0.6938423609954378,"unmet":0.8900239921699695,"backlogOut":0.44501199608498476,"unmetShare":0.561931245266514,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":30.615763900456216,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2041,"requiredResourceBillion":2928.922243051868,"backlogResourceBillion":788.9290225318439}},{"year":2054,"total":17772611,"children0to21":1429353,"workingAge22to64":8669432,"seniors65plus":7673826,"children0to14":928191,"workingAge15to64":9170594,"workingAge22to59":7168299,"age60to64":1501133,"age15to21":501162,"age15to29":1229104,"age30to44":2754907,"age45to64":5186583,"ages":[51952,57996,59600,60780,61712,62423,62828,63061,63215,63315,63454,63691,64092,64652,65420,66466,67776,69349,71157,73209,75435,77770,80213,82855,85072,86930,88732,90532,98712,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2011.8182759016142,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17772611,"perResident":0,"employed":7208227.191861928,"perWorker":[0,0],"existingPerWorker":304453.77328249515,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6128153586035119,"existingDemandRatio":2.636122483170989,"employmentChangePercent":-37.99662220070438,"centralPerWorker":0,"demand":2194.571967239848,"unamplifiedDemand":2194.571967239848,"plannedBudget":2496.4205132192383,"paidBenefits":2496.4205132192383,"expenditure":2508.2147803876637,"revenue":2023.61254307004,"baselineRevenue":2023.61254307004,"reserve":-4170.000683730434,"scenarioReserve":-4170.000683730434,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4170.000683730434,"healthDelta":0,"workingDemandShare":0.2717817062572083,"demandRatio":0.8790874596723515,"careVolumeRatio":1.1521878559039342,"staffingRatio":0.868,"careLoadRatio":2.734053386953932,"careUnmetShare":0.5786206157435557,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":105.00317667870283,"multiplier":1,"policy":"current","careSystem":{"year":2054,"enabled":true,"attritionRetention":0.6730270901655747,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6730270901655747,"initialCapacity":1,"unconstrainedCapacity":0.6730270901655747,"staffCapacity":0.6730270901655747,"resourceCapacity":1,"availableCapacity":0.6730270901655747,"safeStaffing":0.5841875142637188,"freshDemand":1.1521878559039342,"backlogIn":0.44501199608498476,"totalDemand":1.597199851988919,"served":0.6730270901655747,"unmet":0.9241727618233443,"backlogOut":0.46208638091167215,"unmetShare":0.5786206157435557,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":32.69729098344253,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2041,"requiredResourceBillion":3042.1862227532156,"backlogResourceBillion":847.6142555133677}},{"year":2055,"total":17514522,"children0to21":1409719,"workingAge22to64":8427728,"seniors65plus":7677075,"children0to14":920397,"workingAge15to64":8917050,"workingAge22to59":6933936,"age60to64":1493792,"age15to21":489322,"age15to29":1181078,"age30to44":2701870,"age45to64":5034102,"ages":[50534,56676,58544,59940,61066,61982,62583,62934,63180,63331,63425,63553,63770,64163,64716,65481,66533,67854,69434,71246,73283,75491,77823,80277,82931,85167,87053,88882,90711,98912,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2072.1728241786627,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17514522,"perResident":0,"employed":7015073.61145738,"perWorker":[0,0],"existingPerWorker":320663.4149963759,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6572227416617484,"existingDemandRatio":2.7020750278689287,"employmentChangePercent":-39.65808126689904,"centralPerWorker":0,"demand":2249.477460700883,"unamplifiedDemand":2249.477460700883,"plannedBudget":2596.277333748008,"paidBenefits":2596.277333748008,"expenditure":2608.4254289314863,"revenue":2084.320919362141,"baselineRevenue":2084.320919362141,"reserve":-4694.105193299779,"scenarioReserve":-4694.105193299779,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4694.105193299779,"healthDelta":0,"workingDemandShare":0.26660758748828733,"demandRatio":0.8664241802910625,"careVolumeRatio":1.1466157087415894,"staffingRatio":0.868,"careLoadRatio":2.8389099767381567,"careUnmetShare":0.5941844784938899,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":107.82020966979475,"multiplier":1,"policy":"current","careSystem":{"year":2055,"enabled":true,"attritionRetention":0.6528362774606075,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6528362774606075,"initialCapacity":1,"unconstrainedCapacity":0.6528362774606075,"staffCapacity":0.6528362774606075,"resourceCapacity":1,"availableCapacity":0.6528362774606075,"safeStaffing":0.5666618888358073,"freshDemand":1.1466157087415894,"backlogIn":0.46208638091167215,"totalDemand":1.6087020896532616,"served":0.6528362774606075,"unmet":0.9558658121926541,"backlogOut":0.47793290609632705,"unmetShare":0.5941844784938899,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":34.716372253939255,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2041,"requiredResourceBillion":3156.017368390137,"backlogResourceBillion":906.5399076892542}},{"year":2056,"total":17254411,"children0to21":1390821,"workingAge22to64":8199059,"seniors65plus":7664531,"children0to14":911748,"workingAge15to64":8678132,"workingAge22to59":6699537,"age60to64":1499522,"age15to21":479073,"age15to29":1148381,"age30to44":2602392,"age45to64":4927359,"ages":[48998,55181,57235,58892,60234,61341,62146,62693,63055,63298,63443,63526,63635,63843,64228,64778,65551,66614,67942,69524,71323,73341,75545,77890,80358,83030,85291,87208,89065,90921,99142,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2134.338008904023,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17254411,"perResident":0,"employed":6831621.840298461,"perWorker":[0,0],"existingPerWorker":337309.2334032905,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.7017246848708012,"existingDemandRatio":2.768010961984685,"employmentChangePercent":-41.236087782559125,"centralPerWorker":0,"demand":2304.3691258522504,"unamplifiedDemand":2304.3691258522504,"plannedBudget":2700.128427097928,"paidBenefits":2700.128427097928,"expenditure":2712.640965136911,"revenue":2146.8505469430056,"baselineRevenue":2146.8505469430056,"reserve":-5259.895611493685,"scenarioReserve":-5259.895611493685,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5259.895611493685,"healthDelta":0,"workingDemandShare":0.26203743936520063,"demandRatio":0.8534294527349442,"careVolumeRatio":1.1403838665325772,"staffingRatio":0.868,"careLoadRatio":2.9442033065988293,"careUnmetShare":0.6086976296315012,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":110.44379605025405,"multiplier":1,"policy":"current","careSystem":{"year":2056,"enabled":true,"attritionRetention":0.6332511891367892,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6332511891367892,"initialCapacity":1,"unconstrainedCapacity":0.6332511891367892,"staffCapacity":0.6332511891367892,"resourceCapacity":1,"availableCapacity":0.6332511891367892,"safeStaffing":0.5496620321707331,"freshDemand":1.1403838665325772,"backlogIn":0.47793290609632705,"totalDemand":1.6183167726289043,"served":0.6332511891367892,"unmet":0.985065583492115,"backlogOut":0.4925327917460575,"unmetShare":0.6086976296315012,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":36.67488108632108,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":17,"firstCriticalYear":2041,"requiredResourceBillion":3270.126240941845,"backlogResourceBillion":965.7571150895944}}],"firstBelowMonth":2038,"firstDepleted":2039},"law":{"annual":[{"year":2026,"total":23190536,"children0to21":3955066,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2576868,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[89366,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"medium","eligible":4036334.162886598,"gross":40.062870103092784,"baselineAidBudget":1.22,"baselineAidOverlap":1.22,"ledger":{"gross":40.062870103092784,"incremental":[38.842870103092785,38.842870103092785],"household":[-38.842870103092785,-38.842870103092785],"central":[38.842870103092785,38.842870103092785],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.22,"centralOverlap":1.22,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":38.842870103092785,"unassignedNeed":38.842870103092785,"cumulativeNeed":0,"budgetShare":0.009892240132199049,"supportEquivalent":0.6473811683848798,"nursingEquivalent":5.83226277824216,"careDisplacement":0,"careDisplacementUnallocated":1.1652861030927835,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":1.1652861030927835,"total":0,"unallocated":1.1652861030927835,"remainingToFinance":38.842870103092785,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":38.842870103092785,"residentPopulation":23190536,"perResident":1674.9449043822353,"employed":11625539.523338381,"perWorker":[3341.16709380372,3341.16709380372],"existingPerWorker":71609.57978154461,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1,"existingDemandRatio":1,"employmentChangePercent":0,"centralPerWorker":3341.1670938037205,"demand":832.5,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":0,"workingDemandShare":0.46597424177500757,"demandRatio":1,"careVolumeRatio":1,"staffingRatio":0.868,"careLoadRatio":1.1520737327188941,"careUnmetShare":0,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":61.29352329316065,"multiplier":1,"policy":"law","careSystem":{"year":2026,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1,"backlogIn":0,"totalDemand":1,"served":1,"unmet":0,"backlogOut":0,"unmetShare":0,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":68.752,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":832.5,"backlogResourceBillion":0}},{"year":2027,"total":23072339,"children0to21":3833411,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2427934,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[81865,96676,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"medium","eligible":4191151.8061855673,"gross":41.59952164948454,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":1.2774870667607958,"ledger":{"gross":41.59952164948454,"incremental":[40.32203458272374,40.32203458272374],"household":[-40.32203458272374,-40.32203458272374],"central":[40.32203458272374,40.32203458272374],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.2774870667607958,"centralOverlap":1.2774870667607958,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4032203458272373},"fiscal":{"need":40.32203458272374,"unassignedNeed":40.32203458272374,"cumulativeNeed":40.32203458272374,"budgetShare":0.010268943763745668,"supportEquivalent":0.6720339097120623,"nursingEquivalent":6.054359546955516,"careDisplacement":1.209661037481712,"careDisplacementUnallocated":0,"supportRemaining":59.596779654172764,"cumulativeCareDisplacement":1.209661037481712,"cumulativeNhiReduction":0.4032203458272373,"pathways":{"startYear":2027,"active":true,"requested":1.209661037481712,"total":1.209661037481712,"unallocated":0,"remainingToFinance":39.11237354524203,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.3967796541729,"serviceResourceFactor":0.9995342800348496,"nursingSupportFactor":0.9848641011326112}},"societyFundingNeed":40.32203458272374,"residentPopulation":23072339,"perResident":1747.6353213570476,"employed":11527330.974396847,"perWorker":[3497.9506246747233,3497.9506246747233],"existingPerWorker":75307.43286587615,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0085196260226814,"existingDemandRatio":1.0427551993719222,"employmentChangePercent":-0.8447655159950163,"centralPerWorker":3497.9506246747233,"demand":868.0937034771252,"unamplifiedDemand":868.0937034771252,"plannedBudget":865.8000000000001,"paidBenefits":865.3967796541729,"expenditure":870.7064296541729,"revenue":910.2017793083456,"baselineRevenue":911.00822,"reserve":248.95287033517275,"scenarioReserve":248.95287033517275,"baselineReserve":249.35609068099998,"months":3.4520979442700286,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4564120872299974,"demandRatio":1.0026492301653098,"careVolumeRatio":1.0123836887106041,"staffingRatio":0.868,"careLoadRatio":1.184265579235994,"careUnmetShare":0.027182962235437126,"medicalPressure":0.007569229043742355,"pressure":0.007569229043742355,"expressionLevel":0,"retirement":65,"dependency":62.53865273273252,"multiplier":1,"policy":"law","careSystem":{"year":2027,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9848641011326112,"serviceResourceFactor":0.9995342800348496,"retainedCapacity":0.9848641011326112,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9848641011326112,"resourceCapacity":0.9995342800348496,"availableCapacity":0.9848641011326112,"safeStaffing":0.8548620397831066,"freshDemand":1.0123836887106041,"backlogIn":0,"totalDemand":1.0123836887106041,"served":0.9848641011326112,"unmet":0.027519587577992888,"backlogOut":0.013759793788996444,"unmetShare":0.027182962235437126,"policyUnmetVolume":0.015135898867388753,"policyUnmetShare":0.014950753391400638,"policyUnmetFreshShare":0.014950753391400638,"directCareTarget":0.042716438261144685,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.5135898867388753,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":69.87124145794357,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":868.0937034771254,"backlogResourceBillion":0}},{"year":2028,"total":22951333,"children0to21":3712595,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2317381,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[80337,88402,97007,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"medium","eligible":4346894.272164948,"gross":43.145352577319585,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":1.3389126046721105,"ledger":{"gross":43.145352577319585,"incremental":[41.806439972647475,41.806439972647475],"household":[-41.806439972647475,-41.806439972647475],"central":[41.806439972647475,41.806439972647475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.3389126046721105,"centralOverlap":1.3389126046721105,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4180643997264747},"fiscal":{"need":41.806439972647475,"unassignedNeed":41.806439972647475,"cumulativeNeed":82.12847455537121,"budgetShare":0.010646982114971597,"supportEquivalent":0.6967739995441246,"nursingEquivalent":6.277243239136257,"careDisplacement":1.254193199179424,"careDisplacementUnallocated":0,"supportRemaining":59.581935600273525,"cumulativeCareDisplacement":2.463854236661136,"cumulativeNhiReduction":0.821284745553712,"pathways":{"startYear":2027,"active":true,"requested":1.2541931991794242,"total":1.254193199179424,"unallocated":0,"remainingToFinance":40.55224677346805,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.0139356002736,"serviceResourceFactor":0.9995357068610106,"nursingSupportFactor":0.9843068919021594}},"societyFundingNeed":41.806439972647475,"residentPopulation":22951333,"perResident":1821.525572072327,"employed":11400558.660444606,"perWorker":[3667.0518715630274,3667.0518715630274],"existingPerWorker":79424.48340827078,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0197341963314805,"existingDemandRatio":1.0876678464522527,"employmentChangePercent":-1.9352294355210242,"centralPerWorker":3667.051871563028,"demand":905.4834821715003,"unamplifiedDemand":905.4834821715003,"plannedBudget":900.4320000000001,"paidBenefits":900.0139356002736,"expenditure":905.4828751002736,"revenue":937.502337800547,"baselineRevenue":938.3384666000001,"reserve":280.9723330354462,"scenarioReserve":280.9723330354462,"baselineReserve":281.7936177809999,"months":3.7462397670282575,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4467264779352964,"demandRatio":1.0056100651370679,"careVolumeRatio":1.025231262562214,"staffingRatio":0.868,"careLoadRatio":1.2160783536107431,"careUnmetShare":0.0526319876526118,"medicalPressure":0.016028757534479587,"pressure":0.016028757534479587,"expressionLevel":0,"retirement":65,"dependency":63.85190675419016,"multiplier":1,"policy":"law","careSystem":{"year":2028,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9843068919021594,"serviceResourceFactor":0.9995357068610106,"retainedCapacity":0.9843068919021594,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9843068919021594,"resourceCapacity":0.9995357068610106,"availableCapacity":0.9843068919021594,"safeStaffing":0.8543783821710743,"freshDemand":1.025231262562214,"backlogIn":0.013759793788996444,"totalDemand":1.0389910563512104,"served":0.9843068919021594,"unmet":0.054684164449051,"backlogOut":0.0273420822245255,"unmetShare":0.0526319876526118,"policyUnmetVolume":0.015693108097840636,"policyUnmetShare":0.015104180158155173,"policyUnmetFreshShare":0.015306895791122379,"directCareTarget":0.04373398797463537,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.5693108097840636,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":71.17728181385552,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":917.6361217260967,"backlogResourceBillion":12.152639554596318}},{"year":2029,"total":22829301,"children0to21":3592797,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2189592,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[78583,86632,88750,97138,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"medium","eligible":4494151.303092783,"gross":44.606960824742266,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":1.4021235979022826,"ledger":{"gross":44.606960824742266,"incremental":[43.204837226839985,43.204837226839985],"household":[-43.204837226839985,-43.204837226839985],"central":[43.204837226839985,43.204837226839985],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.4021235979022826,"centralOverlap":1.4021235979022826,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.43204837226839976},"fiscal":{"need":43.204837226839985,"unassignedNeed":43.204837226839985,"cumulativeNeed":125.3333117822112,"budgetShare":0.011003116494381904,"supportEquivalent":0.7200806204473331,"nursingEquivalent":6.487212796822821,"careDisplacement":1.2961451168051994,"careDisplacementUnallocated":0,"supportRemaining":59.5679516277316,"cumulativeCareDisplacement":3.7599993534663354,"cumulativeNhiReduction":1.2533331178221117,"pathways":{"startYear":2027,"active":true,"requested":1.2961451168051994,"total":1.2961451168051994,"unallocated":0,"remainingToFinance":41.908692110034785,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.0172316277317,"serviceResourceFactor":0.9995386313156561,"nursingSupportFactor":0.9837819680079429}},"societyFundingNeed":43.204837226839985,"residentPopulation":22829301,"perResident":1892.516867986452,"employed":11279255.51429667,"perWorker":[3830.468879091979,3830.468879091979],"existingPerWorker":83718.55849540993,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0307009632508803,"existingDemandRatio":1.1342738889589439,"employmentChangePercent":-2.9786489336391053,"centralPerWorker":3830.4688790919786,"demand":944.2830125583208,"unamplifiedDemand":944.2830125583208,"plannedBudget":936.44928,"paidBenefits":936.0172316277317,"expenditure":941.6502393127317,"revenue":965.6245238534633,"baselineRevenue":966.488620598,"reserve":304.94661757617774,"scenarioReserve":304.94661757617774,"baselineReserve":306.1999506939999,"months":3.9095000468640047,"shortfall":0,"healthDelta":0,"workingDemandShare":0.43763877901125486,"demandRatio":1.0083653570199989,"careVolumeRatio":1.0380212889028493,"staffingRatio":0.868,"careLoadRatio":1.2476109499770678,"careUnmetShare":0.07657612916905689,"medicalPressure":0.023901020057139583,"pressure":0.023901020057139583,"expressionLevel":0,"retirement":65,"dependency":65.09581708298651,"multiplier":1,"policy":"law","careSystem":{"year":2029,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9837819680079429,"serviceResourceFactor":0.9995386313156561,"retainedCapacity":0.9837819680079429,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9837819680079429,"resourceCapacity":0.9995386313156561,"availableCapacity":0.9837819680079429,"safeStaffing":0.8539227482308944,"freshDemand":1.0380212889028493,"backlogIn":0.0273420822245255,"totalDemand":1.0653633711273747,"served":0.9837819680079429,"unmet":0.08158140311943174,"backlogOut":0.040790701559715876,"unmetShare":0.07657612916905689,"policyUnmetVolume":0.01621803199205707,"policyUnmetShare":0.015223005062484023,"policyUnmetFreshShare":0.015623987836703174,"directCareTarget":0.04463996524772336,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.621803199205707,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":72.65742571662477,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":969.1559742678841,"backlogResourceBillion":24.87296170956343}},{"year":2030,"total":22704264,"children0to21":3478915,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2058923,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[76887,84896,87052,88948,97290,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"medium","eligible":4632225.750515464,"gross":45.97742680412371,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":1.46422249462189,"ledger":{"gross":45.97742680412371,"incremental":[44.513204309501816,44.513204309501816],"household":[-44.513204309501816,-44.513204309501816],"central":[44.513204309501816,44.513204309501816],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.46422249462189,"centralOverlap":1.46422249462189,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.44513204309501814},"fiscal":{"need":44.513204309501816,"unassignedNeed":44.513204309501816,"cumulativeNeed":169.846516091713,"budgetShare":0.011336322597030973,"supportEquivalent":0.741886738491697,"nursingEquivalent":6.683664310736008,"careDisplacement":1.3353961292850545,"careDisplacementUnallocated":0,"supportRemaining":59.554867956904985,"cumulativeCareDisplacement":5.09539548275139,"cumulativeNhiReduction":1.6984651609171297,"pathways":{"startYear":2027,"active":true,"requested":1.3353961292850545,"total":1.3353961292850545,"unallocated":0,"remainingToFinance":43.177808180216765,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.4621191569051,"serviceResourceFactor":0.9995429420588599,"nursingSupportFactor":0.98329083922316}},"societyFundingNeed":44.513204309501816,"residentPopulation":22704264,"perResident":1960.5658351004822,"employed":11157760.386998102,"perWorker":[3989.4389882553937,3989.4389882553937],"existingPerWorker":88237.32304698885,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0419241066410936,"existingDemandRatio":1.1826197090071435,"employmentChangePercent":-4.023719805874027,"centralPerWorker":3989.4389882553933,"demand":984.5309077484469,"unamplifiedDemand":984.5309077484469,"plannedBudget":973.9072512000001,"paidBenefits":973.4621191569051,"expenditure":979.2641170724552,"revenue":994.5930151297503,"baselineRevenue":995.4832792159402,"reserve":320.2755156334729,"scenarioReserve":320.2755156334729,"baselineReserve":321.97398079439,"months":3.948079860498609,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42907066491103085,"demandRatio":1.010908283653661,"careVolumeRatio":1.0507422940626676,"staffingRatio":0.868,"careLoadRatio":1.2788957676510169,"careUnmetShare":0.09916526283065295,"medicalPressure":0.031166524724745494,"pressure":0.031166524724745494,"expressionLevel":0,"retirement":65,"dependency":66.32446401934686,"multiplier":1,"policy":"law","careSystem":{"year":2030,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.98329083922316,"serviceResourceFactor":0.9995429420588599,"retainedCapacity":0.98329083922316,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.98329083922316,"resourceCapacity":0.9995429420588599,"availableCapacity":0.98329083922316,"safeStaffing":0.8534964484457028,"freshDemand":1.0507422940626676,"backlogIn":0.040790701559715876,"totalDemand":1.0915329956223836,"served":0.98329083922316,"unmet":0.10824215639922363,"backlogOut":0.054121078199611816,"unmetShare":0.09916526283065295,"policyUnmetVolume":0.016709160776840037,"policyUnmetShare":0.015307975886988743,"policyUnmetFreshShare":0.015902244414502918,"directCareTarget":0.04543498404143691,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.6709160776840037,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":74.14922849535826,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1022.7512274797547,"backlogResourceBillion":38.22031973130785}},{"year":2031,"total":22572869,"children0to21":3366926,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1931886,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[74844,83091,85321,87257,89115,97438,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"medium","eligible":4768816.991752577,"gross":47.33317113402062,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":1.5250906661818215,"ledger":{"gross":47.33317113402062,"incremental":[45.80808046783879,45.80808046783879],"household":[-45.80808046783879,-45.80808046783879],"central":[45.80808046783879,45.80808046783879],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5250906661818215,"centralOverlap":1.5250906661818215,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.45808080467838785},"fiscal":{"need":45.80808046783879,"unassignedNeed":45.80808046783879,"cumulativeNeed":215.6545965595518,"budgetShare":0.011666092922079863,"supportEquivalent":0.7634680077973132,"nursingEquivalent":6.878090160336154,"careDisplacement":1.3742424140351637,"careDisplacementUnallocated":0,"supportRemaining":59.54191919532161,"cumulativeCareDisplacement":6.469637896786553,"cumulativeNhiReduction":2.1565459655955177,"pathways":{"startYear":2027,"active":true,"requested":1.3742424140351637,"total":1.3742424140351637,"unallocated":0,"remainingToFinance":44.433838053803626,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.4054604433218,"serviceResourceFactor":0.9995477369003588,"nursingSupportFactor":0.9828047745991596}},"societyFundingNeed":45.80808046783879,"residentPopulation":22572869,"perResident":2029.3424140209554,"employed":11027076.582824461,"perWorker":[4154.145491216455,4154.145491216455],"existingPerWorker":93089.05283635383,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0542721306067715,"existingDemandRatio":1.2330331707496291,"employmentChangePercent":-5.147829391595115,"centralPerWorker":4154.145491216455,"demand":1026.5001146490663,"unamplifiedDemand":1026.5001146490663,"plannedBudget":1012.8635412480002,"paidBenefits":1012.4054604433218,"expenditure":1018.3815182963383,"revenue":1024.4316159830619,"baselineRevenue":1025.3477775924184,"reserve":326.3256133201962,"scenarioReserve":326.3256133201962,"baselineReserve":328.48215928579174,"months":3.8679239818872766,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42034064277915073,"demandRatio":1.0134633865725524,"careVolumeRatio":1.0636252445256889,"staffingRatio":0.868,"careLoadRatio":1.310256331202866,"careUnmetShare":0.12072645231086525,"medicalPressure":0.03846681877872119,"pressure":0.03846681877872119,"expressionLevel":0,"retirement":65,"dependency":67.61870455303549,"multiplier":1,"policy":"law","careSystem":{"year":2031,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9828047745991596,"serviceResourceFactor":0.9995477369003588,"retainedCapacity":0.9828047745991596,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9828047745991596,"resourceCapacity":0.9995477369003588,"availableCapacity":0.9828047745991596,"safeStaffing":0.8530745443520705,"freshDemand":1.0636252445256889,"backlogIn":0.054121078199611816,"totalDemand":1.1177463227253006,"served":0.9828047745991596,"unmet":0.134941548126141,"backlogOut":0.0674707740630705,"unmetShare":0.12072645231086525,"policyUnmetVolume":0.017195225400840397,"policyUnmetShare":0.015383835358021864,"policyUnmetFreshShare":0.01616662023522054,"directCareTarget":0.046190343529201545,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.7195225400840397,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":75.73932006412831,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1078.7321327050188,"backlogResourceBillion":52.232018055952445}},{"year":2032,"total":22433525,"children0to21":3278182,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1814743,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[72355,80871,83498,85516,87415,89264,97498,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"medium","eligible":4881808.220618557,"gross":48.454672164948455,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":1.5857411635856038,"ledger":{"gross":48.454672164948455,"incremental":[46.86893100136285,46.86893100136285],"household":[-46.86893100136285,-46.86893100136285],"central":[46.86893100136285,46.86893100136285],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5857411635856038,"centralOverlap":1.5857411635856038,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4686893100136285},"fiscal":{"need":46.86893100136285,"unassignedNeed":46.86893100136285,"cumulativeNeed":262.52352756091466,"budgetShare":0.011936263179687987,"supportEquivalent":0.7811488500227142,"nursingEquivalent":7.03737702723166,"careDisplacement":1.4060679300408856,"careDisplacementUnallocated":0,"supportRemaining":59.53131068998637,"cumulativeCareDisplacement":7.8757058268274385,"cumulativeNhiReduction":2.625235275609146,"pathways":{"startYear":2027,"active":true,"requested":1.4060679300408856,"total":1.4060679300408856,"unallocated":0,"remainingToFinance":45.46286307132197,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1052.9093935879066,"serviceResourceFactor":0.9995550606969872,"nursingSupportFactor":0.9824065574319208}},"societyFundingNeed":46.86893100136285,"residentPopulation":22433525,"perResident":2089.2361321443177,"employed":10905219.603899987,"perWorker":[4297.843849435303,4297.843849435303],"existingPerWorker":98025.0064315458,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.066052766070001,"existingDemandRatio":1.2840651313029616,"employmentChangePercent":-6.196012821532671,"centralPerWorker":4297.843849435303,"demand":1068.9842218097156,"unamplifiedDemand":1068.9842218097156,"plannedBudget":1053.3780828979202,"paidBenefits":1052.9093935879066,"expenditure":1059.0647331765135,"revenue":1055.1708323001637,"baselineRevenue":1056.108210920191,"reserve":322.4317124438463,"scenarioReserve":322.4317124438463,"baselineReserve":325.0569477194555,"months":3.674751667037075,"shortfall":0,"healthDelta":0,"workingDemandShare":0.412810234777142,"demandRatio":1.0148153252523175,"careVolumeRatio":1.0753843320226597,"staffingRatio":0.868,"careLoadRatio":1.340232654255544,"careUnmetShare":0.14039273027649526,"medicalPressure":0.04232950072090728,"pressure":0.04232950072090728,"expressionLevel":0,"retirement":65,"dependency":68.92442395883079,"multiplier":1,"policy":"law","careSystem":{"year":2032,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9824065574319208,"serviceResourceFactor":0.9995550606969872,"retainedCapacity":0.9824065574319208,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9824065574319208,"resourceCapacity":0.9995550606969872,"availableCapacity":0.9824065574319208,"safeStaffing":0.8527288918509073,"freshDemand":1.0753843320226597,"backlogIn":0.0674707740630705,"totalDemand":1.1428551060857302,"served":0.9824065574319208,"unmet":0.1604485486538093,"backlogOut":0.08022427432690465,"unmetShare":0.14039273027649526,"policyUnmetVolume":0.017593442568079154,"policyUnmetShare":0.015394289682387262,"policyUnmetFreshShare":0.016360144037981427,"directCareTarget":0.04674326867994694,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.7593442568079154,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":77.19895627808963,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1136.053446047949,"backlogResourceBillion":67.06922423823336}},{"year":2033,"total":22286929,"children0to21":3155806,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1708996,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[70053,78217,81281,83696,85678,87569,89335,97522,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"medium","eligible":5003722.783505155,"gross":49.66474226804124,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":1.6460643965573922,"ledger":{"gross":49.66474226804124,"incremental":[48.018677871483845,48.018677871483845],"household":[-48.018677871483845,-48.018677871483845],"central":[48.018677871483845,48.018677871483845],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.6460643965573922,"centralOverlap":1.6460643965573922,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.48018677871483845},"fiscal":{"need":48.018677871483845,"unassignedNeed":48.018677871483845,"cumulativeNeed":310.54220543239853,"budgetShare":0.012229072956625031,"supportEquivalent":0.8003112978580641,"nursingEquivalent":7.210011692414992,"careDisplacement":1.4405603361445154,"careDisplacementUnallocated":0,"supportRemaining":59.51981322128516,"cumulativeCareDisplacement":9.316266162971953,"cumulativeNhiReduction":3.1054220543239848,"pathways":{"startYear":2027,"active":true,"requested":1.4405603361445154,"total":1.4405603361445154,"unallocated":0,"remainingToFinance":46.57811753533933,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.0330194351222,"serviceResourceFactor":0.9995616786945231,"nursingSupportFactor":0.9819749707689626}},"societyFundingNeed":48.018677871483845,"residentPopulation":22286929,"perResident":2154.566825760689,"employed":10766308.305619301,"perWorker":[4460.087572118037,4460.087572118037],"existingPerWorker":103390.52097222094,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0798074133982043,"existingDemandRatio":1.337098167766401,"employmentChangePercent":-7.3908932655913695,"centralPerWorker":4460.087572118037,"demand":1113.1342246655288,"unamplifiedDemand":1113.1342246655288,"plannedBudget":1095.513206213837,"paidBenefits":1095.0330194351222,"expenditure":1101.3730192113874,"revenue":1086.831083690367,"baselineRevenue":1087.7914572477966,"reserve":307.8897769228259,"scenarioReserve":307.8897769228259,"baselineReserve":310.99519897714987,"months":3.374032798554172,"shortfall":0,"healthDelta":0,"workingDemandShare":0.40491903064396123,"demandRatio":1.0160847156855288,"careVolumeRatio":1.0871831700436119,"staffingRatio":0.868,"careLoadRatio":1.3696270190945636,"careUnmetShare":0.1588412636014514,"medicalPressure":0.04595633053008237,"pressure":0.04595633053008237,"expressionLevel":0,"retirement":65,"dependency":70.00888607629119,"multiplier":1,"policy":"law","careSystem":{"year":2033,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9819749707689626,"serviceResourceFactor":0.9995616786945231,"retainedCapacity":0.9819749707689626,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9819749707689626,"resourceCapacity":0.9995616786945231,"availableCapacity":0.9819749707689626,"safeStaffing":0.8523542746274595,"freshDemand":1.0871831700436119,"backlogIn":0.08022427432690465,"totalDemand":1.1674074443705165,"served":0.9819749707689626,"unmet":0.1854324736015539,"backlogOut":0.09271623680077695,"unmetShare":0.1588412636014514,"policyUnmetVolume":0.018025029231037437,"policyUnmetShare":0.01544022125090765,"policyUnmetFreshShare":0.01657956977968521,"directCareTarget":0.04737019937052918,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8025029231037437,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":78.82275439750961,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1195.2734518563354,"backlogResourceBillion":82.13922719080672}},{"year":2034,"total":22132974,"children0to21":2994984,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1605669,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[67843,75759,78630,81485,83861,85834,87644,89370,97563,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"medium","eligible":5121538.379381443,"gross":50.83412783505155,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":1.7019961099187193,"ledger":{"gross":50.83412783505155,"incremental":[49.13213172513283,49.13213172513283],"household":[-49.13213172513283,-49.13213172513283],"central":[49.13213172513283,49.13213172513283],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7019961099187193,"centralOverlap":1.7019961099187193,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.49132131725132827},"fiscal":{"need":49.13213172513283,"unassignedNeed":49.13213172513283,"cumulativeNeed":359.67433715753134,"budgetShare":0.012512639872951875,"supportEquivalent":0.8188688620855472,"nursingEquivalent":7.37719695572565,"careDisplacement":1.4739639517539849,"careDisplacementUnallocated":0,"supportRemaining":59.50867868274867,"cumulativeCareDisplacement":10.790230114725938,"cumulativeNhiReduction":3.596743371575313,"pathways":{"startYear":2027,"active":true,"requested":1.4739639517539849,"total":1.4739639517539849,"unallocated":0,"remainingToFinance":47.65816777337884,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1138.8424131451395,"serviceResourceFactor":0.9995687643555266,"nursingSupportFactor":0.9815570076106859}},"societyFundingNeed":49.13213172513283,"residentPopulation":22132974,"perResident":2219.861267859115,"employed":10623164.999964865,"perWorker":[4624.999397570811,4624.999397570811],"existingPerWorker":109039.30405658562,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0943574276947436,"existingDemandRatio":1.3914024245939305,"employmentChangePercent":-8.62217638468511,"centralPerWorker":4624.999397570811,"demand":1158.3425184744472,"unamplifiedDemand":1158.3425184744472,"plannedBudget":1139.3337344623908,"paidBenefits":1138.8424131451395,"expenditure":1145.3726129146926,"revenue":1119.4425583307282,"baselineRevenue":1120.4252009652307,"reserve":281.9597223388613,"scenarioReserve":281.9597223388613,"baselineReserve":285.5564657104366,"months":2.9710139252032968,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3976512569074965,"demandRatio":1.0166841228667962,"careVolumeRatio":1.098385922621248,"staffingRatio":0.868,"careLoadRatio":1.398021205304396,"careUnmetShare":0.17592542348594148,"medicalPressure":0.04766892247656061,"pressure":0.04766892247656061,"expressionLevel":0,"retirement":65,"dependency":70.59020751094158,"multiplier":1,"policy":"law","careSystem":{"year":2034,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9815570076106859,"serviceResourceFactor":0.9995687643555266,"retainedCapacity":0.9815570076106859,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9815570076106859,"resourceCapacity":0.9995687643555266,"availableCapacity":0.9815570076106859,"safeStaffing":0.8519914826060754,"freshDemand":1.098385922621248,"backlogIn":0.09271623680077695,"totalDemand":1.191102159422025,"served":0.9815570076106859,"unmet":0.20954515181133915,"backlogOut":0.10477257590566957,"unmetShare":0.17592542348594148,"policyUnmetVolume":0.018442992389314128,"policyUnmetShare":0.015483971919137042,"policyUnmetFreshShare":0.016790994867542337,"directCareTarget":0.04797427105012096,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8442992389314128,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":80.47112782215169,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1256.1197723771434,"backlogResourceBillion":97.77725390269637}},{"year":2035,"total":21971541,"children0to21":2871277,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1513777,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[65760,73404,76176,78841,81655,84022,85911,87681,89420,97608,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"medium","eligible":5233635.5298969075,"gross":51.94675463917525,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":1.7535234993074593,"ledger":{"gross":51.94675463917525,"incremental":[50.19323113986779,50.19323113986779],"household":[-50.19323113986779,-50.19323113986779],"central":[50.19323113986779,50.19323113986779],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7535234993074593,"centralOverlap":1.7535234993074593,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5019323113986779},"fiscal":{"need":50.19323113986779,"unassignedNeed":50.19323113986779,"cumulativeNeed":409.86756829739915,"budgetShare":0.012782873513947891,"supportEquivalent":0.8365538523311299,"nursingEquivalent":7.536521192172341,"careDisplacement":1.5057969341960336,"careDisplacementUnallocated":0,"supportRemaining":59.498067688601324,"cumulativeCareDisplacement":12.296027048921971,"cumulativeNhiReduction":4.098675682973991,"pathways":{"startYear":2027,"active":true,"requested":1.5057969341960338,"total":1.5057969341960336,"unallocated":0,"remainingToFinance":48.68743420567176,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.4051515294877,"serviceResourceFactor":0.9995763952142377,"nursingSupportFactor":0.9811586970195691}},"societyFundingNeed":50.19323113986779,"residentPopulation":21971541,"perResident":2284.465670380962,"employed":10462500.006816262,"perWorker":[4797.441443934736,4797.441443934736],"existingPerWorker":115156.74820462834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1111626777313648,"existingDemandRatio":1.4472402148659012,"employmentChangePercent":-10.00417670239997,"centralPerWorker":4797.441443934736,"demand":1204.8274788758627,"unamplifiedDemand":1204.8274788758627,"plannedBudget":1184.9070838408863,"paidBenefits":1184.4051515294877,"expenditure":1191.1312572921274,"revenue":1153.0340923713904,"baselineRevenue":1154.0379569941877,"reserve":243.86255741812417,"scenarioReserve":243.86255741812417,"baselineReserve":247.96123310109817,"months":2.470734516173399,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3902162807337346,"demandRatio":1.0168117781610386,"careVolumeRatio":1.109189116393812,"staffingRatio":0.868,"careLoadRatio":1.4254303431989195,"careUnmetShare":0.1917712863236548,"medicalPressure":0.04803365188868179,"pressure":0.04803365188868179,"expressionLevel":0,"retirement":65,"dependency":71.62960133482063,"multiplier":1,"policy":"law","careSystem":{"year":2035,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9811586970195691,"serviceResourceFactor":0.9995763952142377,"retainedCapacity":0.9811586970195691,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9811586970195691,"resourceCapacity":0.9995763952142377,"availableCapacity":0.9811586970195691,"safeStaffing":0.8516457490129861,"freshDemand":1.109189116393812,"backlogIn":0.10477257590566957,"totalDemand":1.2139616922994816,"served":0.9811586970195691,"unmet":0.23280299527991244,"backlogOut":0.11640149763995622,"unmetShare":0.1917712863236548,"policyUnmetVolume":0.018841302980430852,"policyUnmetShare":0.015520508678277754,"policyUnmetFreshShare":0.01698655594610193,"directCareTarget":0.04853301698886266,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8841302980430852,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":82.26441061939612,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1318.6339313716871,"backlogResourceBillion":113.80645249582442}},{"year":2036,"total":21802641,"children0to21":2729125,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1423983,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[63860,71182,73823,76393,79016,81820,84102,85950,87735,89476,97656,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"medium","eligible":5333416.668041238,"gross":52.9371381443299,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":1.8039497135533307,"ledger":{"gross":52.9371381443299,"incremental":[51.13318843077657,51.13318843077657],"household":[-51.13318843077657,-51.13318843077657],"central":[51.13318843077657,51.13318843077657],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8039497135533307,"centralOverlap":1.8039497135533307,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5113318843077657},"fiscal":{"need":51.13318843077657,"unassignedNeed":51.13318843077657,"cumulativeNeed":461.0007567281757,"budgetShare":0.013022255496046598,"supportEquivalent":0.8522198071796095,"nursingEquivalent":7.677655920537022,"careDisplacement":1.533995652923297,"careDisplacementUnallocated":0,"supportRemaining":59.488668115692235,"cumulativeCareDisplacement":13.830022701845268,"cumulativeNhiReduction":4.610007567281757,"pathways":{"startYear":2027,"active":true,"requested":1.533995652923297,"total":1.533995652923297,"unallocated":0,"remainingToFinance":49.599192777853276,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1231.792035310214,"serviceResourceFactor":0.999585060060761,"nursingSupportFactor":0.9808058601986575}},"societyFundingNeed":51.13318843077657,"residentPopulation":21802641,"perResident":2345.274979796098,"employed":10310507.901250148,"perWorker":[4959.327796507161,4959.327796507161],"existingPerWorker":121508.7810036741,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.127542855762594,"existingDemandRatio":1.5048855815131,"employmentChangePercent":-11.31157499785962,"centralPerWorker":4959.327796507161,"demand":1252.8172466096557,"unamplifiedDemand":1252.8172466096557,"plannedBudget":1232.3033671945218,"paidBenefits":1231.792035310214,"expenditure":1238.719924245733,"revenue":1187.6364319353977,"baselineRevenue":1188.6590957040132,"reserve":192.77906510778888,"scenarioReserve":192.77906510778888,"baselineReserve":197.38907267507065,"months":1.8780351836833185,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3837679604475245,"demandRatio":1.016646777052826,"careVolumeRatio":1.119776203819717,"staffingRatio":0.868,"careLoadRatio":1.4520384885710715,"careUnmetShare":0.2065818214965969,"medicalPressure":0.0475622201509315,"pressure":0.0475622201509315,"expressionLevel":0,"retirement":65,"dependency":72.2863213013027,"multiplier":1,"policy":"law","careSystem":{"year":2036,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9808058601986575,"serviceResourceFactor":0.999585060060761,"retainedCapacity":0.9808058601986575,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9808058601986575,"resourceCapacity":0.999585060060761,"availableCapacity":0.9808058601986575,"safeStaffing":0.8513394866524346,"freshDemand":1.119776203819717,"backlogIn":0.11640149763995622,"totalDemand":1.236177701459673,"served":0.9808058601986575,"unmet":0.25537184126101564,"backlogOut":0.12768592063050782,"unmetShare":0.2065818214965969,"policyUnmetVolume":0.019194139801342547,"policyUnmetShare":0.015527006981826474,"policyUnmetFreshShare":0.01714104991324926,"directCareTarget":0.04897442832356932,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9194139801342547,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":84.01199251160756,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1383.0484510923761,"backlogResourceBillion":130.2312044827207}},{"year":2037,"total":21626302,"children0to21":2583521,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1351527,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[62180,69159,71607,74045,76574,79188,81905,84146,86006,87792,89532,97700,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"medium","eligible":5420361.632989692,"gross":53.800115463917535,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":1.843730230487779,"ledger":{"gross":53.800115463917535,"incremental":[51.95638523342976,51.95638523342976],"household":[-51.95638523342976,-51.95638523342976],"central":[51.95638523342976,51.95638523342976],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.843730230487779,"centralOverlap":1.843730230487779,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5195638523342976},"fiscal":{"need":51.95638523342976,"unassignedNeed":51.95638523342976,"cumulativeNeed":512.9571419616054,"budgetShare":0.013231901704637538,"supportEquivalent":0.8659397538904959,"nursingEquivalent":7.801259044058522,"careDisplacement":1.5586915570028927,"careDisplacementUnallocated":0,"supportRemaining":59.4804361476657,"cumulativeCareDisplacement":15.388714258848161,"cumulativeNhiReduction":5.129571419616054,"pathways":{"startYear":2027,"active":true,"requested":1.5586915570028927,"total":1.5586915570028927,"unallocated":0,"remainingToFinance":50.39769367642686,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.0759380299683,"serviceResourceFactor":0.9995945960706235,"nursingSupportFactor":0.9804968523898537}},"societyFundingNeed":51.95638523342976,"residentPopulation":21626302,"perResident":2402.4627619382063,"employed":10180867.93743653,"perWorker":[5103.335545919281,5103.335545919281],"existingPerWorker":127759.69621004112,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1419006311426145,"existingDemandRatio":1.5624079217314584,"employmentChangePercent":-12.426705728380682,"centralPerWorker":5103.335545919281,"demand":1300.704594841439,"unamplifiedDemand":1300.704594841439,"plannedBudget":1281.5955018823026,"paidBenefits":1281.0759380299683,"expenditure":1288.2116636335527,"revenue":1223.2797408704648,"baselineRevenue":1224.3188685751336,"reserve":127.84714234470103,"scenarioReserve":127.84714234470103,"baselineReserve":132.97671376431708,"months":1.197560318317776,"shortfall":0,"healthDelta":0,"workingDemandShare":0.37822252557498287,"demandRatio":1.01491039328015,"careVolumeRatio":1.1287167253852588,"staffingRatio":0.868,"careLoadRatio":1.476260206919822,"careUnmetShare":0.21959981897590702,"medicalPressure":0.04260112365757138,"pressure":0.04260112365757138,"expressionLevel":0,"retirement":65,"dependency":72.74070557194818,"multiplier":1,"policy":"law","careSystem":{"year":2037,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9804968523898537,"serviceResourceFactor":0.9995945960706235,"retainedCapacity":0.9804968523898537,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9804968523898537,"resourceCapacity":0.9995945960706235,"availableCapacity":0.9804968523898537,"safeStaffing":0.851071267874393,"freshDemand":1.1287167253852588,"backlogIn":0.12768592063050782,"totalDemand":1.2564026460157667,"served":0.9804968523898537,"unmet":0.27590579362591294,"backlogOut":0.13795289681295647,"unmetShare":0.21959981897590702,"policyUnmetVolume":0.019503147610146265,"policyUnmetShare":0.015523007430773525,"policyUnmetFreshShare":0.01727904546066628,"directCareTarget":0.049368701316189374,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9503147610146265,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":85.49157108669327,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1447.8466189874648,"backlogResourceBillion":147.1420241460257}},{"year":2038,"total":21442612,"children0to21":2442069,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1280813,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[60723,67371,69587,71836,74234,76750,79277,81952,84205,86066,87850,89584,97736,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"medium","eligible":5502435.698969072,"gross":54.61474639175257,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":1.8869219801322479,"ledger":{"gross":54.61474639175257,"incremental":[52.72782441162032,52.72782441162032],"household":[-52.72782441162032,-52.72782441162032],"central":[52.72782441162032,52.72782441162032],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8869219801322479,"centralOverlap":1.8869219801322479,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5272782441162032},"fiscal":{"need":52.72782441162032,"unassignedNeed":52.72782441162032,"cumulativeNeed":565.6849663732257,"budgetShare":0.013428366630576153,"supportEquivalent":0.8787970735270053,"nursingEquivalent":7.917090752495543,"careDisplacement":1.5818347323486095,"careDisplacementUnallocated":0,"supportRemaining":59.472721755883796,"cumulativeCareDisplacement":16.97054899119677,"cumulativeNhiReduction":5.656849663732258,"pathways":{"startYear":2027,"active":true,"requested":1.5818347323486095,"total":1.5818347323486095,"unallocated":0,"remainingToFinance":51.14598967927171,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.3320437134787,"serviceResourceFactor":0.9996044006779787,"nursingSupportFactor":0.9802072731187611}},"societyFundingNeed":52.72782441162032,"residentPopulation":21442612,"perResident":2459.020590011157,"employed":10027871.436815998,"perWorker":[5258.127284922812,5258.127284922812],"existingPerWorker":134615.351542535,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1593227532471904,"existingDemandRatio":1.62150803446286,"employmentChangePercent":-13.742743580330618,"centralPerWorker":5258.127284922812,"demand":1349.905438690331,"unamplifiedDemand":1349.905438690331,"plannedBudget":1332.8593219575948,"paidBenefits":1332.3320437134787,"expenditure":1339.6818410851708,"revenue":1259.9938781441556,"baselineRevenue":1261.0484346323879,"reserve":48.15917940368578,"scenarioReserve":48.15917940368578,"baselineReserve":53.81602906741804,"months":0.43375835293541165,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3727576949587811,"demandRatio":1.0127891341958732,"careVolumeRatio":1.1372931109435036,"staffingRatio":0.868,"careLoadRatio":1.4988436309152424,"careUnmetShare":0.23135828917963874,"medicalPressure":0.036540383416780696,"pressure":0.036540383416780696,"expressionLevel":0,"retirement":65,"dependency":73.22456952596457,"multiplier":1,"policy":"law","careSystem":{"year":2038,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9802072731187611,"serviceResourceFactor":0.9996044006779787,"retainedCapacity":0.9802072731187611,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9802072731187611,"resourceCapacity":0.9996044006779787,"availableCapacity":0.9802072731187611,"safeStaffing":0.8508199130670846,"freshDemand":1.1372931109435036,"backlogIn":0.13795289681295647,"totalDemand":1.27524600775646,"served":0.9802072731187611,"unmet":0.2950387346376989,"backlogOut":0.14751936731884946,"unmetShare":0.23135828917963874,"policyUnmetVolume":0.019792726881238898,"policyUnmetShare":0.015520712678850286,"policyUnmetFreshShare":0.01740336478853614,"directCareTarget":0.04972389939581755,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9792726881238898,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":87.17868967601282,"severeStreak":2,"firstCriticalYear":2038,"requiredResourceBillion":1513.648069239112,"backlogResourceBillion":163.74263054878105}},{"year":2039,"total":21251692,"children0to21":2311914,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1207239,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[59497,65822,67804,69823,72031,74416,76846,79329,82015,84268,86125,87903,89626,97768,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"medium","eligible":5580140.746391753,"gross":55.386012371134015,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":1.9279256902486508,"ledger":{"gross":55.386012371134015,"incremental":[53.458086680885366,53.458086680885366],"household":[-53.458086680885366,-53.458086680885366],"central":[53.458086680885366,53.458086680885366],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9279256902486508,"centralOverlap":1.9279256902486508,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5345808668088536},"fiscal":{"need":53.458086680885366,"unassignedNeed":53.458086680885366,"cumulativeNeed":619.1430530541111,"budgetShare":0.013614344899120197,"supportEquivalent":0.8909681113480894,"nursingEquivalent":8.02673974187468,"careDisplacement":1.603742600426561,"careDisplacementUnallocated":0,"supportRemaining":59.46541913319115,"cumulativeCareDisplacement":18.574291591623332,"cumulativeNhiReduction":6.191430530541112,"pathways":{"startYear":2027,"active":true,"requested":1.603742600426561,"total":1.603742600426561,"unallocated":0,"remainingToFinance":51.8543440804588,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1338.3996140485847,"serviceResourceFactor":0.9949997150674159,"nursingSupportFactor":0.9799331506453133}},"societyFundingNeed":53.458086680885366,"residentPopulation":21251692,"perResident":2515.474376387789,"employed":9884209.669858146,"perWorker":[5408.433093432403,5408.433093432403],"existingPerWorker":141611.81781967485,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1761728971402148,"existingDemandRatio":1.681346425296601,"employmentChangePercent":-14.97848637462802,"centralPerWorker":5408.433093432403,"demand":1399.7208990594204,"unamplifiedDemand":1399.7208990594204,"plannedBudget":1386.1736948358987,"paidBenefits":1385.6391139690897,"expenditure":1393.2094052619325,"revenue":1297.8107259377416,"baselineRevenue":1298.8798876713595,"reserve":-47.23949992050508,"scenarioReserve":-47.23949992050508,"baselineReserve":-41.04806938996397,"months":0,"shortfall":47.23949992050508,"healthDelta":0,"workingDemandShare":0.367310148041206,"demandRatio":1.009773092848314,"careVolumeRatio":1.1449151012984593,"staffingRatio":0.868,"careLoadRatio":1.566464736163005,"careUnmetShare":0.2645389927252023,"medicalPressure":0.02792312242375417,"pressure":0.02792312242375417,"expressionLevel":0,"retirement":65,"dependency":73.84900669359462,"multiplier":1,"policy":"law","careSystem":{"year":2039,"enabled":true,"attritionRetention":0.97,"nursingSupportFactor":0.9799331506453133,"serviceResourceFactor":0.9949997150674159,"retainedCapacity":0.9505351561259539,"initialCapacity":1,"unconstrainedCapacity":0.97,"staffCapacity":0.9505351561259539,"resourceCapacity":0.9949997150674159,"availableCapacity":0.9505351561259539,"safeStaffing":0.825064515517328,"freshDemand":1.1449151012984593,"backlogIn":0.14751936731884946,"totalDemand":1.2924344686173088,"served":0.9505351561259539,"unmet":0.34189931249135497,"backlogOut":0.17094965624567748,"unmetShare":0.2645389927252023,"policyUnmetVolume":0.019464843874046123,"policyUnmetShare":0.015060604113158857,"policyUnmetFreshShare":0.017001124233553086,"directCareTarget":0.048574640667294534,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":4.946484387404615,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":88.7586283404023,"severeStreak":3,"firstCriticalYear":2038,"requiredResourceBillion":1580.071338334821,"backlogResourceBillion":180.35043927540053}},{"year":2040,"total":21053737,"children0to21":2194503,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1158403,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[58522,64520,66259,68047,70023,72219,74515,76902,79396,82081,84330,86181,87947,89664,97797,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"medium","eligible":5657073.86185567,"gross":56.14961649484536,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":1.9660872085718843,"ledger":{"gross":56.14961649484536,"incremental":[54.183529286273476,54.183529286273476],"household":[-54.183529286273476,-54.183529286273476],"central":[54.183529286273476,54.183529286273476],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9660872085718843,"centralOverlap":1.9660872085718843,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5418352928627347},"fiscal":{"need":54.183529286273476,"unassignedNeed":54.183529286273476,"cumulativeNeed":673.3265823403846,"budgetShare":0.013799095728180482,"supportEquivalent":0.9030588214378913,"nursingEquivalent":8.13566505799902,"careDisplacement":1.625505878588204,"careDisplacementUnallocated":0,"supportRemaining":59.458164707137264,"cumulativeCareDisplacement":20.199797470211536,"cumulativeNhiReduction":6.733265823403847,"pathways":{"startYear":2027,"active":true,"requested":1.6255058785882042,"total":1.625505878588204,"unallocated":0,"remainingToFinance":52.55802340768527,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1328.9652136841466,"serviceResourceFactor":0.9991852400324968,"nursingSupportFactor":0.9796608373550024}},"societyFundingNeed":54.183529286273476,"residentPopulation":21053737,"perResident":2573.582508714414,"employed":9734160.882846357,"perWorker":[5566.327692585837,5566.327692585837],"existingPerWorker":148983.86625953604,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1943032032504242,"existingDemandRatio":1.7420215292718189,"employmentChangePercent":-16.269168727137895,"centralPerWorker":5566.327692585836,"demand":1450.2329231187891,"unamplifiedDemand":1450.2329231187891,"plannedBudget":1441.6206426293347,"paidBenefits":1441.078807336472,"expenditure":1448.8762073681,"revenue":1336.7626137157747,"baselineRevenue":1337.8462843015002,"reserve":-159.35309357283046,"scenarioReserve":-159.35309357283046,"baselineReserve":-152.6198277494266,"months":0,"shortfall":159.35309357283046,"healthDelta":0,"workingDemandShare":0.3616558614074804,"demandRatio":1.0059740268936124,"careVolumeRatio":1.1516814511209799,"staffingRatio":0.868,"careLoadRatio":1.6531025352064024,"careUnmetShare":0.3030839236024468,"medicalPressure":0.01706864826746392,"pressure":0.01706864826746392,"expressionLevel":0,"retirement":65,"dependency":74.7039625368421,"multiplier":1,"policy":"law","careSystem":{"year":2040,"enabled":true,"attritionRetention":0.9409,"nursingSupportFactor":0.9796608373550024,"serviceResourceFactor":0.9991852400324968,"retainedCapacity":0.9217628818673217,"initialCapacity":1,"unconstrainedCapacity":0.9409,"staffCapacity":0.9217628818673217,"resourceCapacity":0.9991852400324968,"availableCapacity":0.9217628818673217,"safeStaffing":0.8000901814608352,"freshDemand":1.1516814511209799,"backlogIn":0.17094965624567748,"totalDemand":1.3226311073666572,"served":0.9217628818673217,"unmet":0.40086822549933554,"backlogOut":0.20043411274966774,"unmetShare":0.3030839236024468,"policyUnmetVolume":0.019137118132678266,"policyUnmetShare":0.01446897628982887,"policyUnmetFreshShare":0.016616676524616514,"directCareTarget":0.04747621864176147,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":7.823711813267831,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":90.37915720185568,"severeStreak":4,"firstCriticalYear":2038,"requiredResourceBillion":1665.4980204614726,"backlogResourceBillion":215.26509734268376}},{"year":2041,"total":20849554,"children0to21":2081085,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1125020,"workingAge15to64":12778914,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":956065,"age15to29":2579169,"age30to44":3490988,"age45to64":6708757,"ages":[57811,63485,64962,66508,68254,70216,72323,74576,76973,79466,82146,84388,86227,87987,89698,97828,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"medium","eligible":5771308.989690722,"gross":57.28346391752577,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":1.9988140283702436,"ledger":{"gross":57.28346391752577,"incremental":[55.28464988915553,55.28464988915553],"household":[-55.28464988915553,-55.28464988915553],"central":[55.28464988915553,55.28464988915553],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9988140283702436,"centralOverlap":1.9988140283702436,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5528464988915552},"fiscal":{"need":55.28464988915553,"unassignedNeed":55.28464988915553,"cumulativeNeed":728.6112322295401,"budgetShare":0.014079521695399463,"supportEquivalent":0.9214108314859255,"nursingEquivalent":8.300998481855185,"careDisplacement":1.6585394966746656,"careDisplacementUnallocated":0,"supportRemaining":59.447153501108446,"cumulativeCareDisplacement":21.858336966886203,"cumulativeNhiReduction":7.286112322295402,"pathways":{"startYear":2027,"active":true,"requested":1.6585394966746658,"total":1.6585394966746656,"unallocated":0,"remainingToFinance":53.62611039248087,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1368.8446578001851,"serviceResourceFactor":0.999192895569435,"nursingSupportFactor":0.9792475037953621}},"societyFundingNeed":55.28464988915553,"residentPopulation":20849554,"perResident":2651.5986811591047,"employed":9565756.460804006,"perWorker":[5779.433138998066,5779.433138998066],"existingPerWorker":156996.3513915088,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2153288211940585,"existingDemandRatio":1.8039505857609384,"employmentChangePercent":-17.717741687595158,"centralPerWorker":5779.433138998066,"demand":1501.7888626459812,"unamplifiedDemand":1501.7888626459812,"plannedBudget":1499.285468334508,"paidBenefits":1498.7326218356166,"expenditure":1506.7639438681936,"revenue":1376.8759798327621,"baselineRevenue":1377.9816728305452,"reserve":-289.2410576082619,"scenarioReserve":-289.2410576082619,"baselineReserve":-281.95494528596646,"months":0,"shortfall":289.2410576082619,"healthDelta":0,"workingDemandShare":0.3531568638046963,"demandRatio":1.0016697249218682,"careVolumeRatio":1.1578872359839651,"staffingRatio":0.868,"careLoadRatio":1.750955567148689,"careUnmetShare":0.3420314288186267,"medicalPressure":0.004770642633909234,"pressure":0.004770642633909234,"expressionLevel":0,"retirement":65,"dependency":76.34965988316353,"multiplier":1,"policy":"law","careSystem":{"year":2041,"enabled":true,"attritionRetention":0.912673,"nursingSupportFactor":0.9792475037953621,"serviceResourceFactor":0.999192895569435,"retainedCapacity":0.8937327570314244,"initialCapacity":1,"unconstrainedCapacity":0.912673,"staffCapacity":0.8937327570314244,"resourceCapacity":0.999192895569435,"availableCapacity":0.8937327570314244,"safeStaffing":0.7757600331032763,"freshDemand":1.1578872359839651,"backlogIn":0.20043411274966774,"totalDemand":1.358321348733633,"served":0.8937327570314244,"unmet":0.46458859170220856,"backlogOut":0.23229429585110428,"unmetShare":0.3420314288186267,"policyUnmetVolume":0.01894024296857555,"policyUnmetShare":0.013943860181711488,"policyUnmetFreshShare":0.016357588528454804,"directCareTarget":0.046735967224156585,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":10.62672429685756,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":92.21595537048837,"severeStreak":5,"firstCriticalYear":2038,"requiredResourceBillion":1761.7534851646708,"backlogResourceBillion":259.9646225186892}},{"year":2042,"total":20639359,"children0to21":1980724,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":1099235,"workingAge15to64":12493056,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":881489,"age15to29":2434014,"age30to44":3408131,"age45to64":6650911,"ages":[57298,62736,63933,65217,66720,68453,70325,72387,74651,77045,79535,82207,84436,86269,88023,89732,97866,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"medium","eligible":5855604.956701031,"gross":58.120148453608245,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":2.025972080440287,"ledger":{"gross":58.120148453608245,"incremental":[56.094176373167954,56.094176373167954],"household":[-56.094176373167954,-56.094176373167954],"central":[56.094176373167954,56.094176373167954],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.025972080440287,"centralOverlap":2.025972080440287,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5609417637316795},"fiscal":{"need":56.094176373167954,"unassignedNeed":56.094176373167954,"cumulativeNeed":784.7054086027081,"budgetShare":0.014285686439456007,"supportEquivalent":0.9349029395527992,"nursingEquivalent":8.422549004980173,"careDisplacement":1.6828252911950385,"careDisplacementUnallocated":0,"supportRemaining":59.43905823626832,"cumulativeCareDisplacement":23.54116225808124,"cumulativeNhiReduction":7.847054086027081,"pathways":{"startYear":2027,"active":true,"requested":1.6828252911950385,"total":1.6828252911950385,"unallocated":0,"remainingToFinance":54.41135108197292,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1409.9269777944437,"serviceResourceFactor":0.9992049293555912,"nursingSupportFactor":0.9789436274875496}},"societyFundingNeed":56.094176373167954,"residentPopulation":20639359,"perResident":2717.825508687937,"employed":9399160.411628118,"perWorker":[5967.998620788658,5967.998620788658],"existingPerWorker":165208.1798252431,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2368699984049545,"existingDemandRatio":1.8652470672559331,"employmentChangePercent":-19.150759474352018,"centralPerWorker":5967.998620788657,"demand":1552.8181834905643,"unamplifiedDemand":1552.8181834905643,"plannedBudget":1559.2568870678883,"paidBenefits":1558.6959453041566,"expenditure":1566.968206997711,"revenue":1418.199239487998,"baselineRevenue":1419.3211230154616,"reserve":-438.0100251179745,"scenarioReserve":-438.0100251179745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":438.0100251179745,"healthDelta":0,"workingDemandShare":0.34666916539599507,"demandRatio":0.9958706588819808,"careVolumeRatio":1.1623603057911738,"staffingRatio":0.868,"careLoadRatio":1.8539683602438102,"careUnmetShare":0.37859040239101593,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":77.74826601784238,"multiplier":1,"policy":"law","careSystem":{"year":2042,"enabled":true,"attritionRetention":0.8852928099999999,"nursingSupportFactor":0.9789436274875496,"serviceResourceFactor":0.9992049293555912,"retainedCapacity":0.866651754810046,"initialCapacity":1,"unconstrainedCapacity":0.8852928099999999,"staffCapacity":0.866651754810046,"resourceCapacity":0.9992049293555912,"availableCapacity":0.866651754810046,"safeStaffing":0.7522537231751198,"freshDemand":1.1623603057911738,"backlogIn":0.23229429585110428,"totalDemand":1.394654601642278,"served":0.866651754810046,"unmet":0.5280028468322321,"backlogOut":0.26400142341611604,"unmetShare":0.37859040239101593,"policyUnmetVolume":0.01864105518995396,"policyUnmetShare":0.013366072981800045,"policyUnmetFreshShare":0.01603724344085005,"directCareTarget":0.04582069554528586,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":13.334824518995402,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":96.17250405644361,"severeStreak":6,"firstCriticalYear":2038,"requiredResourceBillion":1863.1443402954542,"backlogResourceBillion":310.3261568048898}},{"year":2043,"total":20423431,"children0to21":1884117,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":1074804,"workingAge15to64":12188114,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":809313,"age15to29":2326203,"age30to44":3340389,"age45to64":6521522,"ages":[56952,62199,63189,64194,65434,66924,68565,70393,72465,74727,77118,79599,82259,84479,86307,88058,89775,97913,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"medium","eligible":5949869.564948454,"gross":59.05577731958763,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":2.051076915383478,"ledger":{"gross":59.05577731958763,"incremental":[57.00470040420415,57.00470040420415],"household":[-57.00470040420415,-57.00470040420415],"central":[57.00470040420415,57.00470040420415],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.051076915383478,"centralOverlap":2.051076915383478,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5700470040420414},"fiscal":{"need":57.00470040420415,"unassignedNeed":57.00470040420415,"cumulativeNeed":841.7101090069123,"budgetShare":0.014517572557480811,"supportEquivalent":0.9500783400700692,"nursingEquivalent":8.559264324955578,"careDisplacement":1.7101410121261242,"careDisplacementUnallocated":0,"supportRemaining":59.42995299595796,"cumulativeCareDisplacement":25.251303270207366,"cumulativeNhiReduction":8.417101090069123,"pathways":{"startYear":2027,"active":true,"requested":1.7101410121261245,"total":1.7101410121261242,"unallocated":0,"remainingToFinance":55.29455939207803,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1452.2402331534806,"serviceResourceFactor":0.999215557010937,"nursingSupportFactor":0.978601839187611}},"societyFundingNeed":57.00470040420415,"residentPopulation":20423431,"perResident":2791.142213284543,"employed":9219894.398226893,"perWorker":[6182.793201532428,6182.793201532428],"existingPerWorker":174051.56798709938,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2609189456198246,"existingDemandRatio":1.9276121041283663,"employmentChangePercent":-20.692761142673277,"centralPerWorker":6182.793201532428,"demand":1604.7370766868648,"unamplifiedDemand":1604.7370766868648,"plannedBudget":1621.627162550604,"paidBenefits":1621.057115546562,"expenditure":1629.577545090923,"revenue":1460.7606626978416,"baselineRevenue":1461.9007567059255,"reserve":-606.826907511056,"scenarioReserve":-606.826907511056,"baselineReserve":-598.4098064209869,"months":0,"shortfall":606.826907511056,"healthDelta":0,"workingDemandShare":0.33899278263381866,"demandRatio":0.9895844826395401,"careVolumeRatio":1.1662370242071045,"staffingRatio":0.868,"careLoadRatio":1.9607581299088244,"careUnmetShare":0.41243455011329433,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":79.48666999273473,"multiplier":1,"policy":"law","careSystem":{"year":2043,"enabled":true,"attritionRetention":0.8587340256999999,"nursingSupportFactor":0.978601839187611,"serviceResourceFactor":0.999215557010937,"retainedCapacity":0.8403586969230011,"initialCapacity":1,"unconstrainedCapacity":0.8587340256999999,"staffCapacity":0.8403586969230011,"resourceCapacity":0.999215557010937,"availableCapacity":0.8403586969230011,"safeStaffing":0.729431348929165,"freshDemand":1.1662370242071045,"backlogIn":0.26400142341611604,"totalDemand":1.4302384476232206,"served":0.8403586969230011,"unmet":0.5898797507002195,"backlogOut":0.29493987535010974,"unmetShare":0.41243455011329433,"policyUnmetVolume":0.018375328776998767,"policyUnmetShare":0.012847737947147908,"policyUnmetFreshShare":0.015756084222666226,"directCareTarget":0.04501738349333208,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":15.964130307699886,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":7,"firstCriticalYear":2038,"requiredResourceBillion":1968.0018879219401,"backlogResourceBillion":363.26481123507494}},{"year":2044,"total":20202144,"children0to21":1806392,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":1051948,"workingAge15to64":11871795,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":754444,"age15to29":2200372,"age30to44":3273974,"age45to64":6397449,"ages":[56772,61841,62659,63456,64417,65644,67040,68636,70475,72545,74803,77185,79652,82305,84518,86346,88101,89828,97966,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"medium","eligible":6047825.985567011,"gross":60.02804948453609,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":2.0744791467627466,"ledger":{"gross":60.02804948453609,"incremental":[57.95357033777334,57.95357033777334],"household":[-57.95357033777334,-57.95357033777334],"central":[57.95357033777334,57.95357033777334],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0744791467627466,"centralOverlap":2.0744791467627466,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5795357033777333},"fiscal":{"need":57.95357033777334,"unassignedNeed":57.95357033777334,"cumulativeNeed":899.6636793446856,"budgetShare":0.014759224351289499,"supportEquivalent":0.965892838962889,"nursingEquivalent":8.701737287953955,"careDisplacement":1.7386071101332,"careDisplacementUnallocated":0,"supportRemaining":59.420464296622264,"cumulativeCareDisplacement":26.989910380340564,"cumulativeNhiReduction":8.996636793446855,"pathways":{"startYear":2027,"active":true,"requested":1.7386071101332001,"total":1.7386071101332,"unallocated":0,"remainingToFinance":56.21496322764014,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1495.822665569656,"serviceResourceFactor":0.9992257277573093,"nursingSupportFactor":0.9782456567801151}},"societyFundingNeed":57.95357033777334,"residentPopulation":20202144,"perResident":2868.6841524232946,"employed":9040824.290542193,"perWorker":[6410.208679578019,6410.208679578019],"existingPerWorker":183299.1490103953,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.285893758105676,"existingDemandRatio":1.9906010796503242,"employmentChangePercent":-22.23307767873782,"centralPerWorker":6410.208679578019,"demand":1657.175398808895,"unamplifiedDemand":1657.175398808895,"plannedBudget":1686.4922490526283,"paidBenefits":1685.9127133492505,"expenditure":1694.688755779942,"revenue":1504.5987080003476,"baselineRevenue":1505.7577794071033,"reserve":-796.9169552906505,"scenarioReserve":-796.9169552906505,"baselineReserve":-787.9203184972037,"months":0,"shortfall":796.9169552906505,"healthDelta":0,"workingDemandShare":0.33062644676722014,"demandRatio":0.9826166706308898,"careVolumeRatio":1.1692683401017503,"staffingRatio":0.868,"careLoadRatio":2.0701641341884445,"careUnmetShare":0.44348676817814964,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":81.71724541214898,"multiplier":1,"policy":"law","careSystem":{"year":2044,"enabled":true,"attritionRetention":0.8329720049289999,"nursingSupportFactor":0.9782456567801151,"serviceResourceFactor":0.9992257277573093,"retainedCapacity":0.8148512460412188,"initialCapacity":1,"unconstrainedCapacity":0.8329720049289999,"staffCapacity":0.8148512460412188,"resourceCapacity":0.9992257277573093,"availableCapacity":0.8148512460412188,"safeStaffing":0.707290881563778,"freshDemand":1.1692683401017503,"backlogIn":0.29493987535010974,"totalDemand":1.46420821545186,"served":0.8148512460412188,"unmet":0.6493569694106412,"backlogOut":0.3246784847053206,"unmetShare":0.44348676817814964,"policyUnmetVolume":0.018120758887781085,"policyUnmetShare":0.012375807413557607,"policyUnmetFreshShare":0.015497519488301725,"directCareTarget":0.044278627109433505,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":18.514875395878118,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":8,"firstCriticalYear":2038,"requiredResourceBillion":2075.1864650415027,"backlogResourceBillion":418.0110662326076}},{"year":2045,"total":19975846,"children0to21":1731893,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":1030853,"workingAge15to64":11562376,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":701040,"age15to29":2071084,"age30to44":3186875,"age45to64":6304417,"ages":[56699,61660,62306,62931,63683,64631,65765,67115,68722,70558,72624,74873,77241,79699,82346,84558,86391,88155,89887,98023,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"medium","eligible":6134421.960824742,"gross":60.887562886597934,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":2.0978535098244464,"ledger":{"gross":60.887562886597934,"incremental":[58.78970937677349,58.78970937677349],"household":[-58.78970937677349,-58.78970937677349],"central":[58.78970937677349,58.78970937677349],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0978535098244464,"centralOverlap":2.0978535098244464,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5878970937677348},"fiscal":{"need":58.78970937677349,"unassignedNeed":58.78970937677349,"cumulativeNeed":958.4533887214591,"budgetShare":0.014972166601327736,"supportEquivalent":0.9798284896128915,"nursingEquivalent":8.82728369020623,"careDisplacement":1.7636912813032044,"careDisplacementUnallocated":0,"supportRemaining":59.41210290623226,"cumulativeCareDisplacement":28.75360166164377,"cumulativeNhiReduction":9.58453388721459,"pathways":{"startYear":2027,"active":true,"requested":1.7636912813032046,"total":1.7636912813032044,"unallocated":0,"remainingToFinance":57.026018095470285,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1540.7153948981688,"serviceResourceFactor":0.9992374337463901,"nursingSupportFactor":0.9779317907744844}},"societyFundingNeed":58.78970937677349,"residentPopulation":19975846,"perResident":2943.0397779785394,"employed":8857376.782536855,"perWorker":[6637.3725336696625,6637.3725336696625],"existingPerWorker":193067.4412635024,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3125262488843443,"existingDemandRatio":2.0541394254788514,"employmentChangePercent":-23.811047523810945,"centralPerWorker":6637.3725336696625,"demand":1710.071071711144,"unamplifiedDemand":1710.071071711144,"plannedBudget":1753.9519390147334,"paidBenefits":1753.3640419209657,"expenditure":1762.403365624578,"revenue":1549.7547186017812,"baselineRevenue":1550.9305127893165,"reserve":-1009.5656023134476,"scenarioReserve":-1009.5656023134476,"baselineReserve":-999.981068426233,"months":0,"shortfall":1009.5656023134476,"healthDelta":0,"workingDemandShare":0.32288277532690646,"demandRatio":0.9749817162446087,"careVolumeRatio":1.1714470114740638,"staffingRatio":0.868,"careLoadRatio":2.181411480783071,"careUnmetShare":0.4718677595364406,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":83.9170245722994,"multiplier":1,"policy":"law","careSystem":{"year":2045,"enabled":true,"attritionRetention":0.8079828447811299,"nursingSupportFactor":0.9779317907744844,"serviceResourceFactor":0.9992374337463901,"retainedCapacity":0.7901521103118727,"initialCapacity":1,"unconstrainedCapacity":0.8079828447811299,"staffCapacity":0.7901521103118727,"resourceCapacity":0.9992374337463901,"availableCapacity":0.7901521103118727,"safeStaffing":0.6858520317507055,"freshDemand":1.1714470114740638,"backlogIn":0.3246784847053206,"totalDemand":1.4961254961793844,"served":0.7901521103118727,"unmet":0.7059733858675117,"backlogOut":0.35298669293375584,"unmetShare":0.4718677595364406,"policyUnmetVolume":0.017830734469257203,"policyUnmetShare":0.011917940383203865,"policyUnmetFreshShare":0.015221119089987948,"directCareTarget":0.04348891168567985,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":20.98478896881273,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":9,"firstCriticalYear":2038,"requiredResourceBillion":2184.034707166516,"backlogResourceBillion":473.9636354553718}},{"year":2046,"total":19744910,"children0to21":1655837,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":1011958,"workingAge15to64":11246979,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":643879,"age15to29":1945287,"age30to44":3141853,"age45to64":6159839,"ages":[56666,61594,62131,62583,63163,63903,64756,65845,67205,68810,70640,72697,74932,77290,79743,82387,84606,86446,88214,89950,98070,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"medium","eligible":6220303.338144329,"gross":61.73998350515463,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":2.1376298841711474,"ledger":{"gross":61.73998350515463,"incremental":[59.602353620983486,59.602353620983486],"household":[-59.602353620983486,-59.602353620983486],"central":[59.602353620983486,59.602353620983486],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.1376298841711474,"centralOverlap":2.1376298841711474,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5960235362098348},"fiscal":{"need":59.602353620983486,"unassignedNeed":59.602353620983486,"cumulativeNeed":1018.0557423424426,"budgetShare":0.015179125355519657,"supportEquivalent":0.9933725603497248,"nursingEquivalent":8.949302345493015,"careDisplacement":1.7880706086295044,"careDisplacementUnallocated":0,"supportRemaining":59.403976463790165,"cumulativeCareDisplacement":30.541672270273274,"cumulativeNhiReduction":10.180557423424425,"pathways":{"startYear":2027,"active":true,"requested":1.7880706086295046,"total":1.7880706086295044,"unallocated":0,"remainingToFinance":57.81428301235398,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1586.9558776858553,"serviceResourceFactor":0.9992494105531124,"nursingSupportFactor":0.9776267441362675}},"societyFundingNeed":59.602353620983486,"residentPopulation":19744910,"perResident":3018.618652654455,"employed":8680670.77145024,"perWorker":[6866.100004277203,6866.100004277203],"existingPerWorker":203162.93477376632,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3392443774706313,"existingDemandRatio":2.118427086765988,"employmentChangePercent":-25.331028688830216,"centralPerWorker":6866.100004277203,"demand":1763.5905497326848,"unamplifiedDemand":1763.5905497326848,"plannedBudget":1824.1100165753228,"paidBenefits":1823.5139930391128,"expenditure":1832.8244964538337,"revenue":1596.2663811005762,"baselineRevenue":1597.458428172996,"reserve":-1246.123717666705,"scenarioReserve":-1246.123717666705,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1246.123717666705,"healthDelta":0,"workingDemandShare":0.314497453365453,"demandRatio":0.966822468879229,"careVolumeRatio":1.1729217149539177,"staffingRatio":0.868,"careLoadRatio":2.2943612176285013,"careUnmetShare":0.49786732626621855,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":86.21827578726976,"multiplier":1,"policy":"law","careSystem":{"year":2046,"enabled":true,"attritionRetention":0.783743359437696,"nursingSupportFactor":0.9776267441362675,"serviceResourceFactor":0.9992494105531124,"retainedCapacity":0.7662084687254952,"initialCapacity":1,"unconstrainedCapacity":0.783743359437696,"staffCapacity":0.7662084687254952,"resourceCapacity":0.9992494105531124,"availableCapacity":0.7662084687254952,"safeStaffing":0.6650689508537299,"freshDemand":1.1729217149539177,"backlogIn":0.35298669293375584,"totalDemand":1.5259084078876737,"served":0.7662084687254952,"unmet":0.7596999391621785,"backlogOut":0.37984996958108924,"unmetShare":0.49786732626621855,"policyUnmetVolume":0.017534890712200824,"policyUnmetShare":0.011491443799352612,"policyUnmetFreshShare":0.014949753669527503,"directCareTarget":0.04271358191293573,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":23.37915312745048,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":10,"firstCriticalYear":2038,"requiredResourceBillion":2294.3369652032375,"backlogResourceBillion":530.7464154705524}},{"year":2047,"total":19509720,"children0to21":1605429,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":995649,"workingAge15to64":10939035,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":609780,"age15to29":1829401,"age30to44":3094818,"age45to64":6014816,"ages":[56589,61573,62071,62415,62820,63387,64032,64839,65938,67296,68896,70715,72758,74985,77335,79787,82436,84664,86510,88279,90002,98102,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"medium","eligible":6294308.263917526,"gross":62.47452371134021,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":2.164759691324736,"ledger":{"gross":62.47452371134021,"incremental":[60.30976402001548,60.30976402001548],"household":[-60.30976402001548,-60.30976402001548],"central":[60.30976402001548,60.30976402001548],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.164759691324736,"centralOverlap":2.164759691324736,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6030976402001547},"fiscal":{"need":60.30976402001548,"unassignedNeed":60.30976402001548,"cumulativeNeed":1078.365506362458,"budgetShare":0.015359283863906555,"supportEquivalent":1.0051627336669247,"nursingEquivalent":9.055520123125447,"careDisplacement":1.809292920600464,"careDisplacementUnallocated":0,"supportRemaining":59.396902359799846,"cumulativeCareDisplacement":32.35096519087374,"cumulativeNhiReduction":10.783655063624579,"pathways":{"startYear":2027,"active":true,"requested":1.8092929206004642,"total":1.809292920600464,"unallocated":0,"remainingToFinance":58.500471099415016,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1634.5861672206233,"serviceResourceFactor":0.9992626232350443,"nursingSupportFactor":0.9773611996921864}},"societyFundingNeed":60.30976402001548,"residentPopulation":19509720,"perResident":3091.267533312394,"employed":8494891.679037282,"perWorker":[7099.533025105075,7099.533025105075],"existingPerWorker":213830.0881638235,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3685329916597468,"existingDemandRatio":2.181938062066874,"employmentChangePercent":-26.9290542431712,"centralPerWorker":7099.533025105075,"demand":1816.4634366706725,"unamplifiedDemand":1816.4634366706725,"plannedBudget":1897.0744172383359,"paidBenefits":1896.4713195981358,"expenditure":1906.0611381152983,"revenue":1644.1759857377858,"baselineRevenue":1645.382181018186,"reserve":-1508.0088700442175,"scenarioReserve":-1508.0088700442175,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1508.0088700442175,"healthDelta":0,"workingDemandShare":0.30677799254430566,"demandRatio":0.9575077393721788,"careVolumeRatio":1.1728992253424715,"staffingRatio":0.868,"careLoadRatio":2.4075808774005836,"careUnmetShare":0.5214807761877704,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":88.87828793073653,"multiplier":1,"policy":"law","careSystem":{"year":2047,"enabled":true,"attritionRetention":0.7602310586545651,"nursingSupportFactor":0.9773611996921864,"serviceResourceFactor":0.9992626232350443,"retainedCapacity":0.7430203395298867,"initialCapacity":1,"unconstrainedCapacity":0.7602310586545651,"staffCapacity":0.7430203395298867,"resourceCapacity":0.9992626232350443,"availableCapacity":0.7430203395298867,"safeStaffing":0.6449416547119416,"freshDemand":1.1728992253424715,"backlogIn":0.37984996958108924,"totalDemand":1.5527491949235608,"served":0.7430203395298867,"unmet":0.8097288553936741,"backlogOut":0.40486442769683706,"unmetShare":0.5214807761877704,"policyUnmetVolume":0.01721071912467842,"policyUnmetShare":0.01108403029990022,"policyUnmetFreshShare":0.014673655462303772,"directCareTarget":0.041924729892296494,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":25.697966047011334,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":11,"firstCriticalYear":2038,"requiredResourceBillion":2404.735273036708,"backlogResourceBillion":588.2718363660352}},{"year":2048,"total":19270638,"children0to21":1571043,"workingAge22to64":10060325,"seniors65plus":7639270,"children0to14":981647,"workingAge15to64":10649721,"workingAge22to59":8521913,"age60to64":1538412,"age15to21":589396,"age15to29":1724788,"age30to44":3052611,"age45to64":5872322,"ages":[56424,61505,62057,62360,62658,63049,63519,64118,64937,66033,67385,68975,70779,72814,75034,77380,79839,82498,84729,86577,88334,90039,98132,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"medium","eligible":6347682.082474227,"gross":63.004288659793815,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":2.19670695142893,"ledger":{"gross":63.004288659793815,"incremental":[60.807581708364886,60.807581708364886],"household":[-60.807581708364886,-60.807581708364886],"central":[60.807581708364886,60.807581708364886],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.19670695142893,"centralOverlap":2.19670695142893,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6080758170836488},"fiscal":{"need":60.807581708364886,"unassignedNeed":60.807581708364886,"cumulativeNeed":1139.173088070823,"budgetShare":0.015486064714604208,"supportEquivalent":1.0134596951394148,"nursingEquivalent":9.130267523778512,"careDisplacement":1.8242274512509464,"careDisplacementUnallocated":0,"supportRemaining":59.39192418291635,"cumulativeCareDisplacement":34.175192642124685,"cumulativeNhiReduction":11.391730880708227,"pathways":{"startYear":2027,"active":true,"requested":1.8242274512509464,"total":1.8242274512509464,"unallocated":0,"remainingToFinance":58.98335425711394,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1683.6499817418871,"serviceResourceFactor":0.9992781909434371,"nursingSupportFactor":0.9771743311905537}},"societyFundingNeed":60.807581708364886,"residentPopulation":19270638,"perResident":3155.452440566051,"employed":8309560.035450573,"perWorker":[7317.785953641972,7317.785953641972],"existingPerWorker":225014.33900868343,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.399055963702175,"existingDemandRatio":2.245970160756616,"employmentChangePercent":-28.523230953978075,"centralPerWorker":7317.785953641971,"demand":1869.7701588298828,"unamplifiedDemand":1869.7701588298828,"plannedBudget":1972.9573939278691,"paidBenefits":1972.3493181107856,"expenditure":1982.226831183463,"revenue":1693.5274948145645,"baselineRevenue":1694.7436464487316,"reserve":-1796.7082064131162,"scenarioReserve":-1796.7082064131162,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1796.7082064131162,"healthDelta":0,"workingDemandShare":0.2997882227193118,"demandRatio":0.9476992075877748,"careVolumeRatio":1.172154984104932,"staffingRatio":0.868,"careLoadRatio":2.521319723024632,"careUnmetShare":0.5430671793830096,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":91.5508495003889,"multiplier":1,"policy":"law","careSystem":{"year":2048,"enabled":true,"attritionRetention":0.7374241268949281,"nursingSupportFactor":0.9771743311905537,"serviceResourceFactor":0.9992781909434371,"retainedCapacity":0.7205919280023294,"initialCapacity":1,"unconstrainedCapacity":0.7374241268949281,"staffCapacity":0.7205919280023294,"resourceCapacity":0.9992781909434371,"availableCapacity":0.7205919280023294,"safeStaffing":0.625473793506022,"freshDemand":1.172154984104932,"backlogIn":0.40486442769683706,"totalDemand":1.577019411801769,"served":0.7205919280023294,"unmet":0.8564274837994397,"backlogOut":0.42821374189971984,"unmetShare":0.5430671793830096,"policyUnmetVolume":0.016832198892598682,"policyUnmetShare":0.010673425302588782,"policyUnmetFreshShare":0.014360045489591891,"directCareTarget":0.04102870139883398,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":27.940807199767058,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":12,"firstCriticalYear":2038,"requiredResourceBillion":2515.592115435169,"backlogResourceBillion":645.8219566052857}},{"year":2049,"total":19028036,"children0to21":1544504,"workingAge22to64":9795520,"seniors65plus":7688012,"children0to14":969720,"workingAge15to64":10370304,"workingAge22to59":8310410,"age60to64":1485110,"age15to21":574784,"age15to29":1622584,"age30to44":3014440,"age45to64":5733280,"ages":[56147,61343,61997,62351,62607,62891,63186,63610,64219,65036,66125,67467,69042,70836,72863,75082,77433,79902,82565,84798,86632,88372,90074,98173,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"medium","eligible":6388183.16701031,"gross":63.40628453608248,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":2.2308610810054943,"ledger":{"gross":63.40628453608248,"incremental":[61.17542345507699,61.17542345507699],"household":[-61.17542345507699,-61.17542345507699],"central":[61.17542345507699,61.17542345507699],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2308610810054943,"centralOverlap":2.2308610810054943,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6117542345507698},"fiscal":{"need":61.17542345507699,"unassignedNeed":61.17542345507699,"cumulativeNeed":1200.3485115259,"budgetShare":0.015579744169275453,"supportEquivalent":1.0195903909179498,"nursingEquivalent":9.185499017278827,"careDisplacement":1.8352627036523095,"careDisplacementUnallocated":0,"supportRemaining":59.38824576544923,"cumulativeCareDisplacement":36.010455345777,"cumulativeNhiReduction":12.003485115258997,"pathways":{"startYear":2027,"active":true,"requested":1.8352627036523095,"total":1.8352627036523095,"unallocated":0,"remainingToFinance":59.340160751424676,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1734.1886089082345,"serviceResourceFactor":0.9992949752644631,"nursingSupportFactor":0.9770362524568029}},"societyFundingNeed":61.17542345507699,"residentPopulation":19028036,"perResident":3215.015120587169,"employed":8133847.670844436,"perWorker":[7521.092837078655,7521.092837078655],"existingPerWorker":236463.08053136792,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4292792284529527,"existingDemandRatio":2.3103359481330537,"employmentChangePercent":-30.03466501906721,"centralPerWorker":7521.092837078655,"demand":1923.354676820767,"unamplifiedDemand":1923.354676820767,"plannedBudget":2051.875689684984,"paidBenefits":2051.263935450433,"expenditure":2061.4377739152906,"revenue":1744.3624473730922,"baselineRevenue":1745.5859558421937,"reserve":-2113.783532955315,"scenarioReserve":-2113.783532955315,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2113.783532955315,"healthDelta":0,"workingDemandShare":0.29328225985302603,"demandRatio":0.9373641329685287,"careVolumeRatio":1.170628161019512,"staffingRatio":0.868,"careLoadRatio":2.635639705150068,"careUnmetShare":0.5628864861658709,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":94.2524337656398,"multiplier":1,"policy":"law","careSystem":{"year":2049,"enabled":true,"attritionRetention":0.7153014030880802,"nursingSupportFactor":0.9770362524568029,"serviceResourceFactor":0.9992949752644631,"retainedCapacity":0.6988754022502709,"initialCapacity":1,"unconstrainedCapacity":0.7153014030880802,"staffCapacity":0.6988754022502709,"resourceCapacity":0.9992949752644631,"availableCapacity":0.6988754022502709,"safeStaffing":0.6066238491532351,"freshDemand":1.170628161019512,"backlogIn":0.42821374189971984,"totalDemand":1.5988419029192318,"served":0.6988754022502709,"unmet":0.8999665006689609,"backlogOut":0.4499832503344805,"unmetShare":0.5628864861658709,"policyUnmetVolume":0.016426000837809318,"policyUnmetShare":0.010273686727760916,"policyUnmetFreshShare":0.014031783434548292,"directCareTarget":0.04009080981299512,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":30.112459774972912,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":13,"firstCriticalYear":2038,"requiredResourceBillion":2626.9144668436375,"backlogResourceBillion":703.5597900228705}},{"year":2050,"total":18782202,"children0to21":1519242,"workingAge22to64":9554091,"seniors65plus":7708869,"children0to14":959549,"workingAge15to64":10113784,"workingAge22to59":8075418,"age60to64":1478673,"age15to21":559693,"age15to29":1531718,"age30to44":2972777,"age45to64":5609289,"ages":[55685,61063,61843,62297,62604,62847,63031,63278,63714,64319,65131,66211,67536,69102,70888,72914,75138,77499,79972,82639,84857,86674,88410,90123,98228,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"medium","eligible":6405513.82886598,"gross":63.57830103092783,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":2.2607615261638987,"ledger":{"gross":63.57830103092783,"incremental":[61.317539504763936,61.317539504763936],"household":[-61.317539504763936,-61.317539504763936],"central":[61.317539504763936,61.317539504763936],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2607615261638987,"centralOverlap":2.2607615261638987,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6131753950476393},"fiscal":{"need":61.317539504763936,"unassignedNeed":61.317539504763936,"cumulativeNeed":1261.666051030664,"budgetShare":0.015615937326125385,"supportEquivalent":1.0219589917460656,"nursingEquivalent":9.206837763478068,"careDisplacement":1.8395261851429179,"careDisplacementUnallocated":0,"supportRemaining":59.38682460495236,"cumulativeCareDisplacement":37.84998153091991,"cumulativeNhiReduction":12.616660510306636,"pathways":{"startYear":2027,"active":true,"requested":1.839526185142918,"total":1.8395261851429179,"unallocated":0,"remainingToFinance":59.47801331962102,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1786.2481301085609,"serviceResourceFactor":0.9993139198331499,"nursingSupportFactor":0.9769829055913049}},"societyFundingNeed":61.317539504763936,"residentPopulation":18782202,"perResident":3264.661912632179,"employed":7946768.207259557,"perWorker":[7716.034733308182,7716.034733308182],"existingPerWorker":248820.3055799356,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.462926716890796,"existingDemandRatio":2.3751559083522404,"employmentChangePercent":-31.643876042859386,"centralPerWorker":7716.034733308182,"demand":1977.31729370324,"unamplifiedDemand":1977.31729370324,"plannedBudget":2133.950717272384,"paidBenefits":2133.337541877336,"expenditure":2143.8165954961396,"revenue":1796.7271837273643,"baselineRevenue":1797.9535345174595,"reserve":-2460.8729447240903,"scenarioReserve":-2460.8729447240903,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2460.8729447240903,"healthDelta":0,"workingDemandShare":0.2883377967375452,"demandRatio":0.9265993247635294,"careVolumeRatio":1.1684193203845776,"staffingRatio":0.868,"careLoadRatio":2.75054692402883,"careUnmetShare":0.5811473992120054,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":96.58805845579657,"multiplier":1,"policy":"law","careSystem":{"year":2050,"enabled":true,"attritionRetention":0.6938423609954378,"nursingSupportFactor":0.9769829055913049,"serviceResourceFactor":0.9993139198331499,"retainedCapacity":0.6778721258676539,"initialCapacity":1,"unconstrainedCapacity":0.6938423609954378,"staffCapacity":0.6778721258676539,"resourceCapacity":0.9993139198331499,"availableCapacity":0.6778721258676539,"safeStaffing":0.5883930052531235,"freshDemand":1.1684193203845776,"backlogIn":0.4499832503344805,"totalDemand":1.6184025707190581,"served":0.6778721258676539,"unmet":0.9405304448514042,"backlogOut":0.47026522242570207,"unmetShare":0.5811473992120054,"policyUnmetVolume":0.01597023512778395,"policyUnmetShare":0.009867900247271823,"policyUnmetFreshShare":0.0136682395174084,"directCareTarget":0.039052112906881147,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":32.21278741323461,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2038,"requiredResourceBillion":2738.824440358692,"backlogResourceBillion":761.5071466554523}},{"year":2051,"total":18533499,"children0to21":1495091,"workingAge22to64":9346568,"seniors65plus":7691840,"children0to14":950747,"workingAge15to64":9890912,"workingAge22to59":7854373,"age60to64":1492195,"age15to21":544344,"age15to29":1442982,"age30to44":2928483,"age45to64":5519447,"ages":[55038,60589,61572,62150,62555,62849,62991,63127,63384,63819,64418,65219,66282,67599,69155,70941,72972,75207,77573,80048,82702,84901,86714,88461,90187,98304,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"medium","eligible":6391363.958762887,"gross":63.4378556701031,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":2.291085645069132,"ledger":{"gross":63.4378556701031,"incremental":[61.146770025033966,61.146770025033966],"household":[-61.146770025033966,-61.146770025033966],"central":[61.146770025033966,61.146770025033966],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.291085645069132,"centralOverlap":2.291085645069132,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6114677002503396},"fiscal":{"need":61.146770025033966,"unassignedNeed":61.146770025033966,"cumulativeNeed":1322.812821055698,"budgetShare":0.015572446907001979,"supportEquivalent":1.0191128337505662,"nursingEquivalent":9.18119670045555,"careDisplacement":1.8344031007510186,"careDisplacementUnallocated":0,"supportRemaining":59.38853229974966,"cumulativeCareDisplacement":39.68438463167093,"cumulativeNhiReduction":13.228128210556974,"pathways":{"startYear":2027,"active":true,"requested":1.8344031007510189,"total":1.8344031007510186,"unallocated":0,"remainingToFinance":59.31236692428295,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1839.875779925115,"serviceResourceFactor":0.9993357578329066,"nursingSupportFactor":0.9770470082488611}},"societyFundingNeed":61.146770025033966,"residentPopulation":18533499,"perResident":3299.2566608730476,"employed":7767004.769508395,"perWorker":[7872.631965552943,7872.631965552943],"existingPerWorker":261601.4317787483,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4967854235107168,"existingDemandRatio":2.4406721541570726,"employmentChangePercent":-33.190156431741855,"centralPerWorker":7872.631965552943,"demand":2031.859568335763,"unamplifiedDemand":2031.859568335763,"plannedBudget":2219.308745963279,"paidBenefits":2218.6972782630287,"expenditure":2229.4907034903963,"revenue":1850.6692051524824,"baselineRevenue":1851.8921405529832,"reserve":-2839.6944430620038,"scenarioReserve":-2839.6944430620038,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2839.6944430620038,"healthDelta":0,"workingDemandShare":0.2848562114276864,"demandRatio":0.9155371338176949,"careVolumeRatio":1.1656786135672688,"staffingRatio":0.868,"careLoadRatio":2.8661615120656956,"careUnmetShare":0.5980429826201339,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":98.29202547929893,"multiplier":1,"policy":"law","careSystem":{"year":2051,"enabled":true,"attritionRetention":0.6730270901655747,"nursingSupportFactor":0.9770470082488611,"serviceResourceFactor":0.9993357578329066,"retainedCapacity":0.6575791049167113,"initialCapacity":1,"unconstrainedCapacity":0.6730270901655747,"staffCapacity":0.6575791049167113,"resourceCapacity":0.9993357578329066,"availableCapacity":0.6575791049167113,"safeStaffing":0.5707786630677054,"freshDemand":1.1656786135672688,"backlogIn":0.47026522242570207,"totalDemand":1.6359438359929708,"served":0.6575791049167113,"unmet":0.9783647310762594,"backlogOut":0.48918236553812977,"unmetShare":0.5980429826201339,"policyUnmetVolume":0.015447985248863372,"policyUnmetShare":0.009442857944745328,"policyUnmetFreshShare":0.013252353666838464,"directCareTarget":0.03786386761953847,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":34.24208950832887,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2038,"requiredResourceBillion":2851.564829048319,"backlogResourceBillion":819.7052607125559}},{"year":2052,"total":18282197,"children0to21":1471941,"workingAge22to64":9131857,"seniors65plus":7678399,"children0to14":942892,"workingAge15to64":9660906,"workingAge22to59":7630367,"age60to64":1501490,"age15to21":529049,"age15to29":1371436,"age30to44":2866378,"age45to64":5423092,"ages":[54219,59918,61109,61889,62415,62806,62997,63089,63237,63491,63921,64507,65292,66347,67655,69209,71001,73044,75282,77651,80113,82749,84943,86768,88527,90271,98407,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"medium","eligible":6380195.4577319585,"gross":63.327002061855666,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":2.3170069463973224,"ledger":{"gross":63.327002061855666,"incremental":[61.009995115458345,61.009995115458345],"household":[-61.009995115458345,-61.009995115458345],"central":[61.009995115458345,61.009995115458345],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3170069463973224,"centralOverlap":2.3170069463973224,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6100999511545834},"fiscal":{"need":61.009995115458345,"unassignedNeed":61.009995115458345,"cumulativeNeed":1383.8228161711563,"budgetShare":0.015537613995685415,"supportEquivalent":1.0168332519243057,"nursingEquivalent":9.160659927245998,"careDisplacement":1.83029985346375,"careDisplacementUnallocated":0,"supportRemaining":59.38990004884542,"cumulativeCareDisplacement":41.51468448513468,"cumulativeNhiReduction":13.838228161711557,"pathways":{"startYear":2027,"active":true,"requested":1.8302998534637502,"total":1.83029985346375,"unallocated":0,"remainingToFinance":59.179695261994596,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1895.1114768830753,"serviceResourceFactor":0.9993565472131027,"nursingSupportFactor":0.977098350181885}},"societyFundingNeed":61.009995115458345,"residentPopulation":18282197,"perResident":3337.1260092787725,"employed":7579781.666206528,"perWorker":[8049.0438646093835,8049.0438646093835],"existingPerWorker":275166.15398740873,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5337565163874494,"existingDemandRatio":2.5053445875727602,"employmentChangePercent":-34.80060300865999,"centralPerWorker":8049.043864609383,"demand":2085.699369154323,"unamplifiedDemand":2085.699369154323,"plannedBudget":2308.08109580181,"paidBenefits":2307.4709958506555,"expenditure":2318.588223834844,"revenue":1906.2287048672638,"baselineRevenue":1907.448904769573,"reserve":-3252.053962029584,"scenarioReserve":-3252.053962029584,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3252.053962029584,"healthDelta":0,"workingDemandShare":0.28131318265631605,"demandRatio":0.9036508175332404,"careVolumeRatio":1.1617150756740822,"staffingRatio":0.868,"careLoadRatio":2.981657874186612,"careUnmetShare":0.6136130363269204,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":100.2024013297624,"multiplier":1,"policy":"law","careSystem":{"year":2052,"enabled":true,"attritionRetention":0.6528362774606075,"nursingSupportFactor":0.977098350181885,"serviceResourceFactor":0.9993565472131027,"retainedCapacity":0.6378852496456429,"initialCapacity":1,"unconstrainedCapacity":0.6528362774606075,"staffCapacity":0.6378852496456429,"resourceCapacity":0.9993565472131027,"availableCapacity":0.6378852496456429,"safeStaffing":0.553684396692418,"freshDemand":1.1617150756740822,"backlogIn":0.48918236553812977,"totalDemand":1.650897441212212,"served":0.6378852496456429,"unmet":1.013012191566569,"backlogOut":0.5065060957832845,"unmetShare":0.6136130363269204,"policyUnmetVolume":0.014951027814964601,"policyUnmetShare":0.009056303221347562,"policyUnmetFreshShare":0.012869788925041974,"directCareTarget":0.036770825500119925,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":36.21147503543571,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2038,"requiredResourceBillion":2963.9589119361685,"backlogResourceBillion":878.2595427818457}},{"year":2053,"total":18028545,"children0to21":1449972,"workingAge22to64":8887674,"seniors65plus":7690899,"children0to14":935543,"workingAge15to64":9402103,"workingAge22to59":7398633,"age60to64":1489041,"age15to21":514429,"age15to29":1301664,"age30to44":2807895,"age45to64":5292544,"ages":[53205,59061,60447,61433,62161,62672,62957,63099,63202,63347,63596,64014,64583,65358,66408,67710,69272,71075,73124,75365,77719,80164,82795,84999,86838,88614,90384,98545,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"medium","eligible":6390582.055670103,"gross":63.43009484536083,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":2.3346890172960753,"ledger":{"gross":63.43009484536083,"incremental":[61.09540582806475,61.09540582806475],"household":[-61.09540582806475,-61.09540582806475],"central":[61.09540582806475,61.09540582806475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3346890172960753,"centralOverlap":2.3346890172960753,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6109540582806474},"fiscal":{"need":61.09540582806475,"unassignedNeed":61.09540582806475,"cumulativeNeed":1444.918221999221,"budgetShare":0.015559365819809696,"supportEquivalent":1.018256763801079,"nursingEquivalent":9.173484358568281,"careDisplacement":1.8328621748419422,"careDisplacementUnallocated":0,"supportRemaining":59.38904594171935,"cumulativeCareDisplacement":43.34754665997662,"cumulativeNhiReduction":14.449182219992204,"pathways":{"startYear":2027,"active":true,"requested":1.8328621748419425,"total":1.8328621748419422,"unallocated":0,"remainingToFinance":59.26254365322281,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1951.9997189723847,"serviceResourceFactor":0.9993744139939806,"nursingSupportFactor":0.9770662891035793}},"societyFundingNeed":61.09540582806475,"residentPopulation":18028545,"perResident":3388.815116697701,"employed":7390632.444237236,"perWorker":[8266.600495834862,8266.600495834862],"existingPerWorker":289554.8164066338,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.573010105840572,"existingDemandRatio":2.5705624270510805,"employmentChangePercent":-36.427617579377966,"centralPerWorker":8266.600495834862,"demand":2139.9932205200244,"unamplifiedDemand":2139.9932205200244,"plannedBudget":2400.4043396338825,"paidBenefits":2399.793385575602,"expenditure":2411.244130399316,"revenue":1963.4504637960988,"baselineRevenue":1964.67237191266,"reserve":-3699.8476286328014,"scenarioReserve":-3699.8476286328014,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3699.8476286328014,"healthDelta":0,"workingDemandShare":0.2757676373249066,"demandRatio":0.8915136442581265,"careVolumeRatio":1.157239071820495,"staffingRatio":0.868,"careLoadRatio":3.0978974591228408,"careUnmetShare":0.6281110824613607,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":102.8488556173415,"multiplier":1,"policy":"law","careSystem":{"year":2053,"enabled":true,"attritionRetention":0.6332511891367892,"nursingSupportFactor":0.9770662891035793,"serviceResourceFactor":0.9993744139939806,"retainedCapacity":0.6187283894403115,"initialCapacity":1,"unconstrainedCapacity":0.6332511891367892,"staffCapacity":0.6187283894403115,"resourceCapacity":0.9993744139939806,"availableCapacity":0.6187283894403115,"safeStaffing":0.5370562420341903,"freshDemand":1.157239071820495,"backlogIn":0.5065060957832845,"totalDemand":1.6637451676037796,"served":0.6187283894403115,"unmet":1.045016778163468,"backlogOut":0.522508389081734,"unmetShare":0.6281110824613607,"policyUnmetVolume":0.01452279969647774,"policyUnmetShare":0.00872898084349919,"policyUnmetFreshShare":0.012549524164986404,"directCareTarget":0.035855783328532585,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":38.12716105596885,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":17,"firstCriticalYear":2038,"requiredResourceBillion":3076.635991683239,"backlogResourceBillion":936.6427711632148}},{"year":2054,"total":17772611,"children0to21":1429353,"workingAge22to64":8669432,"seniors65plus":7673826,"children0to14":928191,"workingAge15to64":9170594,"workingAge22to59":7168299,"age60to64":1501133,"age15to21":501162,"age15to29":1229104,"age30to44":2754907,"age45to64":5186583,"ages":[51952,57996,59600,60780,61712,62423,62828,63061,63215,63315,63454,63691,64092,64652,65420,66466,67776,69349,71157,73209,75435,77770,80213,82855,85072,86930,88732,90532,98712,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"medium","eligible":6376395.624742269,"gross":63.28928659793815,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":2.3474658877037684,"ledger":{"gross":63.28928659793815,"incremental":[60.94182071023438,60.94182071023438],"household":[-60.94182071023438,-60.94182071023438],"central":[60.94182071023438,60.94182071023438],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3474658877037684,"centralOverlap":2.3474658877037684,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6094182071023437},"fiscal":{"need":60.94182071023438,"unassignedNeed":60.94182071023438,"cumulativeNeed":1505.8600427094555,"budgetShare":0.015520251798052866,"supportEquivalent":1.0156970118372397,"nursingEquivalent":9.150423530065222,"careDisplacement":1.8282546213070312,"careDisplacementUnallocated":0,"supportRemaining":59.390581792897656,"cumulativeCareDisplacement":45.175801281283654,"cumulativeNhiReduction":15.058600427094548,"pathways":{"startYear":2027,"active":true,"requested":1.8282546213070314,"total":1.8282546213070312,"unallocated":0,"remainingToFinance":59.11356608892735,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2010.5994394874094,"serviceResourceFactor":0.9993941617745477,"nursingSupportFactor":0.9771239411748369}},"societyFundingNeed":60.94182071023438,"residentPopulation":17772611,"perResident":3428.9739819452743,"employed":7208227.191861928,"perWorker":[8454.481121105277,8454.481121105277],"existingPerWorker":304453.77328249515,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6128153586035119,"existingDemandRatio":2.636122483170989,"employmentChangePercent":-37.99662220070438,"centralPerWorker":8454.481121105277,"demand":2194.571967239848,"unamplifiedDemand":2194.571967239848,"plannedBudget":2496.4205132192383,"paidBenefits":2495.811095012136,"expenditure":2507.6053621805613,"revenue":2022.393706655835,"baselineRevenue":2023.61254307004,"reserve":-4185.059284157528,"scenarioReserve":-4185.059284157528,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4185.059284157528,"healthDelta":0,"workingDemandShare":0.2717817062572083,"demandRatio":0.8790874596723515,"careVolumeRatio":1.1521878559039342,"staffingRatio":0.868,"careLoadRatio":3.2145406253878486,"careUnmetShare":0.641605483651372,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":105.00317667870283,"multiplier":1,"policy":"law","careSystem":{"year":2054,"enabled":true,"attritionRetention":0.6142536534626856,"nursingSupportFactor":0.9771239411748369,"serviceResourceFactor":0.9993941617745477,"retainedCapacity":0.6002019507525018,"initialCapacity":1,"unconstrainedCapacity":0.6142536534626856,"staffCapacity":0.6002019507525018,"resourceCapacity":0.9993941617745477,"availableCapacity":0.6002019507525018,"safeStaffing":0.5209752932531716,"freshDemand":1.1521878559039342,"backlogIn":0.522508389081734,"totalDemand":1.6746962449856682,"served":0.6002019507525018,"unmet":1.0744942942331663,"backlogOut":0.5372471471165832,"unmetShare":0.641605483651372,"policyUnmetVolume":0.014051702710183744,"policyUnmetShare":0.008390597848569247,"policyUnmetFreshShare":0.012195669862497953,"directCareTarget":0.03484477103570844,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":39.979804924749814,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":18,"firstCriticalYear":2038,"requiredResourceBillion":3189.7935862238546,"backlogResourceBillion":995.2216189840068}},{"year":2055,"total":17514522,"children0to21":1409719,"workingAge22to64":8427728,"seniors65plus":7677075,"children0to14":920397,"workingAge15to64":8917050,"workingAge22to59":6933936,"age60to64":1493792,"age15to21":489322,"age15to29":1181078,"age30to44":2701870,"age45to64":5034102,"ages":[50534,56676,58544,59940,61066,61982,62583,62934,63180,63331,63425,63553,63770,64163,64716,65481,66533,67854,69434,71246,73283,75491,77823,80277,82931,85167,87053,88882,90711,98912,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"medium","eligible":6379095.309278351,"gross":63.3160824742268,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":2.3507965282521703,"ledger":{"gross":63.3160824742268,"incremental":[60.965285945974635,60.965285945974635],"household":[-60.965285945974635,-60.965285945974635],"central":[60.965285945974635,60.965285945974635],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3507965282521703,"centralOverlap":2.3507965282521703,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6096528594597463},"fiscal":{"need":60.965285945974635,"unassignedNeed":60.965285945974635,"cumulativeNeed":1566.82532865543,"budgetShare":0.015526227765999755,"supportEquivalent":1.0160880990995773,"nursingEquivalent":9.15394683873493,"careDisplacement":1.828958578379239,"careDisplacementUnallocated":0,"supportRemaining":59.39034714054026,"cumulativeCareDisplacement":47.00475985966289,"cumulativeNhiReduction":15.668253286554295,"pathways":{"startYear":2027,"active":true,"requested":1.828958578379239,"total":1.828958578379239,"unallocated":0,"remainingToFinance":59.1363273675954,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2070.953518459743,"serviceResourceFactor":0.9994115810685805,"nursingSupportFactor":0.9771151329031627}},"societyFundingNeed":60.965285945974635,"residentPopulation":17514522,"perResident":3480.84212323777,"employed":7015073.61145738,"perWorker":[8690.612432976182,8690.612432976182],"existingPerWorker":320663.4149963759,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6572227416617484,"existingDemandRatio":2.7020750278689287,"employmentChangePercent":-39.65808126689904,"centralPerWorker":8690.612432976182,"demand":2249.477460700883,"unamplifiedDemand":2249.477460700883,"plannedBudget":2596.277333748008,"paidBenefits":2595.667680888548,"expenditure":2607.8157760720264,"revenue":2083.1016136432213,"baselineRevenue":2084.320919362141,"reserve":-4709.773446586333,"scenarioReserve":-4709.773446586333,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4709.773446586333,"healthDelta":0,"workingDemandShare":0.26660758748828733,"demandRatio":0.8664241802910625,"careVolumeRatio":1.1466157087415894,"staffingRatio":0.868,"careLoadRatio":3.33212872041228,"careUnmetShare":0.654252932768951,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":107.82020966979475,"multiplier":1,"policy":"law","careSystem":{"year":2055,"enabled":true,"attritionRetention":0.595826043858805,"nursingSupportFactor":0.9771151329031627,"serviceResourceFactor":0.9994115810685805,"retainedCapacity":0.5821906440322618,"initialCapacity":1,"unconstrainedCapacity":0.595826043858805,"staffCapacity":0.5821906440322618,"resourceCapacity":0.9994115810685805,"availableCapacity":0.5821906440322618,"safeStaffing":0.5053414790200033,"freshDemand":1.1466157087415894,"backlogIn":0.5372471471165832,"totalDemand":1.6838628558581725,"served":0.5821906440322618,"unmet":1.1016722118259108,"backlogOut":0.5508361059129554,"unmetShare":0.654252932768951,"policyUnmetVolume":0.01363539982654316,"policyUnmetShare":0.008097690247816498,"policyUnmetFreshShare":0.011891865533141885,"directCareTarget":0.03397675866611967,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":41.780935596773816,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":19,"firstCriticalYear":2038,"requiredResourceBillion":3303.4708248690413,"backlogResourceBillion":1053.9933641681585}},{"year":2056,"total":17254411,"children0to21":1390821,"workingAge22to64":8199059,"seniors65plus":7664531,"children0to14":911748,"workingAge15to64":8678132,"workingAge22to59":6699537,"age60to64":1499522,"age15to21":479073,"age15to29":1148381,"age30to44":2602392,"age45to64":4927359,"ages":[48998,55181,57235,58892,60234,61341,62146,62693,63055,63298,63443,63526,63635,63843,64228,64778,65551,66614,67942,69524,71323,73341,75545,77890,80358,83030,85291,87208,89065,90921,99142,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"medium","eligible":6368672.150515464,"gross":63.21262680412371,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":2.3409883868633665,"ledger":{"gross":63.21262680412371,"incremental":[60.87163841726034,60.87163841726034],"household":[-60.87163841726034,-60.87163841726034],"central":[60.87163841726034,60.87163841726034],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3409883868633665,"centralOverlap":2.3409883868633665,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6087163841726033},"fiscal":{"need":60.87163841726034,"unassignedNeed":60.87163841726034,"cumulativeNeed":1627.6969670726903,"budgetShare":0.015502378245112908,"supportEquivalent":1.014527306954339,"nursingEquivalent":9.13988564823729,"careDisplacement":1.82614915251781,"careDisplacementUnallocated":0,"supportRemaining":59.3912836158274,"cumulativeCareDisplacement":48.8309090121807,"cumulativeNhiReduction":16.2769696707269,"pathways":{"startYear":2027,"active":true,"requested":1.8261491525178102,"total":1.82614915251781,"unallocated":0,"remainingToFinance":59.045489264742535,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2133.1205761356778,"serviceResourceFactor":0.999429597016374,"nursingSupportFactor":0.9771502858794068}},"societyFundingNeed":60.87163841726034,"residentPopulation":17254411,"perResident":3527.888516000943,"employed":6831621.840298461,"perWorker":[8910.276335582557,8910.276335582557],"existingPerWorker":337309.2334032905,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.7017246848708012,"existingDemandRatio":2.768010961984685,"employmentChangePercent":-41.236087782559125,"centralPerWorker":8910.27633558256,"demand":2304.3691258522504,"unamplifiedDemand":2304.3691258522504,"plannedBudget":2700.128427097928,"paidBenefits":2699.5197107137556,"expenditure":2712.0322487527383,"revenue":2145.6331141746605,"baselineRevenue":2146.8505469430056,"reserve":-5276.172581164412,"scenarioReserve":-5276.172581164412,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5276.172581164412,"healthDelta":0,"workingDemandShare":0.26203743936520063,"demandRatio":0.8534294527349442,"careVolumeRatio":1.1403838665325772,"staffingRatio":0.868,"careLoadRatio":3.450069099494932,"careUnmetShare":0.6660722729038817,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":110.44379605025405,"multiplier":1,"policy":"law","careSystem":{"year":2056,"enabled":true,"attritionRetention":0.5779512625430409,"nursingSupportFactor":0.9771502858794068,"serviceResourceFactor":0.999429597016374,"retainedCapacity":0.5647452414182964,"initialCapacity":1,"unconstrainedCapacity":0.5779512625430409,"staffCapacity":0.5647452414182964,"resourceCapacity":0.999429597016374,"availableCapacity":0.5647452414182964,"safeStaffing":0.4901988695510813,"freshDemand":1.1403838665325772,"backlogIn":0.5508361059129554,"totalDemand":1.6912199724455326,"served":0.5647452414182964,"unmet":1.126474731027236,"backlogOut":0.563237365513618,"unmetShare":0.6660722729038817,"policyUnmetVolume":0.01320602112474445,"policyUnmetShare":0.007808576849792236,"policyUnmetFreshShare":0.011580329669954335,"directCareTarget":0.03308665619986953,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":43.52547585817036,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":20,"firstCriticalYear":2038,"requiredResourceBillion":3417.441445728177,"backlogResourceBillion":1113.0723198759265}}],"firstBelowMonth":2038,"firstDepleted":2039}},"comparison":{"threshold":85,"fromYear":2026,"toYear":2056,"roles":[{"role":"student","name":"小禾","job":"學生","label":"學生","age":16,"series":{"current":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":20.25234876942734,"fatigue":20.25234876942734,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":20.649458228684058,"fatigue":20.649458228684058,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":21.24350960478486,"fatigue":21.24350960478486,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":22.053864414928285,"fatigue":22.053864414928285,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":22.66300873482683,"fatigue":22.66300873482683,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":23.162301641087005,"fatigue":23.162301641087005,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":23.67033274603603,"fatigue":23.67033274603603,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":24.223170586052607,"fatigue":24.223170586052607,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":24.766780862578074,"fatigue":24.766780862578074,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":25.23341734441773,"fatigue":25.23341734441773,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":25.763039100085344,"fatigue":25.763039100085344,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":26.261667799686766,"fatigue":26.261667799686766,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":26.77209446734888,"fatigue":26.77209446734888,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":27.337133306690685,"fatigue":27.337133306690685,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":35,"fatigue":35,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":24.27164382611447,"fatigue":24.27164382611447,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":24.373398797463537,"fatigue":24.373398797463537,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":24.463996524772334,"fatigue":24.463996524772334,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":24.543498404143694,"fatigue":24.543498404143694,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":25.887343497033783,"fatigue":25.887343497033783,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":27.340337061470603,"fatigue":27.340337061470603,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":27.86569078711819,"fatigue":27.86569078711819,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":28.39639578087243,"fatigue":28.39639578087243,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":28.973435330080388,"fatigue":28.973435330080388,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":29.525074613935793,"fatigue":29.525074613935793,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":29.978052928974265,"fatigue":29.978052928974265,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":30.50000365582507,"fatigue":30.50000365582507,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":39.97238993958175,"fatigue":39.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":54.97238993958176,"fatigue":54.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":69.97238993958175,"fatigue":69.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":84.97238993958176,"fatigue":84.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":99.97238993958175,"fatigue":99.97238993958175,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":114.97238993958176,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2046,"law":2043},"advanceYears":3},{"role":"worker","name":"阿哲","job":"上班族","label":"主要支付者","age":30,"series":{"current":[{"year":2026,"age":30,"index":35,"fatigue":35,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":35.66605419538006,"fatigue":35.66605419538006,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":36.44952921691465,"fatigue":36.44952921691465,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":37.22884554706134,"fatigue":37.22884554706134,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":38.021605719089976,"fatigue":38.021605719089976,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":38.86843406993978,"fatigue":38.86843406993978,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":39.66026528594695,"fatigue":39.66026528594695,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":40.53402787190225,"fatigue":40.53402787190225,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":41.42308230556305,"fatigue":41.42308230556305,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":42.39054852559206,"fatigue":42.39054852559206,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":43.341866509511625,"fatigue":43.341866509511625,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":44.15848035273102,"fatigue":44.15848035273102,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":45.085318425149346,"fatigue":45.085318425149346,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":45.957918649451834,"fatigue":45.957918649451834,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":46.851165317860534,"fatigue":46.851165317860534,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":47.839983286708694,"fatigue":47.839983286708694,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":125,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":30,"index":39.39261968179582,"fatigue":39.39261968179582,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":40.12219992605336,"fatigue":40.12219992605336,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":40.97624331984051,"fatigue":40.97624331984051,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":41.81066797763107,"fatigue":41.81066797763107,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":42.64561232811228,"fatigue":42.64561232811228,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":43.53404612046391,"fatigue":43.53404612046391,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":44.33759361259072,"fatigue":44.33759361259072,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":45.23741701793344,"fatigue":45.23741701793344,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":46.14914534039945,"fatigue":46.14914534039945,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":47.140813269619834,"fatigue":47.140813269619834,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":48.10016026086934,"fatigue":48.10016026086934,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":48.90311593728755,"fatigue":48.90311593728755,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":49.82228298088907,"fatigue":49.82228298088907,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":54.97238993958176,"fatigue":54.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":69.97238993958175,"fatigue":69.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":84.97238993958175,"fatigue":84.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":99.97238993958175,"fatigue":99.97238993958175,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":114.97238993958176,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":129.97238993958175,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2045,"law":2042},"advanceYears":3},{"role":"family","name":"宜安","job":"照顧者","label":"照顧者","age":42,"series":{"current":[{"year":2026,"age":42,"index":45,"fatigue":45,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":45.85635539406008,"fatigue":45.85635539406008,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":46.86368042174741,"fatigue":46.86368042174741,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":47.86565856050744,"fatigue":47.86565856050744,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":48.88492163882997,"fatigue":48.88492163882997,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":49.97370094706544,"fatigue":49.97370094706544,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":50.991769653360365,"fatigue":50.991769653360365,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":52.11517869244576,"fatigue":52.11517869244576,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":53.258248678581076,"fatigue":53.258248678581076,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":54.50213381861837,"fatigue":54.50213381861837,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":55.72525694080066,"fatigue":55.72525694080066,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":56.7751890249399,"fatigue":56.7751890249399,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":57.96683797519202,"fatigue":57.96683797519202,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":59.08875254929522,"fatigue":59.08875254929522,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":60.23721255153498,"fatigue":60.23721255153498,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":61.50854994005404,"fatigue":61.50854994005404,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":62.71880547583278,"fatigue":62.71880547583278,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":75,"fatigue":75,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":89.99999999999999,"fatigue":89.99999999999999,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":105,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":42,"index":49.39261968179582,"fatigue":49.39261968179582,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":50.31250112473338,"fatigue":50.31250112473338,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":51.390394524673276,"fatigue":51.390394524673276,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":52.447480991077164,"fatigue":52.447480991077164,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":53.508928247852275,"fatigue":53.508928247852275,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":54.63931299758957,"fatigue":54.63931299758957,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":55.66909798000413,"fatigue":55.66909798000413,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":56.81856783847695,"fatigue":56.81856783847695,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":57.98431171341747,"fatigue":57.98431171341747,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":59.25239856264615,"fatigue":59.25239856264615,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":60.48355069215838,"fatigue":60.48355069215838,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":61.51982460949643,"fatigue":61.51982460949643,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":62.70380253093175,"fatigue":62.70380253093175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":64.97238993958176,"fatigue":64.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":79.97238993958176,"fatigue":79.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":94.97238993958175,"fatigue":94.97238993958175,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":109.97238993958176,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":124.97238993958175,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":139.97238993958177,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":2044,"law":2041},"advanceYears":3},{"role":"senior","name":"阿春","job":"退休者","label":"長輩","age":68,"series":{"current":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":15.252348769427337,"fatigue":15.252348769427337,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":15.649458228684054,"fatigue":15.649458228684054,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":16.24350960478486,"fatigue":16.24350960478486,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":17.05386441492828,"fatigue":17.05386441492828,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":17.992498284021877,"fatigue":17.992498284021877,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":19.136279404671757,"fatigue":19.136279404671757,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":20.429917456680187,"fatigue":20.429917456680187,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":21.920996548185496,"fatigue":21.920996548185496,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":23.524528914546224,"fatigue":23.524528914546224,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":25.04753792644391,"fatigue":25.04753792644391,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":26.74982377234072,"fatigue":26.74982377234072,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":28.42697160656411,"fatigue":28.42697160656411,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":30.149223321968677,"fatigue":30.149223321968677,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":32.01718883426409,"fatigue":32.01718883426409,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":47.01718883426409,"fatigue":47.01718883426409,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":62.01718883426409,"fatigue":62.01718883426409,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":77.01718883426409,"fatigue":77.01718883426409,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":92.01718883426409,"fatigue":92.01718883426409,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":107.0171888342641,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":19.271643826114467,"fatigue":19.271643826114467,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":19.373398797463537,"fatigue":19.373398797463537,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":19.463996524772337,"fatigue":19.463996524772337,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":19.54349840414369,"fatigue":19.54349840414369,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":20.88734349703378,"fatigue":20.88734349703378,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":22.491030065622713,"fatigue":22.491030065622713,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":24.29213860082029,"fatigue":24.29213860082029,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":26.208103517234772,"fatigue":26.208103517234772,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":28.304339301315963,"fatigue":28.304339301315963,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":30.46431410621556,"fatigue":30.46431410621556,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":32.446409960167976,"fatigue":32.446409960167976,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":34.59576018397127,"fatigue":34.59576018397127,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":49.59576018397127,"fatigue":49.59576018397127,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":64.59576018397128,"fatigue":64.59576018397128,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":79.59576018397128,"fatigue":79.59576018397128,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":94.59576018397128,"fatigue":94.59576018397128,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":109.59576018397128,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":2045,"law":2042},"advanceYears":3},{"role":"chronic","name":"小雨","job":"慢性病青年","label":"慢性病青年","age":24,"series":{"current":[{"year":2026,"age":24,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":50.95150599340009,"fatigue":50.95150599340009,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":52.07075602416379,"fatigue":52.07075602416379,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":53.18406506723049,"fatigue":53.18406506723049,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":54.31657959869997,"fatigue":54.31657959869997,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":55.52633438562826,"fatigue":55.52633438562826,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":56.65752183706707,"fatigue":56.65752183706707,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":57.90575410271751,"fatigue":57.90575410271751,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":59.175831865090075,"fatigue":59.175831865090075,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":60.557926465131516,"fatigue":60.557926465131516,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":61.916952156445184,"fatigue":61.916952156445184,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":63.08354336104433,"fatigue":63.08354336104433,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":64.40759775021336,"fatigue":64.40759775021336,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":65.6541694992169,"fatigue":65.6541694992169,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":66.93023616837219,"fatigue":66.93023616837219,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":68.34283326672671,"fatigue":68.34283326672671,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":69.6875616398142,"fatigue":69.6875616398142,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":125,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":140,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":24,"index":54.392619681795814,"fatigue":54.392619681795814,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":55.40765172407339,"fatigue":55.40765172407339,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":56.59747012708966,"fatigue":56.59747012708966,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":57.76588749780023,"fatigue":57.76588749780023,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":58.94058620772227,"fatigue":58.94058620772227,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":60.1919464361524,"fatigue":60.1919464361524,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":61.33485016371084,"fatigue":61.33485016371084,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":62.6091432487487,"fatigue":62.6091432487487,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":63.90189489992648,"fatigue":63.90189489992648,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":65.30819120915929,"fatigue":65.30819120915929,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":66.6752459078029,"fatigue":66.6752459078029,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":67.82817894560085,"fatigue":67.82817894560085,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":69.14456230595309,"fatigue":69.14456230595309,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":70.37546088062156,"fatigue":70.37546088062156,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":84.97238993958175,"fatigue":84.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":99.97238993958175,"fatigue":99.97238993958175,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":114.97238993958176,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":129.97238993958175,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":144.97238993958175,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2044,"law":2041},"advanceYears":3},{"role":"medic","name":"珮珮","job":"護理師","label":"醫護","age":34,"series":{"current":[{"year":2026,"age":34,"index":68.752,"fatigue":68.752,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":69.36724482465266,"fatigue":69.36724482465266,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":70.18689285035478,"fatigue":70.18689285035478,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":71.04831926024845,"fatigue":71.04831926024845,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":71.89646217694524,"fatigue":71.89646217694524,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":72.73117762475155,"fatigue":72.73117762475155,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":73.42036115145845,"fatigue":73.42036115145845,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":74.11936525147841,"fatigue":74.11936525147841,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":75.7450647873153,"fatigue":75.7450647873153,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":77.51414587536834,"fatigue":77.51414587536834,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":79.25369876024983,"fatigue":79.25369876024983,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":80.74693550213674,"fatigue":80.74693550213674,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":82.44172512027309,"fatigue":82.44172512027309,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":84.03733695899764,"fatigue":84.03733695899764,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":85.6707022955164,"fatigue":85.6707022955164,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":88.89524497973194,"fatigue":88.89524497973194,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":95.11234300871172,"fatigue":95.11234300871172,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":100.56936378111251,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":102.4092425901735,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":104.41957780009817,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":106.37915422292548,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":108.42557473832859,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":110.55739960771349,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":112.64156752991794,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":114.96007560013723,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":117.17802116996468,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}],"law":[{"year":2026,"age":34,"index":68.752,"fatigue":68.752,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":69.87124145794357,"fatigue":69.87124145794357,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":71.17728181385552,"fatigue":71.17728181385552,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":72.65742571662477,"fatigue":72.65742571662477,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":74.14922849535826,"fatigue":74.14922849535826,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":75.73932006412831,"fatigue":75.73932006412831,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":77.19895627808963,"fatigue":77.19895627808963,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":78.82275439750961,"fatigue":78.82275439750961,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":80.47112782215169,"fatigue":80.47112782215169,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":82.26441061939612,"fatigue":82.26441061939612,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":84.01199251160756,"fatigue":84.01199251160756,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":85.49157108669327,"fatigue":85.49157108669327,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":87.17868967601282,"fatigue":87.17868967601282,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":88.7586283404023,"fatigue":88.7586283404023,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":90.37915720185568,"fatigue":90.37915720185568,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":92.21595537048837,"fatigue":92.21595537048837,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":96.17250405644361,"fatigue":96.17250405644361,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":101.51507405608831,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":103.44591603011808,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":105.3805455978814,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":107.20076274633253,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":109.18286586352168,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":111.08841699850115,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":113.09106806145486,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":115.20041935266308,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":117.24287062839815,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":119.54323084946851,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":121.73131484468999,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}]},"firstOverload":{"current":2040,"law":2037},"advanceYears":3}]}},{"id":"conservative","settings":{"year":2026,"policy":"law","health":1,"commonHealth":false,"careCrowding":3,"crowdingNhiWeight":1,"crowdingMedicalWeight":1,"crowdingNursingWeight":1,"nursingCapacityResponse":25,"careFeedback":true,"careAttrition":1,"backlogCarry":25,"nurseStaffing":86.8,"annualSalary":760632,"salaryGrowth":3.2,"workerBasePressure":35,"medicBasePressure":64,"coverage":83.09278350515464,"existingAid":true,"aidOverlap":100,"knownAid":false,"centralAid":20,"localAid":30,"costGrowth":3,"retirement":65,"population":"medium","chart":"pressure","pressureRole":"worker","role":"worker","motion":true},"policies":{"current":{"annual":[{"year":2026,"total":23190536,"children0to21":3955066,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2576868,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[89366,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.22,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23190536,"perResident":0,"employed":11625539.523338381,"perWorker":[0,0],"existingPerWorker":71609.57978154461,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1,"existingDemandRatio":1,"employmentChangePercent":0,"centralPerWorker":0,"demand":832.5,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":0,"workingDemandShare":0.46597424177500757,"demandRatio":1,"careVolumeRatio":1,"staffingRatio":0.868,"careLoadRatio":1.1520737327188941,"careUnmetShare":0,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":61.29352329316065,"multiplier":1,"policy":"current","careSystem":{"year":2026,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1,"backlogIn":0,"totalDemand":1,"served":1,"unmet":0,"backlogOut":0,"unmetShare":0,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":68.752,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":832.5,"backlogResourceBillion":0}},{"year":2027,"total":23072339,"children0to21":3833411,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2427934,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[81865,96676,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.8000000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23072339,"perResident":0,"employed":11527330.974396847,"perWorker":[0,0],"existingPerWorker":75307.43286587615,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0085196260226814,"existingDemandRatio":1.0427551993719222,"employmentChangePercent":-0.8447655159950163,"centralPerWorker":0,"demand":868.0937034771252,"unamplifiedDemand":868.0937034771252,"plannedBudget":865.8000000000001,"paidBenefits":865.8000000000001,"expenditure":871.1096500000001,"revenue":911.00822,"baselineRevenue":911.00822,"reserve":249.35609068099998,"scenarioReserve":249.35609068099998,"baselineReserve":249.35609068099998,"months":3.4560788729175322,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4564120872299974,"demandRatio":1.0026492301653098,"careVolumeRatio":1.0123836887106041,"staffingRatio":0.868,"careLoadRatio":1.1663406551965485,"careUnmetShare":0.012232208844036488,"medicalPressure":0.007569229043742355,"pressure":0.007569229043742355,"expressionLevel":0,"retirement":65,"dependency":62.53865273273252,"multiplier":1,"policy":"current","careSystem":{"year":2027,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0123836887106041,"backlogIn":0,"totalDemand":1.0123836887106041,"served":1,"unmet":0.012383688710604135,"backlogOut":0.0030959221776510337,"unmetShare":0.012232208844036488,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":69.36724482465266,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":868.0937034771254,"backlogResourceBillion":0}},{"year":2028,"total":22951333,"children0to21":3712595,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2317381,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[80337,88402,97007,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.4320000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22951333,"perResident":0,"employed":11400558.660444606,"perWorker":[0,0],"existingPerWorker":79424.48340827078,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0197341963314805,"existingDemandRatio":1.0876678464522527,"employmentChangePercent":-1.9352294355210242,"centralPerWorker":0,"demand":905.4834821715003,"unamplifiedDemand":905.4834821715003,"plannedBudget":900.4320000000001,"paidBenefits":900.4320000000001,"expenditure":905.9009395000002,"revenue":938.3384666000001,"baselineRevenue":938.3384666000001,"reserve":281.7936177809999,"scenarioReserve":281.7936177809999,"baselineReserve":281.7936177809999,"months":3.7554456231808713,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4467264779352964,"demandRatio":1.0056100651370679,"careVolumeRatio":1.025231262562214,"staffingRatio":0.868,"careLoadRatio":1.184708738179568,"careUnmetShare":0.027546859754593433,"medicalPressure":0.016028757534479587,"pressure":0.016028757534479587,"expressionLevel":0,"retirement":65,"dependency":63.85190675419016,"multiplier":1,"policy":"current","careSystem":{"year":2028,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.025231262562214,"backlogIn":0.0030959221776510337,"totalDemand":1.028327184739865,"served":1,"unmet":0.028327184739864952,"backlogOut":0.007081796184966238,"unmetShare":0.027546859754593433,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":70.09713633999604,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":908.2177983168601,"backlogResourceBillion":2.73431614535976}},{"year":2029,"total":22829301,"children0to21":3592797,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2189592,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[78583,86632,88750,97138,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.44928,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22829301,"perResident":0,"employed":11279255.51429667,"perWorker":[0,0],"existingPerWorker":83718.55849540993,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0307009632508803,"existingDemandRatio":1.1342738889589439,"employmentChangePercent":-2.9786489336391053,"centralPerWorker":0,"demand":944.2830125583208,"unamplifiedDemand":944.2830125583208,"plannedBudget":936.44928,"paidBenefits":936.44928,"expenditure":942.0822876850001,"revenue":966.488620598,"baselineRevenue":966.488620598,"reserve":306.1999506939999,"scenarioReserve":306.1999506939999,"baselineReserve":306.1999506939999,"months":3.9237569901575435,"shortfall":0,"healthDelta":0,"workingDemandShare":0.43763877901125486,"demandRatio":1.0083653570199989,"careVolumeRatio":1.0380212889028493,"staffingRatio":0.868,"careLoadRatio":1.2040358123131516,"careUnmetShare":0.043156589748298134,"medicalPressure":0.023901020057139583,"pressure":0.023901020057139583,"expressionLevel":0,"retirement":65,"dependency":65.09581708298651,"multiplier":1,"policy":"current","careSystem":{"year":2029,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0380212889028493,"backlogIn":0.007081796184966238,"totalDemand":1.0451030850878156,"served":1,"unmet":0.045103085087815575,"backlogOut":0.011275771271953894,"unmetShare":0.043156589748298134,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":70.80925578314526,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":950.7252887499122,"backlogResourceBillion":6.442276191591494}},{"year":2030,"total":22704264,"children0to21":3478915,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2058923,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[76887,84896,87052,88948,97290,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.9072512000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22704264,"perResident":0,"employed":11157760.386998102,"perWorker":[0,0],"existingPerWorker":88237.32304698885,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0419241066410936,"existingDemandRatio":1.1826197090071435,"employmentChangePercent":-4.023719805874027,"centralPerWorker":0,"demand":984.5309077484469,"unamplifiedDemand":984.5309077484469,"plannedBudget":973.9072512000001,"paidBenefits":973.9072512000001,"expenditure":979.7092491155502,"revenue":995.4832792159402,"baselineRevenue":995.4832792159402,"reserve":321.97398079439,"scenarioReserve":321.97398079439,"baselineReserve":321.97398079439,"months":3.9672030008730665,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42907066491103085,"demandRatio":1.010908283653661,"careVolumeRatio":1.0507422940626676,"staffingRatio":0.868,"careLoadRatio":1.2235231167449556,"careUnmetShare":0.058396431622922254,"medicalPressure":0.031166524724745494,"pressure":0.031166524724745494,"expressionLevel":0,"retirement":65,"dependency":66.32446401934686,"multiplier":1,"policy":"current","careSystem":{"year":2030,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0507422940626676,"backlogIn":0.011275771271953894,"totalDemand":1.0620180653346214,"served":1,"unmet":0.0620180653346214,"backlogOut":0.01550451633365535,"unmetShare":0.058396431622922254,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":71.48389629534574,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":995.096148520299,"backlogResourceBillion":10.565240771852405}},{"year":2031,"total":22572869,"children0to21":3366926,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1931886,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[74844,83091,85321,87257,89115,97438,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.8635412480002,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22572869,"perResident":0,"employed":11027076.582824461,"perWorker":[0,0],"existingPerWorker":93089.05283635383,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0542721306067715,"existingDemandRatio":1.2330331707496291,"employmentChangePercent":-5.147829391595115,"centralPerWorker":0,"demand":1026.5001146490663,"unamplifiedDemand":1026.5001146490663,"plannedBudget":1012.8635412480002,"paidBenefits":1012.8635412480002,"expenditure":1018.8395991010167,"revenue":1025.3477775924184,"baselineRevenue":1025.3477775924184,"reserve":328.48215928579174,"scenarioReserve":328.48215928579174,"baselineReserve":328.48215928579174,"months":3.8917245521273554,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42034064277915073,"demandRatio":1.0134633865725524,"careVolumeRatio":1.0636252445256889,"staffingRatio":0.868,"careLoadRatio":1.243237051681272,"careUnmetShare":0.07332738260904856,"medicalPressure":0.03846681877872119,"pressure":0.03846681877872119,"expressionLevel":0,"retirement":65,"dependency":67.61870455303549,"multiplier":1,"policy":"current","careSystem":{"year":2031,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0636252445256889,"backlogIn":0.01550451633365535,"totalDemand":1.0791297608593442,"served":1,"unmet":0.0791297608593442,"backlogOut":0.01978244021483605,"unmetShare":0.07332738260904856,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":72.14240762090124,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1041.4634561793557,"backlogResourceBillion":14.963341530289474}},{"year":2032,"total":22433525,"children0to21":3278182,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1814743,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[72355,80871,83498,85516,87415,89264,97498,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1053.3780828979202,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22433525,"perResident":0,"employed":10905219.603899987,"perWorker":[0,0],"existingPerWorker":98025.0064315458,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.066052766070001,"existingDemandRatio":1.2840651313029616,"employmentChangePercent":-6.196012821532671,"centralPerWorker":0,"demand":1068.9842218097156,"unamplifiedDemand":1068.9842218097156,"plannedBudget":1053.3780828979202,"paidBenefits":1053.3780828979202,"expenditure":1059.5334224865271,"revenue":1056.108210920191,"baselineRevenue":1056.108210920191,"reserve":325.0569477194555,"scenarioReserve":325.0569477194555,"baselineReserve":325.0569477194555,"months":3.703023098698238,"shortfall":0,"healthDelta":0,"workingDemandShare":0.412810234777142,"demandRatio":1.0148153252523175,"careVolumeRatio":1.0753843320226597,"staffingRatio":0.868,"careLoadRatio":1.2617128712413546,"careUnmetShare":0.08689705956204644,"medicalPressure":0.04232950072090728,"pressure":0.04232950072090728,"expressionLevel":0,"retirement":65,"dependency":68.92442395883079,"multiplier":1,"policy":"current","careSystem":{"year":2032,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0753843320226597,"backlogIn":0.01978244021483605,"totalDemand":1.0951667722374958,"served":1,"unmet":0.09516677223749581,"backlogOut":0.023791693059373956,"unmetShare":0.08689705956204644,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":72.65749943855326,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1088.6489275608014,"backlogResourceBillion":19.664705751085965}},{"year":2033,"total":22286929,"children0to21":3155806,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1708996,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[70053,78217,81281,83696,85678,87569,89335,97522,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.513206213837,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22286929,"perResident":0,"employed":10766308.305619301,"perWorker":[0,0],"existingPerWorker":103390.52097222094,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0798074133982043,"existingDemandRatio":1.337098167766401,"employmentChangePercent":-7.3908932655913695,"centralPerWorker":0,"demand":1113.1342246655288,"unamplifiedDemand":1113.1342246655288,"plannedBudget":1095.513206213837,"paidBenefits":1095.513206213837,"expenditure":1101.8532059901022,"revenue":1087.7914572477966,"baselineRevenue":1087.7914572477966,"reserve":310.99519897714987,"scenarioReserve":310.99519897714987,"baselineReserve":310.99519897714987,"months":3.4065699678999097,"shortfall":0,"healthDelta":0,"workingDemandShare":0.40491903064396123,"demandRatio":1.0160847156855288,"careVolumeRatio":1.0871831700436119,"staffingRatio":0.868,"careLoadRatio":1.2799249574919191,"careUnmetShare":0.09988962557895305,"medicalPressure":0.04595633053008237,"pressure":0.04595633053008237,"expressionLevel":0,"retirement":65,"dependency":70.00888607629119,"multiplier":1,"policy":"current","careSystem":{"year":2033,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0871831700436119,"backlogIn":0.023791693059373956,"totalDemand":1.1109748631029859,"served":1,"unmet":0.11097486310298588,"backlogOut":0.027743715775746473,"unmetShare":0.09988962557895305,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":74.11936525147841,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1137.4938252708841,"backlogResourceBillion":24.359600605355308}},{"year":2034,"total":22132974,"children0to21":2994984,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1605669,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[67843,75759,78630,81485,83861,85834,87644,89370,97563,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1139.3337344623908,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22132974,"perResident":0,"employed":10623164.999964865,"perWorker":[0,0],"existingPerWorker":109039.30405658562,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0943574276947436,"existingDemandRatio":1.3914024245939305,"employmentChangePercent":-8.62217638468511,"centralPerWorker":0,"demand":1158.3425184744472,"unamplifiedDemand":1158.3425184744472,"plannedBudget":1139.3337344623908,"paidBenefits":1139.3337344623908,"expenditure":1145.8639342319439,"revenue":1120.4252009652307,"baselineRevenue":1120.4252009652307,"reserve":285.5564657104366,"scenarioReserve":285.5564657104366,"baselineReserve":285.5564657104366,"months":3.0076153148771296,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3976512569074965,"demandRatio":1.0166841228667962,"careVolumeRatio":1.098385922621248,"staffingRatio":0.868,"careLoadRatio":1.2973843760334038,"careUnmetShare":0.11200276957148166,"medicalPressure":0.04766892247656061,"pressure":0.04766892247656061,"expressionLevel":0,"retirement":65,"dependency":70.59020751094158,"multiplier":1,"policy":"current","careSystem":{"year":2034,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.098385922621248,"backlogIn":0.027743715775746473,"totalDemand":1.1261296383969945,"served":1,"unmet":0.12612963839699454,"backlogOut":0.031532409599248634,"unmetShare":0.11200276957148166,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":75.7450647873153,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1187.600655292902,"backlogResourceBillion":29.25813681845501}},{"year":2035,"total":21971541,"children0to21":2871277,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1513777,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[65760,73404,76176,78841,81655,84022,85911,87681,89420,97608,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.9070838408863,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21971541,"perResident":0,"employed":10462500.006816262,"perWorker":[0,0],"existingPerWorker":115156.74820462834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1111626777313648,"existingDemandRatio":1.4472402148659012,"employmentChangePercent":-10.00417670239997,"centralPerWorker":0,"demand":1204.8274788758627,"unamplifiedDemand":1204.8274788758627,"plannedBudget":1184.9070838408863,"paidBenefits":1184.9070838408863,"expenditure":1191.633189603526,"revenue":1154.0379569941877,"baselineRevenue":1154.0379569941877,"reserve":247.96123310109817,"scenarioReserve":247.96123310109817,"baselineReserve":247.96123310109817,"months":2.511196732462732,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3902162807337346,"demandRatio":1.0168117781610386,"careVolumeRatio":1.109189116393812,"staffingRatio":0.868,"careLoadRatio":1.314195306443618,"careUnmetShare":0.12336185719871881,"medicalPressure":0.04803365188868179,"pressure":0.04803365188868179,"expressionLevel":0,"retirement":65,"dependency":71.62960133482063,"multiplier":1,"policy":"current","careSystem":{"year":2035,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.109189116393812,"backlogIn":0.031532409599248634,"totalDemand":1.1407215259930605,"served":1,"unmet":0.14072152599306054,"backlogOut":0.035180381498265134,"unmetShare":0.12336185719871881,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":77.51414587536834,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1239.0787287293233,"backlogResourceBillion":34.25124985346073}},{"year":2036,"total":21802641,"children0to21":2729125,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1423983,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[63860,71182,73823,76393,79016,81820,84102,85950,87735,89476,97656,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1232.3033671945218,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21802641,"perResident":0,"employed":10310507.901250148,"perWorker":[0,0],"existingPerWorker":121508.7810036741,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.127542855762594,"existingDemandRatio":1.5048855815131,"employmentChangePercent":-11.31157499785962,"centralPerWorker":0,"demand":1252.8172466096557,"unamplifiedDemand":1252.8172466096557,"plannedBudget":1232.3033671945218,"paidBenefits":1232.3033671945218,"expenditure":1239.2312561300407,"revenue":1188.6590957040132,"baselineRevenue":1188.6590957040132,"reserve":197.38907267507065,"scenarioReserve":197.38907267507065,"baselineReserve":197.38907267507065,"months":1.9221475288941154,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3837679604475245,"demandRatio":1.016646777052826,"careVolumeRatio":1.119776203819717,"staffingRatio":0.868,"careLoadRatio":1.3305951443755555,"careUnmetShare":0.13416658884655788,"medicalPressure":0.0475622201509315,"pressure":0.0475622201509315,"expressionLevel":0,"retirement":65,"dependency":72.2863213013027,"multiplier":1,"policy":"current","careSystem":{"year":2036,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.119776203819717,"backlogIn":0.035180381498265134,"totalDemand":1.1549565853179822,"served":1,"unmet":0.15495658531798218,"backlogOut":0.038739146329495544,"unmetShare":0.13416658884655788,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":79.25369876024983,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1292.177422806461,"backlogResourceBillion":39.36017619680528}},{"year":2037,"total":21626302,"children0to21":2583521,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1351527,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[62180,69159,71607,74045,76574,79188,81905,84146,86006,87792,89532,97700,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.5955018823026,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21626302,"perResident":0,"employed":10180867.93743653,"perWorker":[0,0],"existingPerWorker":127759.69621004112,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1419006311426145,"existingDemandRatio":1.5624079217314584,"employmentChangePercent":-12.426705728380682,"centralPerWorker":0,"demand":1300.704594841439,"unamplifiedDemand":1300.704594841439,"plannedBudget":1281.5955018823026,"paidBenefits":1281.5955018823026,"expenditure":1288.731227485887,"revenue":1224.3188685751336,"baselineRevenue":1224.3188685751336,"reserve":132.97671376431708,"scenarioReserve":132.97671376431708,"baselineReserve":132.97671376431708,"months":1.2451046861729314,"shortfall":0,"healthDelta":0,"workingDemandShare":0.37822252557498287,"demandRatio":1.01491039328015,"careVolumeRatio":1.1287167253852588,"staffingRatio":0.868,"careLoadRatio":1.3449952439110073,"careUnmetShare":0.14343657501057905,"medicalPressure":0.04260112365757138,"pressure":0.04260112365757138,"expressionLevel":0,"retirement":65,"dependency":72.74070557194818,"multiplier":1,"policy":"current","careSystem":{"year":2037,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1287167253852588,"backlogIn":0.038739146329495544,"totalDemand":1.1674558717147543,"served":1,"unmet":0.1674558717147543,"backlogOut":0.04186396792868857,"unmetShare":0.14343657501057905,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":80.74693550213674,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1345.3466068695773,"backlogResourceBillion":44.64201202813841}},{"year":2038,"total":21442612,"children0to21":2442069,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1280813,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[60723,67371,69587,71836,74234,76750,79277,81952,84205,86066,87850,89584,97736,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.8593219575948,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21442612,"perResident":0,"employed":10027871.436815998,"perWorker":[0,0],"existingPerWorker":134615.351542535,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1593227532471904,"existingDemandRatio":1.62150803446286,"employmentChangePercent":-13.742743580330618,"centralPerWorker":0,"demand":1349.905438690331,"unamplifiedDemand":1349.905438690331,"plannedBudget":1332.8593219575948,"paidBenefits":1332.8593219575948,"expenditure":1340.209119329287,"revenue":1261.0484346323879,"baselineRevenue":1261.0484346323879,"reserve":53.81602906741804,"scenarioReserve":53.81602906741804,"baselineReserve":53.81602906741804,"months":0.4845165113603508,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3727576949587811,"demandRatio":1.0127891341958732,"careVolumeRatio":1.1372931109435036,"staffingRatio":0.868,"careLoadRatio":1.3584758973181936,"careUnmetShare":0.15193656730072586,"medicalPressure":0.036540383416780696,"pressure":0.036540383416780696,"expressionLevel":0,"retirement":65,"dependency":73.22456952596457,"multiplier":1,"policy":"current","careSystem":{"year":2038,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1372931109435036,"backlogIn":0.04186396792868857,"totalDemand":1.1791570788721921,"served":1,"unmet":0.17915707887219212,"backlogOut":0.04478926971804803,"unmetShare":0.15193656730072586,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":82.44172512027309,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1399.595705384386,"backlogResourceBillion":49.690266694055104}},{"year":2039,"total":21251692,"children0to21":2311914,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1207239,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[59497,65822,67804,69823,72031,74416,76846,79329,82015,84268,86125,87903,89626,97768,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1345.1256254459347,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21251692,"perResident":0,"employed":9884209.669858146,"perWorker":[0,0],"existingPerWorker":141611.81781967485,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1761728971402148,"existingDemandRatio":1.681346425296601,"employmentChangePercent":-14.97848637462802,"centralPerWorker":0,"demand":1399.7208990594204,"unamplifiedDemand":1399.7208990594204,"plannedBudget":1386.1736948358987,"paidBenefits":1386.1736948358987,"expenditure":1393.7439861287414,"revenue":1298.8798876713595,"baselineRevenue":1298.8798876713595,"reserve":-41.04806938996397,"scenarioReserve":-41.04806938996397,"baselineReserve":-41.04806938996397,"months":0,"shortfall":41.04806938996397,"healthDelta":0,"workingDemandShare":0.367310148041206,"demandRatio":1.009773092848314,"careVolumeRatio":1.1449151012984593,"staffingRatio":0.868,"careLoadRatio":1.3706271555489717,"careUnmetShare":0.15945505088328804,"medicalPressure":0.02792312242375417,"pressure":0.02792312242375417,"expressionLevel":0,"retirement":65,"dependency":73.84900669359462,"multiplier":1,"policy":"current","careSystem":{"year":2039,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1449151012984593,"backlogIn":0.04478926971804803,"totalDemand":1.1897043710165074,"served":1,"unmet":0.1897043710165074,"backlogOut":0.04742609275412685,"unmetShare":0.15945505088328804,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":84.03733695899764,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1454.4782140837929,"backlogResourceBillion":54.757315024372474}},{"year":2040,"total":21053737,"children0to21":2194503,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1158403,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[58522,64520,66259,68047,70023,72219,74515,76902,79396,82081,84330,86181,87947,89664,97797,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1330.0488842698721,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21053737,"perResident":0,"employed":9734160.882846357,"perWorker":[0,0],"existingPerWorker":148983.86625953604,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1943032032504242,"existingDemandRatio":1.7420215292718189,"employmentChangePercent":-16.269168727137895,"centralPerWorker":0,"demand":1450.2329231187891,"unamplifiedDemand":1450.2329231187891,"plannedBudget":1441.6206426293347,"paidBenefits":1441.6206426293347,"expenditure":1449.4180426609628,"revenue":1337.8462843015002,"baselineRevenue":1337.8462843015002,"reserve":-152.6198277494266,"scenarioReserve":-152.6198277494266,"baselineReserve":-152.6198277494266,"months":0,"shortfall":152.6198277494266,"healthDelta":0,"workingDemandShare":0.3616558614074804,"demandRatio":1.0059740268936124,"careVolumeRatio":1.1516814511209799,"staffingRatio":0.868,"careLoadRatio":1.381460304003579,"careUnmetShare":0.1660464442010422,"medicalPressure":0.01706864826746392,"pressure":0.01706864826746392,"expressionLevel":0,"retirement":65,"dependency":74.7039625368421,"multiplier":1,"policy":"current","careSystem":{"year":2040,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1516814511209799,"backlogIn":0.04742609275412685,"totalDemand":1.1991075438751067,"served":1,"unmet":0.19910754387510665,"backlogOut":0.04977688596877666,"unmetShare":0.1660464442010422,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":85.6707022955164,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1509.9533267598954,"backlogResourceBillion":59.720403641106515}},{"year":2041,"total":20849554,"children0to21":2081085,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1125020,"workingAge15to64":12778914,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":956065,"age15to29":2579169,"age30to44":3490988,"age45to64":6708757,"ages":[57811,63485,64962,66508,68254,70216,72323,74576,76973,79466,82146,84388,86227,87987,89698,97828,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1369.9503507979682,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20849554,"perResident":0,"employed":9565756.460804006,"perWorker":[0,0],"existingPerWorker":156996.3513915088,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2153288211940585,"existingDemandRatio":1.8039505857609384,"employmentChangePercent":-17.717741687595158,"centralPerWorker":0,"demand":1501.7888626459812,"unamplifiedDemand":1501.7888626459812,"plannedBudget":1499.285468334508,"paidBenefits":1499.285468334508,"expenditure":1507.316790367085,"revenue":1377.9816728305452,"baselineRevenue":1377.9816728305452,"reserve":-281.95494528596646,"scenarioReserve":-281.95494528596646,"baselineReserve":-281.95494528596646,"months":0,"shortfall":281.95494528596646,"healthDelta":0,"workingDemandShare":0.3531568638046963,"demandRatio":1.0016697249218682,"careVolumeRatio":1.1578872359839651,"staffingRatio":0.868,"careLoadRatio":1.3913181128487808,"careUnmetShare":0.17195519696068942,"medicalPressure":0.004770642633909234,"pressure":0.004770642633909234,"expressionLevel":0,"retirement":65,"dependency":76.34965988316353,"multiplier":1,"policy":"current","careSystem":{"year":2041,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1578872359839651,"backlogIn":0.04977688596877666,"totalDemand":1.2076641219527418,"served":1,"unmet":0.20766412195274175,"backlogOut":0.05191603048818544,"unmetShare":0.17195519696068942,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":88.02809206346024,"severeStreak":2,"firstCriticalYear":2041,"requiredResourceBillion":1566.3498757066204,"backlogResourceBillion":64.56101306063887}},{"year":2042,"total":20639359,"children0to21":1980724,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":1099235,"workingAge15to64":12493056,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":881489,"age15to29":2434014,"age30to44":3408131,"age45to64":6650911,"ages":[57298,62736,63933,65217,66720,68453,70325,72387,74651,77045,79535,82207,84436,86269,88023,89732,97866,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1411.0488613219072,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20639359,"perResident":0,"employed":9399160.411628118,"perWorker":[0,0],"existingPerWorker":165208.1798252431,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2368699984049545,"existingDemandRatio":1.8652470672559331,"employmentChangePercent":-19.150759474352018,"centralPerWorker":0,"demand":1552.8181834905643,"unamplifiedDemand":1552.8181834905643,"plannedBudget":1559.2568870678883,"paidBenefits":1559.2568870678883,"expenditure":1567.5291487614427,"revenue":1419.3211230154616,"baselineRevenue":1419.3211230154616,"reserve":-430.16297103194745,"scenarioReserve":-430.16297103194745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":430.16297103194745,"healthDelta":0,"workingDemandShare":0.34666916539599507,"demandRatio":0.9958706588819808,"careVolumeRatio":1.1623603057911738,"staffingRatio":0.868,"careLoadRatio":1.4130665366561457,"careUnmetShare":0.18469958573561598,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":77.74826601784238,"multiplier":1,"policy":"current","careSystem":{"year":2042,"enabled":true,"attritionRetention":0.99,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.99,"initialCapacity":1,"unconstrainedCapacity":0.99,"staffCapacity":0.99,"resourceCapacity":1,"availableCapacity":0.99,"safeStaffing":0.85932,"freshDemand":1.1623603057911738,"backlogIn":0.05191603048818544,"totalDemand":1.2142763362793592,"served":0.99,"unmet":0.22427633627935917,"backlogOut":0.0560690840698398,"unmetShare":0.18469958573561598,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.0000000000000009,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":94.6045786828415,"severeStreak":3,"firstCriticalYear":2041,"requiredResourceBillion":1622.1737488475837,"backlogResourceBillion":69.35556535701944}},{"year":2043,"total":20423431,"children0to21":1884117,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":1074804,"workingAge15to64":12188114,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":809313,"age15to29":2326203,"age30to44":3340389,"age45to64":6521522,"ages":[56952,62199,63189,64194,65434,66924,68565,70393,72465,74727,77118,79599,82259,84479,86307,88058,89775,97913,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1453.3803271615645,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20423431,"perResident":0,"employed":9219894.398226893,"perWorker":[0,0],"existingPerWorker":174051.56798709938,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2609189456198246,"existingDemandRatio":1.9276121041283663,"employmentChangePercent":-20.692761142673277,"centralPerWorker":0,"demand":1604.7370766868648,"unamplifiedDemand":1604.7370766868648,"plannedBudget":1621.627162550604,"paidBenefits":1621.627162550604,"expenditure":1630.147592094965,"revenue":1461.9007567059255,"baselineRevenue":1461.9007567059255,"reserve":-598.4098064209869,"scenarioReserve":-598.4098064209869,"baselineReserve":-598.4098064209869,"months":0,"shortfall":598.4098064209869,"healthDelta":0,"workingDemandShare":0.33899278263381866,"demandRatio":0.9895844826395401,"careVolumeRatio":1.1662370242071045,"staffingRatio":0.868,"careLoadRatio":1.4367786559409488,"careUnmetShare":0.19815503386330663,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":79.48666999273473,"multiplier":1,"policy":"current","careSystem":{"year":2043,"enabled":true,"attritionRetention":0.9801,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9801,"initialCapacity":1,"unconstrainedCapacity":0.9801,"staffCapacity":0.9801,"resourceCapacity":1,"availableCapacity":0.9801,"safeStaffing":0.8507268,"freshDemand":1.1662370242071045,"backlogIn":0.0560690840698398,"totalDemand":1.2223061082769444,"served":0.9801,"unmet":0.24220610827694444,"backlogOut":0.06055152706923611,"unmetShare":0.19815503386330663,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9900000000000029,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":4,"firstCriticalYear":2041,"requiredResourceBillion":1681.8878926832251,"backlogResourceBillion":77.15081599636002}},{"year":2044,"total":20202144,"children0to21":1806392,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":1051948,"workingAge15to64":11871795,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":754444,"age15to29":2200372,"age30to44":3273974,"age45to64":6397449,"ages":[56772,61841,62659,63456,64417,65644,67040,68636,70475,72545,74803,77185,79652,82305,84518,86346,88101,89828,97966,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1496.9817369764116,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20202144,"perResident":0,"employed":9040824.290542193,"perWorker":[0,0],"existingPerWorker":183299.1490103953,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.285893758105676,"existingDemandRatio":1.9906010796503242,"employmentChangePercent":-22.23307767873782,"centralPerWorker":0,"demand":1657.175398808895,"unamplifiedDemand":1657.175398808895,"plannedBudget":1686.4922490526283,"paidBenefits":1686.4922490526283,"expenditure":1695.26829148332,"revenue":1505.7577794071033,"baselineRevenue":1505.7577794071033,"reserve":-787.9203184972037,"scenarioReserve":-787.9203184972037,"baselineReserve":-787.9203184972037,"months":0,"shortfall":787.9203184972037,"healthDelta":0,"workingDemandShare":0.33062644676722014,"demandRatio":0.9826166706308898,"careVolumeRatio":1.1692683401017503,"staffingRatio":0.868,"careLoadRatio":1.460212949764488,"careUnmetShare":0.21102347920917455,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":81.71724541214898,"multiplier":1,"policy":"current","careSystem":{"year":2044,"enabled":true,"attritionRetention":0.9702989999999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9702989999999999,"initialCapacity":1,"unconstrainedCapacity":0.9702989999999999,"staffCapacity":0.9702989999999999,"resourceCapacity":1,"availableCapacity":0.9702989999999999,"safeStaffing":0.8422195319999999,"freshDemand":1.1692683401017503,"backlogIn":0.06055152706923611,"totalDemand":1.2298198671709863,"served":0.9702989999999999,"unmet":0.25952086717098644,"backlogOut":0.06488021679274661,"unmetShare":0.21102347920917455,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.970100000000009,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":5,"firstCriticalYear":2041,"requiredResourceBillion":1742.9935960335945,"backlogResourceBillion":85.81819722469945}},{"year":2045,"total":19975846,"children0to21":1731893,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":1030853,"workingAge15to64":11562376,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":701040,"age15to29":2071084,"age30to44":3186875,"age45to64":6304417,"ages":[56699,61660,62306,62931,63683,64631,65765,67115,68722,70558,72624,74873,77241,79699,82346,84558,86391,88155,89887,98023,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1541.8911890857041,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19975846,"perResident":0,"employed":8857376.782536855,"perWorker":[0,0],"existingPerWorker":193067.4412635024,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3125262488843443,"existingDemandRatio":2.0541394254788514,"employmentChangePercent":-23.811047523810945,"centralPerWorker":0,"demand":1710.071071711144,"unamplifiedDemand":1710.071071711144,"plannedBudget":1753.9519390147334,"paidBenefits":1753.9519390147334,"expenditure":1762.9912627183458,"revenue":1550.9305127893165,"baselineRevenue":1550.9305127893165,"reserve":-999.981068426233,"scenarioReserve":-999.981068426233,"baselineReserve":-999.981068426233,"months":0,"shortfall":999.981068426233,"healthDelta":0,"workingDemandShare":0.32288277532690646,"demandRatio":0.9749817162446087,"careVolumeRatio":1.1714470114740638,"staffingRatio":0.868,"careLoadRatio":1.4827670632645544,"careUnmetShare":0.22302446469075524,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":83.9170245722994,"multiplier":1,"policy":"current","careSystem":{"year":2045,"enabled":true,"attritionRetention":0.96059601,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.96059601,"initialCapacity":1,"unconstrainedCapacity":0.96059601,"staffCapacity":0.96059601,"resourceCapacity":1,"availableCapacity":0.96059601,"safeStaffing":0.83379733668,"freshDemand":1.1714470114740638,"backlogIn":0.06488021679274661,"totalDemand":1.2363272282668105,"served":0.96059601,"unmet":0.2757312182668106,"backlogOut":0.06893280456670264,"unmetShare":0.22302446469075524,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":3.9403990000000055,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":6,"firstCriticalYear":2041,"requiredResourceBillion":1804.7828092262814,"backlogResourceBillion":94.7117375151373}},{"year":2046,"total":19744910,"children0to21":1655837,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":1011958,"workingAge15to64":11246979,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":643879,"age15to29":1945287,"age30to44":3141853,"age45to64":6159839,"ages":[56666,61594,62131,62583,63163,63903,64756,65845,67205,68810,70640,72697,74932,77290,79743,82387,84606,86446,88214,89950,98070,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1588.1479247582752,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19744910,"perResident":0,"employed":8680670.77145024,"perWorker":[0,0],"existingPerWorker":203162.93477376632,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3392443774706313,"existingDemandRatio":2.118427086765988,"employmentChangePercent":-25.331028688830216,"centralPerWorker":0,"demand":1763.5905497326848,"unamplifiedDemand":1763.5905497326848,"plannedBudget":1824.1100165753228,"paidBenefits":1824.1100165753228,"expenditure":1833.4205199900437,"revenue":1597.458428172996,"baselineRevenue":1597.458428172996,"reserve":-1235.9431602432805,"scenarioReserve":-1235.9431602432805,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1235.9431602432805,"healthDelta":0,"workingDemandShare":0.314497453365453,"demandRatio":0.966822468879229,"careVolumeRatio":1.1729217149539177,"staffingRatio":0.868,"careLoadRatio":1.5044405269522998,"careUnmetShare":0.23421782910038422,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":86.21827578726976,"multiplier":1,"policy":"current","careSystem":{"year":2046,"enabled":true,"attritionRetention":0.9509900498999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9509900498999999,"initialCapacity":1,"unconstrainedCapacity":0.9509900498999999,"staffCapacity":0.9509900498999999,"resourceCapacity":1,"availableCapacity":0.9509900498999999,"safeStaffing":0.8254593633131999,"freshDemand":1.1729217149539177,"backlogIn":0.06893280456670264,"totalDemand":1.2418545195206203,"served":0.9509900498999999,"unmet":0.2908644696206204,"backlogOut":0.0727161174051551,"unmetShare":0.23421782910038422,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":4.900995010000009,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":7,"firstCriticalYear":2041,"requiredResourceBillion":1867.2370601097077,"backlogResourceBillion":103.646510377023}},{"year":2047,"total":19509720,"children0to21":1605429,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":995649,"workingAge15to64":10939035,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":609780,"age15to29":1829401,"age30to44":3094818,"age45to64":6014816,"ages":[56589,61573,62071,62415,62820,63387,64032,64839,65938,67296,68896,70715,72758,74985,77335,79787,82436,84664,86510,88279,90002,98102,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1635.7923625010235,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19509720,"perResident":0,"employed":8494891.679037282,"perWorker":[0,0],"existingPerWorker":213830.0881638235,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3685329916597468,"existingDemandRatio":2.181938062066874,"employmentChangePercent":-26.9290542431712,"centralPerWorker":0,"demand":1816.4634366706725,"unamplifiedDemand":1816.4634366706725,"plannedBudget":1897.0744172383359,"paidBenefits":1897.0744172383359,"expenditure":1906.6642357554983,"revenue":1645.382181018186,"baselineRevenue":1645.382181018186,"reserve":-1497.225214980593,"scenarioReserve":-1497.225214980593,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1497.225214980593,"healthDelta":0,"workingDemandShare":0.30677799254430566,"demandRatio":0.9575077393721788,"careVolumeRatio":1.1728992253424715,"staffingRatio":0.868,"careLoadRatio":1.5242389532739506,"careUnmetShare":0.24416461720498203,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":88.87828793073653,"multiplier":1,"policy":"current","careSystem":{"year":2047,"enabled":true,"attritionRetention":0.9414801494009999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9414801494009999,"initialCapacity":1,"unconstrainedCapacity":0.9414801494009999,"staffCapacity":0.9414801494009999,"resourceCapacity":1,"availableCapacity":0.9414801494009999,"safeStaffing":0.8172047696800679,"freshDemand":1.1728992253424715,"backlogIn":0.0727161174051551,"totalDemand":1.2456153427476266,"served":0.9414801494009999,"unmet":0.30413519334662675,"backlogOut":0.07603379833665669,"unmetShare":0.24416461720498203,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":5.851985059900011,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":8,"firstCriticalYear":2041,"requiredResourceBillion":1929.0785409091027,"backlogResourceBillion":112.61510423842994}},{"year":2048,"total":19270638,"children0to21":1571043,"workingAge22to64":10060325,"seniors65plus":7639270,"children0to14":981647,"workingAge15to64":10649721,"workingAge22to59":8521913,"age60to64":1538412,"age15to21":589396,"age15to29":1724788,"age30to44":3052611,"age45to64":5872322,"ages":[56424,61505,62057,62360,62658,63049,63519,64118,64937,66033,67385,68975,70779,72814,75034,77380,79839,82498,84729,86577,88334,90039,98132,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1684.8661333760542,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19270638,"perResident":0,"employed":8309560.035450573,"perWorker":[0,0],"existingPerWorker":225014.33900868343,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.399055963702175,"existingDemandRatio":2.245970160756616,"employmentChangePercent":-28.523230953978075,"centralPerWorker":0,"demand":1869.7701588298828,"unamplifiedDemand":1869.7701588298828,"plannedBudget":1972.9573939278691,"paidBenefits":1972.9573939278691,"expenditure":1982.8349070005465,"revenue":1694.7436464487316,"baselineRevenue":1694.7436464487316,"reserve":-1785.3164755324078,"scenarioReserve":-1785.3164755324078,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1785.3164755324078,"healthDelta":0,"workingDemandShare":0.2997882227193118,"demandRatio":0.9476992075877748,"careVolumeRatio":1.172154984104932,"staffingRatio":0.868,"careLoadRatio":1.5428161908974112,"careUnmetShare":0.2532657230873587,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":91.5508495003889,"multiplier":1,"policy":"current","careSystem":{"year":2048,"enabled":true,"attritionRetention":0.9320653479069899,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9320653479069899,"initialCapacity":1,"unconstrainedCapacity":0.9320653479069899,"staffCapacity":0.9320653479069899,"resourceCapacity":1,"availableCapacity":0.9320653479069899,"safeStaffing":0.8090327219832673,"freshDemand":1.172154984104932,"backlogIn":0.07603379833665669,"totalDemand":1.2481887824415887,"served":0.9320653479069899,"unmet":0.3161234345345988,"backlogOut":0.0790308586336497,"unmetShare":0.2532657230873587,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":6.793465209301008,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":9,"firstCriticalYear":2041,"requiredResourceBillion":1991.0559351309828,"backlogResourceBillion":121.28577630109972}},{"year":2049,"total":19028036,"children0to21":1544504,"workingAge22to64":9795520,"seniors65plus":7688012,"children0to14":969720,"workingAge15to64":10370304,"workingAge22to59":8310410,"age60to64":1485110,"age15to21":574784,"age15to29":1622584,"age30to44":3014440,"age45to64":5733280,"ages":[56147,61343,61997,62351,62607,62891,63186,63610,64219,65036,66125,67467,69042,70836,72863,75082,77433,79902,82565,84798,86632,88372,90074,98173,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1735.412117377336,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19028036,"perResident":0,"employed":8133847.670844436,"perWorker":[0,0],"existingPerWorker":236463.08053136792,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4292792284529527,"existingDemandRatio":2.3103359481330537,"employmentChangePercent":-30.03466501906721,"centralPerWorker":0,"demand":1923.354676820767,"unamplifiedDemand":1923.354676820767,"plannedBudget":2051.875689684984,"paidBenefits":2051.875689684984,"expenditure":2062.0495281498415,"revenue":1745.5859558421937,"baselineRevenue":1745.5859558421937,"reserve":-2101.780047840056,"scenarioReserve":-2101.780047840056,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2101.780047840056,"healthDelta":0,"workingDemandShare":0.29328225985302603,"demandRatio":0.9373641329685287,"careVolumeRatio":1.170628161019512,"staffingRatio":0.868,"careLoadRatio":1.5602358269751215,"careUnmetShare":0.2616028213167905,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":94.2524337656398,"multiplier":1,"policy":"current","careSystem":{"year":2049,"enabled":true,"attritionRetention":0.92274469442792,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.92274469442792,"initialCapacity":1,"unconstrainedCapacity":0.92274469442792,"staffCapacity":0.92274469442792,"resourceCapacity":1,"availableCapacity":0.92274469442792,"safeStaffing":0.8009423947634345,"freshDemand":1.170628161019512,"backlogIn":0.0790308586336497,"totalDemand":1.2496590196531616,"served":0.92274469442792,"unmet":0.32691432522524166,"backlogOut":0.08172858130631042,"unmetShare":0.2616028213167905,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":7.725530557208005,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":10,"firstCriticalYear":2041,"requiredResourceBillion":2053.2032287587353,"backlogResourceBillion":129.8485519379688}},{"year":2050,"total":18782202,"children0to21":1519242,"workingAge22to64":9554091,"seniors65plus":7708869,"children0to14":959549,"workingAge15to64":10113784,"workingAge22to59":8075418,"age60to64":1478673,"age15to21":559693,"age15to29":1531718,"age30to44":2972777,"age45to64":5609289,"ages":[55685,61063,61843,62297,62604,62847,63031,63278,63714,64319,65131,66211,67536,69102,70888,72914,75138,77499,79972,82639,84857,86674,88410,90123,98228,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1787.474480898656,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18782202,"perResident":0,"employed":7946768.207259557,"perWorker":[0,0],"existingPerWorker":248820.3055799356,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.462926716890796,"existingDemandRatio":2.3751559083522404,"employmentChangePercent":-31.643876042859386,"centralPerWorker":0,"demand":1977.31729370324,"unamplifiedDemand":1977.31729370324,"plannedBudget":2133.950717272384,"paidBenefits":2133.950717272384,"expenditure":2144.429770891187,"revenue":1797.9535345174595,"baselineRevenue":1797.9535345174595,"reserve":-2448.2562842137836,"scenarioReserve":-2448.2562842137836,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2448.2562842137836,"healthDelta":0,"workingDemandShare":0.2883377967375452,"demandRatio":0.9265993247635294,"careVolumeRatio":1.1684193203845776,"staffingRatio":0.868,"careLoadRatio":1.5766123338328175,"careUnmetShare":0.269272662660104,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":96.58805845579657,"multiplier":1,"policy":"current","careSystem":{"year":2050,"enabled":true,"attritionRetention":0.9135172474836407,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9135172474836407,"initialCapacity":1,"unconstrainedCapacity":0.9135172474836407,"staffCapacity":0.9135172474836407,"resourceCapacity":1,"availableCapacity":0.9135172474836407,"safeStaffing":0.7929329708158002,"freshDemand":1.1684193203845776,"backlogIn":0.08172858130631042,"totalDemand":1.250147901690888,"served":0.9135172474836407,"unmet":0.33663065420724736,"backlogOut":0.08415766355181184,"unmetShare":0.269272662660104,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":8.648275251635928,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":11,"firstCriticalYear":2041,"requiredResourceBillion":2115.626661228597,"backlogResourceBillion":138.30936752535743}},{"year":2051,"total":18533499,"children0to21":1495091,"workingAge22to64":9346568,"seniors65plus":7691840,"children0to14":950747,"workingAge15to64":9890912,"workingAge22to59":7854373,"age60to64":1492195,"age15to21":544344,"age15to29":1442982,"age30to44":2928483,"age45to64":5519447,"ages":[55038,60589,61572,62150,62555,62849,62991,63127,63384,63819,64418,65219,66282,67599,69155,70941,72972,75207,77573,80048,82702,84901,86714,88461,90187,98304,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1841.0987153256158,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18533499,"perResident":0,"employed":7767004.769508395,"perWorker":[0,0],"existingPerWorker":261601.4317787483,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4967854235107168,"existingDemandRatio":2.4406721541570726,"employmentChangePercent":-33.190156431741855,"centralPerWorker":0,"demand":2031.859568335763,"unamplifiedDemand":2031.859568335763,"plannedBudget":2219.308745963279,"paidBenefits":2219.308745963279,"expenditure":2230.1021711906465,"revenue":1851.8921405529832,"baselineRevenue":1851.8921405529832,"reserve":-2826.466314851447,"scenarioReserve":-2826.466314851447,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2826.466314851447,"healthDelta":0,"workingDemandShare":0.2848562114276864,"demandRatio":0.9155371338176949,"careVolumeRatio":1.1656786135672688,"staffingRatio":0.868,"careLoadRatio":1.5921407388067124,"careUnmetShare":0.27639956403454785,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":98.29202547929893,"multiplier":1,"policy":"current","careSystem":{"year":2051,"enabled":true,"attritionRetention":0.9043820750088043,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9043820750088043,"initialCapacity":1,"unconstrainedCapacity":0.9043820750088043,"staffCapacity":0.9043820750088043,"resourceCapacity":1,"availableCapacity":0.9043820750088043,"safeStaffing":0.7850036411076421,"freshDemand":1.1656786135672688,"backlogIn":0.08415766355181184,"totalDemand":1.2498362771190805,"served":0.9043820750088043,"unmet":0.3454542021102762,"backlogOut":0.08636355052756904,"unmetShare":0.27639956403454785,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":9.56179249911957,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":12,"firstCriticalYear":2041,"requiredResourceBillion":2178.5522775836735,"backlogResourceBillion":146.69270924791053}},{"year":2052,"total":18282197,"children0to21":1471941,"workingAge22to64":9131857,"seniors65plus":7678399,"children0to14":942892,"workingAge15to64":9660906,"workingAge22to59":7630367,"age60to64":1501490,"age15to21":529049,"age15to29":1371436,"age30to44":2866378,"age45to64":5423092,"ages":[54219,59918,61109,61889,62415,62806,62997,63089,63237,63491,63921,64507,65292,66347,67655,69209,71001,73044,75282,77651,80113,82749,84943,86768,88527,90271,98407,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1896.3316767853844,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18282197,"perResident":0,"employed":7579781.666206528,"perWorker":[0,0],"existingPerWorker":275166.15398740873,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5337565163874494,"existingDemandRatio":2.5053445875727602,"employmentChangePercent":-34.80060300865999,"centralPerWorker":0,"demand":2085.699369154323,"unamplifiedDemand":2085.699369154323,"plannedBudget":2308.08109580181,"paidBenefits":2308.08109580181,"expenditure":2319.1983237859986,"revenue":1907.448904769573,"baselineRevenue":1907.448904769573,"reserve":-3238.2157338678726,"scenarioReserve":-3238.2157338678726,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3238.2157338678726,"healthDelta":0,"workingDemandShare":0.28131318265631605,"demandRatio":0.9036508175332404,"careVolumeRatio":1.1617150756740822,"staffingRatio":0.868,"careLoadRatio":1.6059613166034983,"careUnmetShare":0.282626722818297,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":100.2024013297624,"multiplier":1,"policy":"current","careSystem":{"year":2052,"enabled":true,"attritionRetention":0.8953382542587163,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8953382542587163,"initialCapacity":1,"unconstrainedCapacity":0.8953382542587163,"staffCapacity":0.8953382542587163,"resourceCapacity":1,"availableCapacity":0.8953382542587163,"safeStaffing":0.7771536046965657,"freshDemand":1.1617150756740822,"backlogIn":0.08636355052756904,"totalDemand":1.2480786262016512,"served":0.8953382542587163,"unmet":0.35274037194293495,"backlogOut":0.08818509298573375,"unmetShare":0.282626722818297,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":10.466174574128374,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":13,"firstCriticalYear":2041,"requiredResourceBillion":2240.753225840102,"backlogResourceBillion":155.05385668577918}},{"year":2053,"total":18028545,"children0to21":1449972,"workingAge22to64":8887674,"seniors65plus":7690899,"children0to14":935543,"workingAge15to64":9402103,"workingAge22to59":7398633,"age60to64":1489041,"age15to21":514429,"age15to29":1301664,"age30to44":2807895,"age45to64":5292544,"ages":[53205,59061,60447,61433,62161,62672,62957,63099,63202,63347,63596,64014,64583,65358,66408,67710,69272,71075,73124,75365,77719,80164,82795,84999,86838,88614,90384,98545,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1953.221627088946,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18028545,"perResident":0,"employed":7390632.444237236,"perWorker":[0,0],"existingPerWorker":289554.8164066338,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.573010105840572,"existingDemandRatio":2.5705624270510805,"employmentChangePercent":-36.427617579377966,"centralPerWorker":0,"demand":2139.9932205200244,"unamplifiedDemand":2139.9932205200244,"plannedBudget":2400.4043396338825,"paidBenefits":2400.4043396338825,"expenditure":2411.8550844575966,"revenue":1964.67237191266,"baselineRevenue":1964.67237191266,"reserve":-3685.3984464128093,"scenarioReserve":-3685.3984464128093,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3685.3984464128093,"healthDelta":0,"workingDemandShare":0.2757676373249066,"demandRatio":0.8915136442581265,"careVolumeRatio":1.157239071820495,"staffingRatio":0.868,"careLoadRatio":1.618733026872027,"careUnmetShare":0.2882867566215574,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":102.8488556173415,"multiplier":1,"policy":"current","careSystem":{"year":2053,"enabled":true,"attritionRetention":0.8863848717161291,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8863848717161291,"initialCapacity":1,"unconstrainedCapacity":0.8863848717161291,"staffCapacity":0.8863848717161291,"resourceCapacity":1,"availableCapacity":0.8863848717161291,"safeStaffing":0.7693820686496,"freshDemand":1.157239071820495,"backlogIn":0.08818509298573375,"totalDemand":1.2454241648062288,"served":0.8863848717161291,"unmet":0.35903929309009963,"backlogOut":0.08975982327252491,"unmetShare":0.2882867566215574,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":11.361512828387088,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2041,"requiredResourceBillion":2303.067131292431,"backlogResourceBillion":163.07391077240672}},{"year":2054,"total":17772611,"children0to21":1429353,"workingAge22to64":8669432,"seniors65plus":7673826,"children0to14":928191,"workingAge15to64":9170594,"workingAge22to59":7168299,"age60to64":1501133,"age15to21":501162,"age15to29":1229104,"age30to44":2754907,"age45to64":5186583,"ages":[51952,57996,59600,60780,61712,62423,62828,63061,63215,63315,63454,63691,64092,64652,65420,66466,67776,69349,71157,73209,75435,77770,80213,82855,85072,86930,88732,90532,98712,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2011.8182759016142,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17772611,"perResident":0,"employed":7208227.191861928,"perWorker":[0,0],"existingPerWorker":304453.77328249515,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6128153586035119,"existingDemandRatio":2.636122483170989,"employmentChangePercent":-37.99662220070438,"centralPerWorker":0,"demand":2194.571967239848,"unamplifiedDemand":2194.571967239848,"plannedBudget":2496.4205132192383,"paidBenefits":2496.4205132192383,"expenditure":2508.2147803876637,"revenue":2023.61254307004,"baselineRevenue":2023.61254307004,"reserve":-4170.000683730434,"scenarioReserve":-4170.000683730434,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4170.000683730434,"healthDelta":0,"workingDemandShare":0.2717817062572083,"demandRatio":0.8790874596723515,"careVolumeRatio":1.1521878559039342,"staffingRatio":0.868,"careLoadRatio":1.6305196811131826,"careUnmetShare":0.293431569048983,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":105.00317667870283,"multiplier":1,"policy":"current","careSystem":{"year":2054,"enabled":true,"attritionRetention":0.8775210229989678,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8775210229989678,"initialCapacity":1,"unconstrainedCapacity":0.8775210229989678,"staffCapacity":0.8775210229989678,"resourceCapacity":1,"availableCapacity":0.8775210229989678,"safeStaffing":0.7616882479631041,"freshDemand":1.1521878559039342,"backlogIn":0.08975982327252491,"totalDemand":1.2419476791764592,"served":0.8775210229989678,"unmet":0.36442665617749137,"backlogOut":0.09110666404437284,"unmetShare":0.293431569048983,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":12.247897700103216,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2041,"requiredResourceBillion":2365.5374837820655,"backlogResourceBillion":170.96551654221742}},{"year":2055,"total":17514522,"children0to21":1409719,"workingAge22to64":8427728,"seniors65plus":7677075,"children0to14":920397,"workingAge15to64":8917050,"workingAge22to59":6933936,"age60to64":1493792,"age15to21":489322,"age15to29":1181078,"age30to44":2701870,"age45to64":5034102,"ages":[50534,56676,58544,59940,61066,61982,62583,62934,63180,63331,63425,63553,63770,64163,64716,65481,66533,67854,69434,71246,73283,75491,77823,80277,82931,85167,87053,88882,90711,98912,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2072.1728241786627,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17514522,"perResident":0,"employed":7015073.61145738,"perWorker":[0,0],"existingPerWorker":320663.4149963759,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6572227416617484,"existingDemandRatio":2.7020750278689287,"employmentChangePercent":-39.65808126689904,"centralPerWorker":0,"demand":2249.477460700883,"unamplifiedDemand":2249.477460700883,"plannedBudget":2596.277333748008,"paidBenefits":2596.277333748008,"expenditure":2608.4254289314863,"revenue":2084.320919362141,"baselineRevenue":2084.320919362141,"reserve":-4694.105193299779,"scenarioReserve":-4694.105193299779,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4694.105193299779,"healthDelta":0,"workingDemandShare":0.26660758748828733,"demandRatio":0.8664241802910625,"careVolumeRatio":1.1466157087415894,"staffingRatio":0.868,"careLoadRatio":1.6413862526027578,"careUnmetShare":0.29810930797547347,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":107.82020966979475,"multiplier":1,"policy":"current","careSystem":{"year":2055,"enabled":true,"attritionRetention":0.8687458127689781,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8687458127689781,"initialCapacity":1,"unconstrainedCapacity":0.8687458127689781,"staffCapacity":0.8687458127689781,"resourceCapacity":1,"availableCapacity":0.8687458127689781,"safeStaffing":0.754071365483473,"freshDemand":1.1466157087415894,"backlogIn":0.09110666404437284,"totalDemand":1.2377223727859623,"served":0.8687458127689781,"unmet":0.3689765600169842,"backlogOut":0.09224414000424605,"unmetShare":0.29810930797547347,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":13.12541872310219,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2041,"requiredResourceBillion":2428.2142298947992,"backlogResourceBillion":178.73676919391633}},{"year":2056,"total":17254411,"children0to21":1390821,"workingAge22to64":8199059,"seniors65plus":7664531,"children0to14":911748,"workingAge15to64":8678132,"workingAge22to59":6699537,"age60to64":1499522,"age15to21":479073,"age15to29":1148381,"age30to44":2602392,"age45to64":4927359,"ages":[48998,55181,57235,58892,60234,61341,62146,62693,63055,63298,63443,63526,63635,63843,64228,64778,65551,66614,67942,69524,71323,73341,75545,77890,80358,83030,85291,87208,89065,90921,99142,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2134.338008904023,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17254411,"perResident":0,"employed":6831621.840298461,"perWorker":[0,0],"existingPerWorker":337309.2334032905,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.7017246848708012,"existingDemandRatio":2.768010961984685,"employmentChangePercent":-41.236087782559125,"centralPerWorker":0,"demand":2304.3691258522504,"unamplifiedDemand":2304.3691258522504,"plannedBudget":2700.128427097928,"paidBenefits":2700.128427097928,"expenditure":2712.640965136911,"revenue":2146.8505469430056,"baselineRevenue":2146.8505469430056,"reserve":-5259.895611493685,"scenarioReserve":-5259.895611493685,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5259.895611493685,"healthDelta":0,"workingDemandShare":0.26203743936520063,"demandRatio":0.8534294527349442,"careVolumeRatio":1.1403838665325772,"staffingRatio":0.868,"careLoadRatio":1.6511418566906555,"careUnmetShare":0.30225635789527616,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":110.44379605025405,"multiplier":1,"policy":"current","careSystem":{"year":2056,"enabled":true,"attritionRetention":0.8600583546412883,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8600583546412883,"initialCapacity":1,"unconstrainedCapacity":0.8600583546412883,"staffCapacity":0.8600583546412883,"resourceCapacity":1,"availableCapacity":0.8600583546412883,"safeStaffing":0.7465306518286383,"freshDemand":1.1403838665325772,"backlogIn":0.09224414000424605,"totalDemand":1.2326280065368231,"served":0.8600583546412883,"unmet":0.3725696518955348,"backlogOut":0.0931424129738837,"unmetShare":0.30225635789527616,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":13.994164535871167,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":17,"firstCriticalYear":2041,"requiredResourceBillion":2490.76649125246,"backlogResourceBillion":186.39736540020996}}],"firstBelowMonth":2038,"firstDepleted":2039},"law":{"annual":[{"year":2026,"total":23190536,"children0to21":3955066,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2576868,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[89366,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"medium","eligible":4036334.162886598,"gross":40.062870103092784,"baselineAidBudget":1.22,"baselineAidOverlap":1.22,"ledger":{"gross":40.062870103092784,"incremental":[38.842870103092785,38.842870103092785],"household":[-38.842870103092785,-38.842870103092785],"central":[38.842870103092785,38.842870103092785],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.22,"centralOverlap":1.22,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":38.842870103092785,"unassignedNeed":38.842870103092785,"cumulativeNeed":0,"budgetShare":0.009892240132199049,"supportEquivalent":0.6473811683848798,"nursingEquivalent":5.83226277824216,"careDisplacement":0,"careDisplacementUnallocated":1.1652861030927835,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":1.1652861030927835,"total":0,"unallocated":1.1652861030927835,"remainingToFinance":38.842870103092785,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":38.842870103092785,"residentPopulation":23190536,"perResident":1674.9449043822353,"employed":11625539.523338381,"perWorker":[3341.16709380372,3341.16709380372],"existingPerWorker":71609.57978154461,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1,"existingDemandRatio":1,"employmentChangePercent":0,"centralPerWorker":3341.1670938037205,"demand":832.5,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":0,"workingDemandShare":0.46597424177500757,"demandRatio":1,"careVolumeRatio":1,"staffingRatio":0.868,"careLoadRatio":1.1520737327188941,"careUnmetShare":0,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":61.29352329316065,"multiplier":1,"policy":"law","careSystem":{"year":2026,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1,"backlogIn":0,"totalDemand":1,"served":1,"unmet":0,"backlogOut":0,"unmetShare":0,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":68.752,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":832.5,"backlogResourceBillion":0}},{"year":2027,"total":23072339,"children0to21":3833411,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2427934,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[81865,96676,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"medium","eligible":4191151.8061855673,"gross":41.59952164948454,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":1.2774870667607958,"ledger":{"gross":41.59952164948454,"incremental":[40.32203458272374,40.32203458272374],"household":[-40.32203458272374,-40.32203458272374],"central":[40.32203458272374,40.32203458272374],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.2774870667607958,"centralOverlap":1.2774870667607958,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4032203458272373},"fiscal":{"need":40.32203458272374,"unassignedNeed":40.32203458272374,"cumulativeNeed":40.32203458272374,"budgetShare":0.010268943763745668,"supportEquivalent":0.6720339097120623,"nursingEquivalent":6.054359546955516,"careDisplacement":1.209661037481712,"careDisplacementUnallocated":0,"supportRemaining":59.596779654172764,"cumulativeCareDisplacement":1.209661037481712,"cumulativeNhiReduction":0.4032203458272373,"pathways":{"startYear":2027,"active":true,"requested":1.209661037481712,"total":1.209661037481712,"unallocated":0,"remainingToFinance":39.11237354524203,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.3967796541729,"serviceResourceFactor":0.9995342800348496,"nursingSupportFactor":0.9848641011326112}},"societyFundingNeed":40.32203458272374,"residentPopulation":23072339,"perResident":1747.6353213570476,"employed":11527330.974396847,"perWorker":[3497.9506246747233,3497.9506246747233],"existingPerWorker":75307.43286587615,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0085196260226814,"existingDemandRatio":1.0427551993719222,"employmentChangePercent":-0.8447655159950163,"centralPerWorker":3497.9506246747233,"demand":868.0937034771252,"unamplifiedDemand":868.0937034771252,"plannedBudget":865.8000000000001,"paidBenefits":865.3967796541729,"expenditure":870.7064296541729,"revenue":910.2017793083456,"baselineRevenue":911.00822,"reserve":248.95287033517275,"scenarioReserve":248.95287033517275,"baselineReserve":249.35609068099998,"months":3.4520979442700286,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4564120872299974,"demandRatio":1.0026492301653098,"careVolumeRatio":1.0123836887106041,"staffingRatio":0.868,"careLoadRatio":1.184265579235994,"careUnmetShare":0.027182962235437126,"medicalPressure":0.007569229043742355,"pressure":0.007569229043742355,"expressionLevel":0,"retirement":65,"dependency":62.53865273273252,"multiplier":1,"policy":"law","careSystem":{"year":2027,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9848641011326112,"serviceResourceFactor":0.9995342800348496,"retainedCapacity":0.9848641011326112,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9848641011326112,"resourceCapacity":0.9995342800348496,"availableCapacity":0.9848641011326112,"safeStaffing":0.8548620397831066,"freshDemand":1.0123836887106041,"backlogIn":0,"totalDemand":1.0123836887106041,"served":0.9848641011326112,"unmet":0.027519587577992888,"backlogOut":0.006879896894498222,"unmetShare":0.027182962235437126,"policyUnmetVolume":0.015135898867388753,"policyUnmetShare":0.014950753391400638,"policyUnmetFreshShare":0.014950753391400638,"directCareTarget":0.042716438261144685,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.5135898867388753,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":69.87124145794357,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":868.0937034771254,"backlogResourceBillion":0}},{"year":2028,"total":22951333,"children0to21":3712595,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2317381,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[80337,88402,97007,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"medium","eligible":4346894.272164948,"gross":43.145352577319585,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":1.3389126046721105,"ledger":{"gross":43.145352577319585,"incremental":[41.806439972647475,41.806439972647475],"household":[-41.806439972647475,-41.806439972647475],"central":[41.806439972647475,41.806439972647475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.3389126046721105,"centralOverlap":1.3389126046721105,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4180643997264747},"fiscal":{"need":41.806439972647475,"unassignedNeed":41.806439972647475,"cumulativeNeed":82.12847455537121,"budgetShare":0.010646982114971597,"supportEquivalent":0.6967739995441246,"nursingEquivalent":6.277243239136257,"careDisplacement":1.254193199179424,"careDisplacementUnallocated":0,"supportRemaining":59.581935600273525,"cumulativeCareDisplacement":2.463854236661136,"cumulativeNhiReduction":0.821284745553712,"pathways":{"startYear":2027,"active":true,"requested":1.2541931991794242,"total":1.254193199179424,"unallocated":0,"remainingToFinance":40.55224677346805,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.0139356002736,"serviceResourceFactor":0.9995357068610106,"nursingSupportFactor":0.9843068919021594}},"societyFundingNeed":41.806439972647475,"residentPopulation":22951333,"perResident":1821.525572072327,"employed":11400558.660444606,"perWorker":[3667.0518715630274,3667.0518715630274],"existingPerWorker":79424.48340827078,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0197341963314805,"existingDemandRatio":1.0876678464522527,"employmentChangePercent":-1.9352294355210242,"centralPerWorker":3667.051871563028,"demand":905.4834821715003,"unamplifiedDemand":905.4834821715003,"plannedBudget":900.4320000000001,"paidBenefits":900.0139356002736,"expenditure":905.4828751002736,"revenue":937.502337800547,"baselineRevenue":938.3384666000001,"reserve":280.9723330354462,"scenarioReserve":280.9723330354462,"baselineReserve":281.7936177809999,"months":3.7462397670282575,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4467264779352964,"demandRatio":1.0056100651370679,"careVolumeRatio":1.025231262562214,"staffingRatio":0.868,"careLoadRatio":1.2080258360868148,"careUnmetShare":0.04631697576035934,"medicalPressure":0.016028757534479587,"pressure":0.016028757534479587,"expressionLevel":0,"retirement":65,"dependency":63.85190675419016,"multiplier":1,"policy":"law","careSystem":{"year":2028,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9843068919021594,"serviceResourceFactor":0.9995357068610106,"retainedCapacity":0.9843068919021594,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9843068919021594,"resourceCapacity":0.9995357068610106,"availableCapacity":0.9843068919021594,"safeStaffing":0.8543783821710743,"freshDemand":1.025231262562214,"backlogIn":0.006879896894498222,"totalDemand":1.0321111594567123,"served":0.9843068919021594,"unmet":0.047804267554552915,"backlogOut":0.011951066888638229,"unmetShare":0.04631697576035934,"policyUnmetVolume":0.015693108097840636,"policyUnmetShare":0.01520486233876325,"policyUnmetFreshShare":0.015306895791122379,"directCareTarget":0.04373398797463537,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.5693108097840636,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":71.17728181385552,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":911.5598019487987,"backlogResourceBillion":6.076319777298159}},{"year":2029,"total":22829301,"children0to21":3592797,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2189592,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[78583,86632,88750,97138,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"medium","eligible":4494151.303092783,"gross":44.606960824742266,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":1.4021235979022826,"ledger":{"gross":44.606960824742266,"incremental":[43.204837226839985,43.204837226839985],"household":[-43.204837226839985,-43.204837226839985],"central":[43.204837226839985,43.204837226839985],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.4021235979022826,"centralOverlap":1.4021235979022826,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.43204837226839976},"fiscal":{"need":43.204837226839985,"unassignedNeed":43.204837226839985,"cumulativeNeed":125.3333117822112,"budgetShare":0.011003116494381904,"supportEquivalent":0.7200806204473331,"nursingEquivalent":6.487212796822821,"careDisplacement":1.2961451168051994,"careDisplacementUnallocated":0,"supportRemaining":59.5679516277316,"cumulativeCareDisplacement":3.7599993534663354,"cumulativeNhiReduction":1.2533331178221117,"pathways":{"startYear":2027,"active":true,"requested":1.2961451168051994,"total":1.2961451168051994,"unallocated":0,"remainingToFinance":41.908692110034785,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.0172316277317,"serviceResourceFactor":0.9995386313156561,"nursingSupportFactor":0.9837819680079429}},"societyFundingNeed":43.204837226839985,"residentPopulation":22829301,"perResident":1892.516867986452,"employed":11279255.51429667,"perWorker":[3830.468879091979,3830.468879091979],"existingPerWorker":83718.55849540993,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0307009632508803,"existingDemandRatio":1.1342738889589439,"employmentChangePercent":-2.9786489336391053,"centralPerWorker":3830.4688790919786,"demand":944.2830125583208,"unamplifiedDemand":944.2830125583208,"plannedBudget":936.44928,"paidBenefits":936.0172316277317,"expenditure":941.6502393127317,"revenue":965.6245238534633,"baselineRevenue":966.488620598,"reserve":304.94661757617774,"scenarioReserve":304.94661757617774,"baselineReserve":306.1999506939999,"months":3.9095000468640047,"shortfall":0,"healthDelta":0,"workingDemandShare":0.43763877901125486,"demandRatio":1.0083653570199989,"careVolumeRatio":1.0380212889028493,"staffingRatio":0.868,"careLoadRatio":1.229587053356708,"careUnmetShare":0.06304012426465182,"medicalPressure":0.023901020057139583,"pressure":0.023901020057139583,"expressionLevel":0,"retirement":65,"dependency":65.09581708298651,"multiplier":1,"policy":"law","careSystem":{"year":2029,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9837819680079429,"serviceResourceFactor":0.9995386313156561,"retainedCapacity":0.9837819680079429,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9837819680079429,"resourceCapacity":0.9995386313156561,"availableCapacity":0.9837819680079429,"safeStaffing":0.8539227482308944,"freshDemand":1.0380212889028493,"backlogIn":0.011951066888638229,"totalDemand":1.0499723557914875,"served":0.9837819680079429,"unmet":0.06619038778354458,"backlogOut":0.016547596945886145,"unmetShare":0.06304012426465182,"policyUnmetVolume":0.01621803199205707,"policyUnmetShare":0.015446151417797694,"policyUnmetFreshShare":0.015623987836703174,"directCareTarget":0.04463996524772336,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.621803199205707,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":72.65742571662477,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":955.1548410704481,"backlogResourceBillion":10.87182851212747}},{"year":2030,"total":22704264,"children0to21":3478915,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2058923,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[76887,84896,87052,88948,97290,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"medium","eligible":4632225.750515464,"gross":45.97742680412371,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":1.46422249462189,"ledger":{"gross":45.97742680412371,"incremental":[44.513204309501816,44.513204309501816],"household":[-44.513204309501816,-44.513204309501816],"central":[44.513204309501816,44.513204309501816],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.46422249462189,"centralOverlap":1.46422249462189,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.44513204309501814},"fiscal":{"need":44.513204309501816,"unassignedNeed":44.513204309501816,"cumulativeNeed":169.846516091713,"budgetShare":0.011336322597030973,"supportEquivalent":0.741886738491697,"nursingEquivalent":6.683664310736008,"careDisplacement":1.3353961292850545,"careDisplacementUnallocated":0,"supportRemaining":59.554867956904985,"cumulativeCareDisplacement":5.09539548275139,"cumulativeNhiReduction":1.6984651609171297,"pathways":{"startYear":2027,"active":true,"requested":1.3353961292850545,"total":1.3353961292850545,"unallocated":0,"remainingToFinance":43.177808180216765,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.4621191569051,"serviceResourceFactor":0.9995429420588599,"nursingSupportFactor":0.98329083922316}},"societyFundingNeed":44.513204309501816,"residentPopulation":22704264,"perResident":1960.5658351004822,"employed":11157760.386998102,"perWorker":[3989.4389882553937,3989.4389882553937],"existingPerWorker":88237.32304698885,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0419241066410936,"existingDemandRatio":1.1826197090071435,"employmentChangePercent":-4.023719805874027,"centralPerWorker":3989.4389882553933,"demand":984.5309077484469,"unamplifiedDemand":984.5309077484469,"plannedBudget":973.9072512000001,"paidBenefits":973.4621191569051,"expenditure":979.2641170724552,"revenue":994.5930151297503,"baselineRevenue":995.4832792159402,"reserve":320.2755156334729,"scenarioReserve":320.2755156334729,"baselineReserve":321.97398079439,"months":3.948079860498609,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42907066491103085,"demandRatio":1.010908283653661,"careVolumeRatio":1.0507422940626676,"staffingRatio":0.868,"careLoadRatio":1.2504913089588,"careUnmetShare":0.07870312695083945,"medicalPressure":0.031166524724745494,"pressure":0.031166524724745494,"expressionLevel":0,"retirement":65,"dependency":66.32446401934686,"multiplier":1,"policy":"law","careSystem":{"year":2030,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.98329083922316,"serviceResourceFactor":0.9995429420588599,"retainedCapacity":0.98329083922316,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.98329083922316,"resourceCapacity":0.9995429420588599,"availableCapacity":0.98329083922316,"safeStaffing":0.8534964484457028,"freshDemand":1.0507422940626676,"backlogIn":0.016547596945886145,"totalDemand":1.0672898910085538,"served":0.98329083922316,"unmet":0.0839990517853938,"backlogOut":0.02099976294634845,"unmetShare":0.07870312695083945,"policyUnmetVolume":0.016709160776840037,"policyUnmetShare":0.0156556910335302,"policyUnmetFreshShare":0.015902244414502918,"directCareTarget":0.04543498404143691,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.6709160776840037,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":74.14922849535826,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1000.0357758157609,"backlogResourceBillion":15.50486806731419}},{"year":2031,"total":22572869,"children0to21":3366926,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1931886,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[74844,83091,85321,87257,89115,97438,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"medium","eligible":4768816.991752577,"gross":47.33317113402062,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":1.5250906661818215,"ledger":{"gross":47.33317113402062,"incremental":[45.80808046783879,45.80808046783879],"household":[-45.80808046783879,-45.80808046783879],"central":[45.80808046783879,45.80808046783879],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5250906661818215,"centralOverlap":1.5250906661818215,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.45808080467838785},"fiscal":{"need":45.80808046783879,"unassignedNeed":45.80808046783879,"cumulativeNeed":215.6545965595518,"budgetShare":0.011666092922079863,"supportEquivalent":0.7634680077973132,"nursingEquivalent":6.878090160336154,"careDisplacement":1.3742424140351637,"careDisplacementUnallocated":0,"supportRemaining":59.54191919532161,"cumulativeCareDisplacement":6.469637896786553,"cumulativeNhiReduction":2.1565459655955177,"pathways":{"startYear":2027,"active":true,"requested":1.3742424140351637,"total":1.3742424140351637,"unallocated":0,"remainingToFinance":44.433838053803626,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.4054604433218,"serviceResourceFactor":0.9995477369003588,"nursingSupportFactor":0.9828047745991596}},"societyFundingNeed":45.80808046783879,"residentPopulation":22572869,"perResident":2029.3424140209554,"employed":11027076.582824461,"perWorker":[4154.145491216455,4154.145491216455],"existingPerWorker":93089.05283635383,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0542721306067715,"existingDemandRatio":1.2330331707496291,"employmentChangePercent":-5.147829391595115,"centralPerWorker":4154.145491216455,"demand":1026.5001146490663,"unamplifiedDemand":1026.5001146490663,"plannedBudget":1012.8635412480002,"paidBenefits":1012.4054604433218,"expenditure":1018.3815182963383,"revenue":1024.4316159830619,"baselineRevenue":1025.3477775924184,"reserve":326.3256133201962,"scenarioReserve":326.3256133201962,"baselineReserve":328.48215928579174,"months":3.8679239818872766,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42034064277915073,"demandRatio":1.0134633865725524,"careVolumeRatio":1.0636252445256889,"staffingRatio":0.868,"careLoadRatio":1.2714305152497953,"careUnmetShare":0.09387597756960513,"medicalPressure":0.03846681877872119,"pressure":0.03846681877872119,"expressionLevel":0,"retirement":65,"dependency":67.61870455303549,"multiplier":1,"policy":"law","careSystem":{"year":2031,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9828047745991596,"serviceResourceFactor":0.9995477369003588,"retainedCapacity":0.9828047745991596,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9828047745991596,"resourceCapacity":0.9995477369003588,"availableCapacity":0.9828047745991596,"safeStaffing":0.8530745443520705,"freshDemand":1.0636252445256889,"backlogIn":0.02099976294634845,"totalDemand":1.0846250074720374,"served":0.9828047745991596,"unmet":0.10182023287287778,"backlogOut":0.025455058218219445,"unmetShare":0.09387597756960513,"policyUnmetVolume":0.017195225400840397,"policyUnmetShare":0.01585361326023428,"policyUnmetFreshShare":0.01616662023522054,"directCareTarget":0.046190343529201545,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.7195225400840397,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":75.73932006412831,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1046.7668948735643,"backlogResourceBillion":20.26678022449783}},{"year":2032,"total":22433525,"children0to21":3278182,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1814743,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[72355,80871,83498,85516,87415,89264,97498,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"medium","eligible":4881808.220618557,"gross":48.454672164948455,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":1.5857411635856038,"ledger":{"gross":48.454672164948455,"incremental":[46.86893100136285,46.86893100136285],"household":[-46.86893100136285,-46.86893100136285],"central":[46.86893100136285,46.86893100136285],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5857411635856038,"centralOverlap":1.5857411635856038,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4686893100136285},"fiscal":{"need":46.86893100136285,"unassignedNeed":46.86893100136285,"cumulativeNeed":262.52352756091466,"budgetShare":0.011936263179687987,"supportEquivalent":0.7811488500227142,"nursingEquivalent":7.03737702723166,"careDisplacement":1.4060679300408856,"careDisplacementUnallocated":0,"supportRemaining":59.53131068998637,"cumulativeCareDisplacement":7.8757058268274385,"cumulativeNhiReduction":2.625235275609146,"pathways":{"startYear":2027,"active":true,"requested":1.4060679300408856,"total":1.4060679300408856,"unallocated":0,"remainingToFinance":45.46286307132197,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1052.9093935879066,"serviceResourceFactor":0.9995550606969872,"nursingSupportFactor":0.9824065574319208}},"societyFundingNeed":46.86893100136285,"residentPopulation":22433525,"perResident":2089.2361321443177,"employed":10905219.603899987,"perWorker":[4297.843849435303,4297.843849435303],"existingPerWorker":98025.0064315458,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.066052766070001,"existingDemandRatio":1.2840651313029616,"employmentChangePercent":-6.196012821532671,"centralPerWorker":4297.843849435303,"demand":1068.9842218097156,"unamplifiedDemand":1068.9842218097156,"plannedBudget":1053.3780828979202,"paidBenefits":1052.9093935879066,"expenditure":1059.0647331765135,"revenue":1055.1708323001637,"baselineRevenue":1056.108210920191,"reserve":322.4317124438463,"scenarioReserve":322.4317124438463,"baselineReserve":325.0569477194555,"months":3.674751667037075,"shortfall":0,"healthDelta":0,"workingDemandShare":0.412810234777142,"demandRatio":1.0148153252523175,"careVolumeRatio":1.0753843320226597,"staffingRatio":0.868,"careLoadRatio":1.2909605863728044,"careUnmetShare":0.10758411613799854,"medicalPressure":0.04232950072090728,"pressure":0.04232950072090728,"expressionLevel":0,"retirement":65,"dependency":68.92442395883079,"multiplier":1,"policy":"law","careSystem":{"year":2032,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9824065574319208,"serviceResourceFactor":0.9995550606969872,"retainedCapacity":0.9824065574319208,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9824065574319208,"resourceCapacity":0.9995550606969872,"availableCapacity":0.9824065574319208,"safeStaffing":0.8527288918509073,"freshDemand":1.0753843320226597,"backlogIn":0.025455058218219445,"totalDemand":1.100839390240879,"served":0.9824065574319208,"unmet":0.11843283280895822,"backlogOut":0.029608208202239555,"unmetShare":0.10758411613799854,"policyUnmetVolume":0.017593442568079154,"policyUnmetShare":0.015981843240756004,"policyUnmetFreshShare":0.016360144037981427,"directCareTarget":0.04674326867994694,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.7593442568079154,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":77.19895627808963,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1094.2877851872327,"backlogResourceBillion":25.30356337751715}},{"year":2033,"total":22286929,"children0to21":3155806,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1708996,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[70053,78217,81281,83696,85678,87569,89335,97522,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"medium","eligible":5003722.783505155,"gross":49.66474226804124,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":1.6460643965573922,"ledger":{"gross":49.66474226804124,"incremental":[48.018677871483845,48.018677871483845],"household":[-48.018677871483845,-48.018677871483845],"central":[48.018677871483845,48.018677871483845],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.6460643965573922,"centralOverlap":1.6460643965573922,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.48018677871483845},"fiscal":{"need":48.018677871483845,"unassignedNeed":48.018677871483845,"cumulativeNeed":310.54220543239853,"budgetShare":0.012229072956625031,"supportEquivalent":0.8003112978580641,"nursingEquivalent":7.210011692414992,"careDisplacement":1.4405603361445154,"careDisplacementUnallocated":0,"supportRemaining":59.51981322128516,"cumulativeCareDisplacement":9.316266162971953,"cumulativeNhiReduction":3.1054220543239848,"pathways":{"startYear":2027,"active":true,"requested":1.4405603361445154,"total":1.4405603361445154,"unallocated":0,"remainingToFinance":46.57811753533933,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.0330194351222,"serviceResourceFactor":0.9995616786945231,"nursingSupportFactor":0.9819749707689626}},"societyFundingNeed":48.018677871483845,"residentPopulation":22286929,"perResident":2154.566825760689,"employed":10766308.305619301,"perWorker":[4460.087572118037,4460.087572118037],"existingPerWorker":103390.52097222094,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0798074133982043,"existingDemandRatio":1.337098167766401,"employmentChangePercent":-7.3908932655913695,"centralPerWorker":4460.087572118037,"demand":1113.1342246655288,"unamplifiedDemand":1113.1342246655288,"plannedBudget":1095.513206213837,"paidBenefits":1095.0330194351222,"expenditure":1101.3730192113874,"revenue":1086.831083690367,"baselineRevenue":1087.7914572477966,"reserve":307.8897769228259,"scenarioReserve":307.8897769228259,"baselineReserve":310.99519897714987,"months":3.374032798554172,"shortfall":0,"healthDelta":0,"workingDemandShare":0.40491903064396123,"demandRatio":1.0160847156855288,"careVolumeRatio":1.0871831700436119,"staffingRatio":0.868,"careLoadRatio":1.3102431834860804,"careUnmetShare":0.1207176291857173,"medicalPressure":0.04595633053008237,"pressure":0.04595633053008237,"expressionLevel":0,"retirement":65,"dependency":70.00888607629119,"multiplier":1,"policy":"law","careSystem":{"year":2033,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9819749707689626,"serviceResourceFactor":0.9995616786945231,"retainedCapacity":0.9819749707689626,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9819749707689626,"resourceCapacity":0.9995616786945231,"availableCapacity":0.9819749707689626,"safeStaffing":0.8523542746274595,"freshDemand":1.0871831700436119,"backlogIn":0.029608208202239555,"totalDemand":1.1167913782458514,"served":0.9819749707689626,"unmet":0.13481640747688883,"backlogOut":0.03370410186922221,"unmetShare":0.1207176291857173,"policyUnmetVolume":0.018025029231037437,"policyUnmetShare":0.01614001467252498,"policyUnmetFreshShare":0.01657956977968521,"directCareTarget":0.04737019937052918,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8025029231037437,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":78.82275439750961,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1143.4491805892976,"backlogResourceBillion":30.31495592376893}},{"year":2034,"total":22132974,"children0to21":2994984,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1605669,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[67843,75759,78630,81485,83861,85834,87644,89370,97563,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"medium","eligible":5121538.379381443,"gross":50.83412783505155,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":1.7019961099187193,"ledger":{"gross":50.83412783505155,"incremental":[49.13213172513283,49.13213172513283],"household":[-49.13213172513283,-49.13213172513283],"central":[49.13213172513283,49.13213172513283],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7019961099187193,"centralOverlap":1.7019961099187193,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.49132131725132827},"fiscal":{"need":49.13213172513283,"unassignedNeed":49.13213172513283,"cumulativeNeed":359.67433715753134,"budgetShare":0.012512639872951875,"supportEquivalent":0.8188688620855472,"nursingEquivalent":7.37719695572565,"careDisplacement":1.4739639517539849,"careDisplacementUnallocated":0,"supportRemaining":59.50867868274867,"cumulativeCareDisplacement":10.790230114725938,"cumulativeNhiReduction":3.596743371575313,"pathways":{"startYear":2027,"active":true,"requested":1.4739639517539849,"total":1.4739639517539849,"unallocated":0,"remainingToFinance":47.65816777337884,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1138.8424131451395,"serviceResourceFactor":0.9995687643555266,"nursingSupportFactor":0.9815570076106859}},"societyFundingNeed":49.13213172513283,"residentPopulation":22132974,"perResident":2219.861267859115,"employed":10623164.999964865,"perWorker":[4624.999397570811,4624.999397570811],"existingPerWorker":109039.30405658562,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0943574276947436,"existingDemandRatio":1.3914024245939305,"employmentChangePercent":-8.62217638468511,"centralPerWorker":4624.999397570811,"demand":1158.3425184744472,"unamplifiedDemand":1158.3425184744472,"plannedBudget":1139.3337344623908,"paidBenefits":1138.8424131451395,"expenditure":1145.3726129146926,"revenue":1119.4425583307282,"baselineRevenue":1120.4252009652307,"reserve":281.9597223388613,"scenarioReserve":281.9597223388613,"baselineReserve":285.5564657104366,"months":2.9710139252032968,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3976512569074965,"demandRatio":1.0166841228667962,"careVolumeRatio":1.098385922621248,"staffingRatio":0.868,"careLoadRatio":1.3287574437101508,"careUnmetShare":0.13296912226351965,"medicalPressure":0.04766892247656061,"pressure":0.04766892247656061,"expressionLevel":0,"retirement":65,"dependency":70.59020751094158,"multiplier":1,"policy":"law","careSystem":{"year":2034,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9815570076106859,"serviceResourceFactor":0.9995687643555266,"retainedCapacity":0.9815570076106859,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9815570076106859,"resourceCapacity":0.9995687643555266,"availableCapacity":0.9815570076106859,"safeStaffing":0.8519914826060754,"freshDemand":1.098385922621248,"backlogIn":0.03370410186922221,"totalDemand":1.1320900244904701,"served":0.9815570076106859,"unmet":0.15053301687978426,"backlogOut":0.037633254219946066,"unmetShare":0.13296912226351965,"policyUnmetVolume":0.018442992389314128,"policyUnmetShare":0.01629110052234135,"policyUnmetFreshShare":0.016790994867542337,"directCareTarget":0.04797427105012096,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8442992389314128,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":80.47112782215169,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1193.8863955745328,"backlogResourceBillion":35.543877100085965}},{"year":2035,"total":21971541,"children0to21":2871277,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1513777,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[65760,73404,76176,78841,81655,84022,85911,87681,89420,97608,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"medium","eligible":5233635.5298969075,"gross":51.94675463917525,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":1.7535234993074593,"ledger":{"gross":51.94675463917525,"incremental":[50.19323113986779,50.19323113986779],"household":[-50.19323113986779,-50.19323113986779],"central":[50.19323113986779,50.19323113986779],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7535234993074593,"centralOverlap":1.7535234993074593,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5019323113986779},"fiscal":{"need":50.19323113986779,"unassignedNeed":50.19323113986779,"cumulativeNeed":409.86756829739915,"budgetShare":0.012782873513947891,"supportEquivalent":0.8365538523311299,"nursingEquivalent":7.536521192172341,"careDisplacement":1.5057969341960336,"careDisplacementUnallocated":0,"supportRemaining":59.498067688601324,"cumulativeCareDisplacement":12.296027048921971,"cumulativeNhiReduction":4.098675682973991,"pathways":{"startYear":2027,"active":true,"requested":1.5057969341960338,"total":1.5057969341960336,"unallocated":0,"remainingToFinance":48.68743420567176,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.4051515294877,"serviceResourceFactor":0.9995763952142377,"nursingSupportFactor":0.9811586970195691}},"societyFundingNeed":50.19323113986779,"residentPopulation":21971541,"perResident":2284.465670380962,"employed":10462500.006816262,"perWorker":[4797.441443934736,4797.441443934736],"existingPerWorker":115156.74820462834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1111626777313648,"existingDemandRatio":1.4472402148659012,"employmentChangePercent":-10.00417670239997,"centralPerWorker":4797.441443934736,"demand":1204.8274788758627,"unamplifiedDemand":1204.8274788758627,"plannedBudget":1184.9070838408863,"paidBenefits":1184.4051515294877,"expenditure":1191.1312572921274,"revenue":1153.0340923713904,"baselineRevenue":1154.0379569941877,"reserve":243.86255741812417,"scenarioReserve":243.86255741812417,"baselineReserve":247.96123310109817,"months":2.470734516173399,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3902162807337346,"demandRatio":1.0168117781610386,"careVolumeRatio":1.109189116393812,"staffingRatio":0.868,"careLoadRatio":1.3465955439134951,"careUnmetShare":0.1444545187111485,"medicalPressure":0.04803365188868179,"pressure":0.04803365188868179,"expressionLevel":0,"retirement":65,"dependency":71.62960133482063,"multiplier":1,"policy":"law","careSystem":{"year":2035,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9811586970195691,"serviceResourceFactor":0.9995763952142377,"retainedCapacity":0.9811586970195691,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9811586970195691,"resourceCapacity":0.9995763952142377,"availableCapacity":0.9811586970195691,"safeStaffing":0.8516457490129861,"freshDemand":1.109189116393812,"backlogIn":0.037633254219946066,"totalDemand":1.146822370613758,"served":0.9811586970195691,"unmet":0.16566367359418877,"backlogOut":0.04141591839854719,"unmetShare":0.1444545187111485,"policyUnmetVolume":0.018841302980430852,"policyUnmetShare":0.0164291379931378,"policyUnmetFreshShare":0.01698655594610193,"directCareTarget":0.04853301698886266,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8841302980430852,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":82.26441061939612,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1245.7056105971026,"backlogResourceBillion":40.87813172123999}},{"year":2036,"total":21802641,"children0to21":2729125,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1423983,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[63860,71182,73823,76393,79016,81820,84102,85950,87735,89476,97656,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"medium","eligible":5333416.668041238,"gross":52.9371381443299,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":1.8039497135533307,"ledger":{"gross":52.9371381443299,"incremental":[51.13318843077657,51.13318843077657],"household":[-51.13318843077657,-51.13318843077657],"central":[51.13318843077657,51.13318843077657],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8039497135533307,"centralOverlap":1.8039497135533307,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5113318843077657},"fiscal":{"need":51.13318843077657,"unassignedNeed":51.13318843077657,"cumulativeNeed":461.0007567281757,"budgetShare":0.013022255496046598,"supportEquivalent":0.8522198071796095,"nursingEquivalent":7.677655920537022,"careDisplacement":1.533995652923297,"careDisplacementUnallocated":0,"supportRemaining":59.488668115692235,"cumulativeCareDisplacement":13.830022701845268,"cumulativeNhiReduction":4.610007567281757,"pathways":{"startYear":2027,"active":true,"requested":1.533995652923297,"total":1.533995652923297,"unallocated":0,"remainingToFinance":49.599192777853276,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1231.792035310214,"serviceResourceFactor":0.999585060060761,"nursingSupportFactor":0.9808058601986575}},"societyFundingNeed":51.13318843077657,"residentPopulation":21802641,"perResident":2345.274979796098,"employed":10310507.901250148,"perWorker":[4959.327796507161,4959.327796507161],"existingPerWorker":121508.7810036741,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.127542855762594,"existingDemandRatio":1.5048855815131,"employmentChangePercent":-11.31157499785962,"centralPerWorker":4959.327796507161,"demand":1252.8172466096557,"unamplifiedDemand":1252.8172466096557,"plannedBudget":1232.3033671945218,"paidBenefits":1231.792035310214,"expenditure":1238.719924245733,"revenue":1187.6364319353977,"baselineRevenue":1188.6590957040132,"reserve":192.77906510778888,"scenarioReserve":192.77906510778888,"baselineReserve":197.38907267507065,"months":1.8780351836833185,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3837679604475245,"demandRatio":1.016646777052826,"careVolumeRatio":1.119776203819717,"staffingRatio":0.868,"careLoadRatio":1.3639589616407972,"careUnmetShare":0.15534575077465115,"medicalPressure":0.0475622201509315,"pressure":0.0475622201509315,"expressionLevel":0,"retirement":65,"dependency":72.2863213013027,"multiplier":1,"policy":"law","careSystem":{"year":2036,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9808058601986575,"serviceResourceFactor":0.999585060060761,"retainedCapacity":0.9808058601986575,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9808058601986575,"resourceCapacity":0.999585060060761,"availableCapacity":0.9808058601986575,"safeStaffing":0.8513394866524346,"freshDemand":1.119776203819717,"backlogIn":0.04141591839854719,"totalDemand":1.1611921222182642,"served":0.9808058601986575,"unmet":0.18038626201960672,"backlogOut":0.04509656550490168,"unmetShare":0.15534575077465115,"policyUnmetVolume":0.019194139801342547,"policyUnmetShare":0.01652968482482928,"policyUnmetFreshShare":0.01714104991324926,"directCareTarget":0.04897442832356932,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9194139801342547,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":84.01199251160756,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1299.1538062515604,"backlogResourceBillion":46.336559641904806}},{"year":2037,"total":21626302,"children0to21":2583521,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1351527,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[62180,69159,71607,74045,76574,79188,81905,84146,86006,87792,89532,97700,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"medium","eligible":5420361.632989692,"gross":53.800115463917535,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":1.843730230487779,"ledger":{"gross":53.800115463917535,"incremental":[51.95638523342976,51.95638523342976],"household":[-51.95638523342976,-51.95638523342976],"central":[51.95638523342976,51.95638523342976],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.843730230487779,"centralOverlap":1.843730230487779,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5195638523342976},"fiscal":{"need":51.95638523342976,"unassignedNeed":51.95638523342976,"cumulativeNeed":512.9571419616054,"budgetShare":0.013231901704637538,"supportEquivalent":0.8659397538904959,"nursingEquivalent":7.801259044058522,"careDisplacement":1.5586915570028927,"careDisplacementUnallocated":0,"supportRemaining":59.4804361476657,"cumulativeCareDisplacement":15.388714258848161,"cumulativeNhiReduction":5.129571419616054,"pathways":{"startYear":2027,"active":true,"requested":1.5586915570028927,"total":1.5586915570028927,"unallocated":0,"remainingToFinance":50.39769367642686,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.0759380299683,"serviceResourceFactor":0.9995945960706235,"nursingSupportFactor":0.9804968523898537}},"societyFundingNeed":51.95638523342976,"residentPopulation":21626302,"perResident":2402.4627619382063,"employed":10180867.93743653,"perWorker":[5103.335545919281,5103.335545919281],"existingPerWorker":127759.69621004112,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1419006311426145,"existingDemandRatio":1.5624079217314584,"employmentChangePercent":-12.426705728380682,"centralPerWorker":5103.335545919281,"demand":1300.704594841439,"unamplifiedDemand":1300.704594841439,"plannedBudget":1281.5955018823026,"paidBenefits":1281.0759380299683,"expenditure":1288.2116636335527,"revenue":1223.2797408704648,"baselineRevenue":1224.3188685751336,"reserve":127.84714234470103,"scenarioReserve":127.84714234470103,"baselineReserve":132.97671376431708,"months":1.197560318317776,"shortfall":0,"healthDelta":0,"workingDemandShare":0.37822252557498287,"demandRatio":1.01491039328015,"careVolumeRatio":1.1287167253852588,"staffingRatio":0.868,"careLoadRatio":1.379218562767178,"careUnmetShare":0.16469096064988775,"medicalPressure":0.04260112365757138,"pressure":0.04260112365757138,"expressionLevel":0,"retirement":65,"dependency":72.74070557194818,"multiplier":1,"policy":"law","careSystem":{"year":2037,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9804968523898537,"serviceResourceFactor":0.9995945960706235,"retainedCapacity":0.9804968523898537,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9804968523898537,"resourceCapacity":0.9995945960706235,"availableCapacity":0.9804968523898537,"safeStaffing":0.851071267874393,"freshDemand":1.1287167253852588,"backlogIn":0.04509656550490168,"totalDemand":1.1738132908901604,"served":0.9804968523898537,"unmet":0.19331643850030666,"backlogOut":0.048329109625076666,"unmetShare":0.16469096064988775,"policyUnmetVolume":0.019503147610146265,"policyUnmetShare":0.01661520427610431,"policyUnmetFreshShare":0.01727904546066628,"directCareTarget":0.049368701316189374,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9503147610146265,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":85.49157108669327,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1352.6727358679418,"backlogResourceBillion":51.96814102650279}},{"year":2038,"total":21442612,"children0to21":2442069,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1280813,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[60723,67371,69587,71836,74234,76750,79277,81952,84205,86066,87850,89584,97736,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"medium","eligible":5502435.698969072,"gross":54.61474639175257,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":1.8869219801322479,"ledger":{"gross":54.61474639175257,"incremental":[52.72782441162032,52.72782441162032],"household":[-52.72782441162032,-52.72782441162032],"central":[52.72782441162032,52.72782441162032],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8869219801322479,"centralOverlap":1.8869219801322479,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5272782441162032},"fiscal":{"need":52.72782441162032,"unassignedNeed":52.72782441162032,"cumulativeNeed":565.6849663732257,"budgetShare":0.013428366630576153,"supportEquivalent":0.8787970735270053,"nursingEquivalent":7.917090752495543,"careDisplacement":1.5818347323486095,"careDisplacementUnallocated":0,"supportRemaining":59.472721755883796,"cumulativeCareDisplacement":16.97054899119677,"cumulativeNhiReduction":5.656849663732258,"pathways":{"startYear":2027,"active":true,"requested":1.5818347323486095,"total":1.5818347323486095,"unallocated":0,"remainingToFinance":51.14598967927171,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.3320437134787,"serviceResourceFactor":0.9996044006779787,"nursingSupportFactor":0.9802072731187611}},"societyFundingNeed":52.72782441162032,"residentPopulation":21442612,"perResident":2459.020590011157,"employed":10027871.436815998,"perWorker":[5258.127284922812,5258.127284922812],"existingPerWorker":134615.351542535,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1593227532471904,"existingDemandRatio":1.62150803446286,"employmentChangePercent":-13.742743580330618,"centralPerWorker":5258.127284922812,"demand":1349.905438690331,"unamplifiedDemand":1349.905438690331,"plannedBudget":1332.8593219575948,"paidBenefits":1332.3320437134787,"expenditure":1339.6818410851708,"revenue":1259.9938781441556,"baselineRevenue":1261.0484346323879,"reserve":48.15917940368578,"scenarioReserve":48.15917940368578,"baselineReserve":53.81602906741804,"months":0.43375835293541165,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3727576949587811,"demandRatio":1.0127891341958732,"careVolumeRatio":1.1372931109435036,"staffingRatio":0.868,"careLoadRatio":1.3935054908324618,"careUnmetShare":0.17325497438071782,"medicalPressure":0.036540383416780696,"pressure":0.036540383416780696,"expressionLevel":0,"retirement":65,"dependency":73.22456952596457,"multiplier":1,"policy":"law","careSystem":{"year":2038,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9802072731187611,"serviceResourceFactor":0.9996044006779787,"retainedCapacity":0.9802072731187611,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9802072731187611,"resourceCapacity":0.9996044006779787,"availableCapacity":0.9802072731187611,"safeStaffing":0.8508199130670846,"freshDemand":1.1372931109435036,"backlogIn":0.048329109625076666,"totalDemand":1.1856222205685802,"served":0.9802072731187611,"unmet":0.20541494744981914,"backlogOut":0.051353736862454785,"unmetShare":0.17325497438071782,"policyUnmetVolume":0.019792726881238898,"policyUnmetShare":0.01669395743253449,"policyUnmetFreshShare":0.01740336478853614,"directCareTarget":0.04972389939581755,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9792726881238898,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":87.17868967601282,"severeStreak":2,"firstCriticalYear":2038,"requiredResourceBillion":1407.2694790614444,"backlogResourceBillion":57.36404037111333}},{"year":2039,"total":21251692,"children0to21":2311914,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1207239,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[59497,65822,67804,69823,72031,74416,76846,79329,82015,84268,86125,87903,89626,97768,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"medium","eligible":5580140.746391753,"gross":55.386012371134015,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":1.9279256902486508,"ledger":{"gross":55.386012371134015,"incremental":[53.458086680885366,53.458086680885366],"household":[-53.458086680885366,-53.458086680885366],"central":[53.458086680885366,53.458086680885366],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9279256902486508,"centralOverlap":1.9279256902486508,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5345808668088536},"fiscal":{"need":53.458086680885366,"unassignedNeed":53.458086680885366,"cumulativeNeed":619.1430530541111,"budgetShare":0.013614344899120197,"supportEquivalent":0.8909681113480894,"nursingEquivalent":8.02673974187468,"careDisplacement":1.603742600426561,"careDisplacementUnallocated":0,"supportRemaining":59.46541913319115,"cumulativeCareDisplacement":18.574291591623332,"cumulativeNhiReduction":6.191430530541112,"pathways":{"startYear":2027,"active":true,"requested":1.603742600426561,"total":1.603742600426561,"unallocated":0,"remainingToFinance":51.8543440804588,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1338.3996140485847,"serviceResourceFactor":0.9949997150674159,"nursingSupportFactor":0.9799331506453133}},"societyFundingNeed":53.458086680885366,"residentPopulation":21251692,"perResident":2515.474376387789,"employed":9884209.669858146,"perWorker":[5408.433093432403,5408.433093432403],"existingPerWorker":141611.81781967485,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1761728971402148,"existingDemandRatio":1.681346425296601,"employmentChangePercent":-14.97848637462802,"centralPerWorker":5408.433093432403,"demand":1399.7208990594204,"unamplifiedDemand":1399.7208990594204,"plannedBudget":1386.1736948358987,"paidBenefits":1385.6391139690897,"expenditure":1393.2094052619325,"revenue":1297.8107259377416,"baselineRevenue":1298.8798876713595,"reserve":-47.23949992050508,"scenarioReserve":-47.23949992050508,"baselineReserve":-41.04806938996397,"months":0,"shortfall":47.23949992050508,"healthDelta":0,"workingDemandShare":0.367310148041206,"demandRatio":1.009773092848314,"careVolumeRatio":1.1449151012984593,"staffingRatio":0.868,"careLoadRatio":1.4206183503000545,"careUnmetShare":0.18903361168356025,"medicalPressure":0.02792312242375417,"pressure":0.02792312242375417,"expressionLevel":0,"retirement":65,"dependency":73.84900669359462,"multiplier":1,"policy":"law","careSystem":{"year":2039,"enabled":true,"attritionRetention":0.99,"nursingSupportFactor":0.9799331506453133,"serviceResourceFactor":0.9949997150674159,"retainedCapacity":0.9701338191388601,"initialCapacity":1,"unconstrainedCapacity":0.99,"staffCapacity":0.9701338191388601,"resourceCapacity":0.9949997150674159,"availableCapacity":0.9701338191388601,"safeStaffing":0.8420761550125305,"freshDemand":1.1449151012984593,"backlogIn":0.051353736862454785,"totalDemand":1.1962688381609141,"served":0.9701338191388601,"unmet":0.22613501902205402,"backlogOut":0.056533754755513504,"unmetShare":0.18903361168356025,"policyUnmetVolume":0.019866180861139893,"policyUnmetShare":0.01660678622347231,"policyUnmetFreshShare":0.017351662877543902,"directCareTarget":0.04957617965012544,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.98661808611399,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":88.7586283404023,"severeStreak":3,"firstCriticalYear":2038,"requiredResourceBillion":1462.5036317263712,"backlogResourceBillion":62.782732666950835}},{"year":2040,"total":21053737,"children0to21":2194503,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1158403,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[58522,64520,66259,68047,70023,72219,74515,76902,79396,82081,84330,86181,87947,89664,97797,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"medium","eligible":5657073.86185567,"gross":56.14961649484536,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":1.9660872085718843,"ledger":{"gross":56.14961649484536,"incremental":[54.183529286273476,54.183529286273476],"household":[-54.183529286273476,-54.183529286273476],"central":[54.183529286273476,54.183529286273476],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9660872085718843,"centralOverlap":1.9660872085718843,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5418352928627347},"fiscal":{"need":54.183529286273476,"unassignedNeed":54.183529286273476,"cumulativeNeed":673.3265823403846,"budgetShare":0.013799095728180482,"supportEquivalent":0.9030588214378913,"nursingEquivalent":8.13566505799902,"careDisplacement":1.625505878588204,"careDisplacementUnallocated":0,"supportRemaining":59.458164707137264,"cumulativeCareDisplacement":20.199797470211536,"cumulativeNhiReduction":6.733265823403847,"pathways":{"startYear":2027,"active":true,"requested":1.6255058785882042,"total":1.625505878588204,"unallocated":0,"remainingToFinance":52.55802340768527,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1328.9652136841466,"serviceResourceFactor":0.9991852400324968,"nursingSupportFactor":0.9796608373550024}},"societyFundingNeed":54.183529286273476,"residentPopulation":21053737,"perResident":2573.582508714414,"employed":9734160.882846357,"perWorker":[5566.327692585837,5566.327692585837],"existingPerWorker":148983.86625953604,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1943032032504242,"existingDemandRatio":1.7420215292718189,"employmentChangePercent":-16.269168727137895,"centralPerWorker":5566.327692585836,"demand":1450.2329231187891,"unamplifiedDemand":1450.2329231187891,"plannedBudget":1441.6206426293347,"paidBenefits":1441.078807336472,"expenditure":1448.8762073681,"revenue":1336.7626137157747,"baselineRevenue":1337.8462843015002,"reserve":-159.35309357283046,"scenarioReserve":-159.35309357283046,"baselineReserve":-152.6198277494266,"months":0,"shortfall":159.35309357283046,"healthDelta":0,"workingDemandShare":0.3616558614074804,"demandRatio":1.0059740268936124,"careVolumeRatio":1.1516814511209799,"staffingRatio":0.868,"careLoadRatio":1.4497009905947522,"careUnmetShare":0.20530251397134938,"medicalPressure":0.01706864826746392,"pressure":0.01706864826746392,"expressionLevel":0,"retirement":65,"dependency":74.7039625368421,"multiplier":1,"policy":"law","careSystem":{"year":2040,"enabled":true,"attritionRetention":0.9801,"nursingSupportFactor":0.9796608373550024,"serviceResourceFactor":0.9991852400324968,"retainedCapacity":0.9601655866916379,"initialCapacity":1,"unconstrainedCapacity":0.9801,"staffCapacity":0.9601655866916379,"resourceCapacity":0.9991852400324968,"availableCapacity":0.9601655866916379,"safeStaffing":0.8334237292483416,"freshDemand":1.1516814511209799,"backlogIn":0.056533754755513504,"totalDemand":1.2082152058764934,"served":0.9601655866916379,"unmet":0.24804961918485557,"backlogOut":0.062012404796213894,"unmetShare":0.20530251397134938,"policyUnmetVolume":0.019934413308362098,"policyUnmetShare":0.016499058455319456,"policyUnmetFreshShare":0.01730896446144817,"directCareTarget":0.049454184175566206,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":3.9834413308362127,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":90.37915720185568,"severeStreak":4,"firstCriticalYear":2038,"requiredResourceBillion":1521.4219765972207,"backlogResourceBillion":71.18905347843155}},{"year":2041,"total":20849554,"children0to21":2081085,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1125020,"workingAge15to64":12778914,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":956065,"age15to29":2579169,"age30to44":3490988,"age45to64":6708757,"ages":[57811,63485,64962,66508,68254,70216,72323,74576,76973,79466,82146,84388,86227,87987,89698,97828,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"medium","eligible":5771308.989690722,"gross":57.28346391752577,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":1.9988140283702436,"ledger":{"gross":57.28346391752577,"incremental":[55.28464988915553,55.28464988915553],"household":[-55.28464988915553,-55.28464988915553],"central":[55.28464988915553,55.28464988915553],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9988140283702436,"centralOverlap":1.9988140283702436,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5528464988915552},"fiscal":{"need":55.28464988915553,"unassignedNeed":55.28464988915553,"cumulativeNeed":728.6112322295401,"budgetShare":0.014079521695399463,"supportEquivalent":0.9214108314859255,"nursingEquivalent":8.300998481855185,"careDisplacement":1.6585394966746656,"careDisplacementUnallocated":0,"supportRemaining":59.447153501108446,"cumulativeCareDisplacement":21.858336966886203,"cumulativeNhiReduction":7.286112322295402,"pathways":{"startYear":2027,"active":true,"requested":1.6585394966746658,"total":1.6585394966746656,"unallocated":0,"remainingToFinance":53.62611039248087,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1368.8446578001851,"serviceResourceFactor":0.999192895569435,"nursingSupportFactor":0.9792475037953621}},"societyFundingNeed":55.28464988915553,"residentPopulation":20849554,"perResident":2651.5986811591047,"employed":9565756.460804006,"perWorker":[5779.433138998066,5779.433138998066],"existingPerWorker":156996.3513915088,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2153288211940585,"existingDemandRatio":1.8039505857609384,"employmentChangePercent":-17.717741687595158,"centralPerWorker":5779.433138998066,"demand":1501.7888626459812,"unamplifiedDemand":1501.7888626459812,"plannedBudget":1499.285468334508,"paidBenefits":1498.7326218356166,"expenditure":1506.7639438681936,"revenue":1376.8759798327621,"baselineRevenue":1377.9816728305452,"reserve":-289.2410576082619,"scenarioReserve":-289.2410576082619,"baselineReserve":-281.95494528596646,"months":0,"shortfall":289.2410576082619,"healthDelta":0,"workingDemandShare":0.3531568638046963,"demandRatio":1.0016697249218682,"careVolumeRatio":1.1578872359839651,"staffingRatio":0.868,"careLoadRatio":1.4791299172164705,"careUnmetShare":0.22111389992912417,"medicalPressure":0.004770642633909234,"pressure":0.004770642633909234,"expressionLevel":0,"retirement":65,"dependency":76.34965988316353,"multiplier":1,"policy":"law","careSystem":{"year":2041,"enabled":true,"attritionRetention":0.9702989999999999,"nursingSupportFactor":0.9792475037953621,"serviceResourceFactor":0.999192895569435,"retainedCapacity":0.950162873685136,"initialCapacity":1,"unconstrainedCapacity":0.9702989999999999,"staffCapacity":0.950162873685136,"resourceCapacity":0.999192895569435,"availableCapacity":0.950162873685136,"safeStaffing":0.824741374358698,"freshDemand":1.1578872359839651,"backlogIn":0.062012404796213894,"totalDemand":1.219899640780179,"served":0.950162873685136,"unmet":0.269736767095043,"backlogOut":0.06743419177376075,"unmetShare":0.22111389992912417,"policyUnmetVolume":0.020136126314863945,"policyUnmetShare":0.016506379411658827,"policyUnmetFreshShare":0.0173904035635667,"directCareTarget":0.04968686732447629,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":4.983712631486403,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":92.21595537048837,"severeStreak":5,"firstCriticalYear":2038,"requiredResourceBillion":1582.2194399721986,"backlogResourceBillion":80.43057732621725}},{"year":2042,"total":20639359,"children0to21":1980724,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":1099235,"workingAge15to64":12493056,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":881489,"age15to29":2434014,"age30to44":3408131,"age45to64":6650911,"ages":[57298,62736,63933,65217,66720,68453,70325,72387,74651,77045,79535,82207,84436,86269,88023,89732,97866,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"medium","eligible":5855604.956701031,"gross":58.120148453608245,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":2.025972080440287,"ledger":{"gross":58.120148453608245,"incremental":[56.094176373167954,56.094176373167954],"household":[-56.094176373167954,-56.094176373167954],"central":[56.094176373167954,56.094176373167954],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.025972080440287,"centralOverlap":2.025972080440287,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5609417637316795},"fiscal":{"need":56.094176373167954,"unassignedNeed":56.094176373167954,"cumulativeNeed":784.7054086027081,"budgetShare":0.014285686439456007,"supportEquivalent":0.9349029395527992,"nursingEquivalent":8.422549004980173,"careDisplacement":1.6828252911950385,"careDisplacementUnallocated":0,"supportRemaining":59.43905823626832,"cumulativeCareDisplacement":23.54116225808124,"cumulativeNhiReduction":7.847054086027081,"pathways":{"startYear":2027,"active":true,"requested":1.6828252911950385,"total":1.6828252911950385,"unallocated":0,"remainingToFinance":54.41135108197292,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1409.9269777944437,"serviceResourceFactor":0.9992049293555912,"nursingSupportFactor":0.9789436274875496}},"societyFundingNeed":56.094176373167954,"residentPopulation":20639359,"perResident":2717.825508687937,"employed":9399160.411628118,"perWorker":[5967.998620788658,5967.998620788658],"existingPerWorker":165208.1798252431,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2368699984049545,"existingDemandRatio":1.8652470672559331,"employmentChangePercent":-19.150759474352018,"centralPerWorker":5967.998620788657,"demand":1552.8181834905643,"unamplifiedDemand":1552.8181834905643,"plannedBudget":1559.2568870678883,"paidBenefits":1558.6959453041566,"expenditure":1566.968206997711,"revenue":1418.199239487998,"baselineRevenue":1419.3211230154616,"reserve":-438.0100251179745,"scenarioReserve":-438.0100251179745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":438.0100251179745,"healthDelta":0,"workingDemandShare":0.34666916539599507,"demandRatio":0.9958706588819808,"careVolumeRatio":1.1623603057911738,"staffingRatio":0.868,"careLoadRatio":1.5066568773928979,"careUnmetShare":0.23534432424160873,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":77.74826601784238,"multiplier":1,"policy":"law","careSystem":{"year":2042,"enabled":true,"attritionRetention":0.96059601,"nursingSupportFactor":0.9789436274875496,"serviceResourceFactor":0.9992049293555912,"retainedCapacity":0.9403693425794664,"initialCapacity":1,"unconstrainedCapacity":0.96059601,"staffCapacity":0.9403693425794664,"resourceCapacity":0.9992049293555912,"availableCapacity":0.9403693425794664,"safeStaffing":0.8162405893589768,"freshDemand":1.1623603057911738,"backlogIn":0.06743419177376075,"totalDemand":1.2297944975649346,"served":0.9403693425794664,"unmet":0.2894251549854683,"backlogOut":0.07235628874636707,"unmetShare":0.23534432424160873,"policyUnmetVolume":0.020226667420533584,"policyUnmetShare":0.016447192974585245,"policyUnmetFreshShare":0.017401374874691778,"directCareTarget":0.049718213927690796,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":5.963065742053364,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":95.29019746646364,"severeStreak":6,"firstCriticalYear":2038,"requiredResourceBillion":1642.9047415514158,"backlogResourceBillion":90.08655806085137}},{"year":2043,"total":20423431,"children0to21":1884117,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":1074804,"workingAge15to64":12188114,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":809313,"age15to29":2326203,"age30to44":3340389,"age45to64":6521522,"ages":[56952,62199,63189,64194,65434,66924,68565,70393,72465,74727,77118,79599,82259,84479,86307,88058,89775,97913,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"medium","eligible":5949869.564948454,"gross":59.05577731958763,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":2.051076915383478,"ledger":{"gross":59.05577731958763,"incremental":[57.00470040420415,57.00470040420415],"household":[-57.00470040420415,-57.00470040420415],"central":[57.00470040420415,57.00470040420415],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.051076915383478,"centralOverlap":2.051076915383478,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5700470040420414},"fiscal":{"need":57.00470040420415,"unassignedNeed":57.00470040420415,"cumulativeNeed":841.7101090069123,"budgetShare":0.014517572557480811,"supportEquivalent":0.9500783400700692,"nursingEquivalent":8.559264324955578,"careDisplacement":1.7101410121261242,"careDisplacementUnallocated":0,"supportRemaining":59.42995299595796,"cumulativeCareDisplacement":25.251303270207366,"cumulativeNhiReduction":8.417101090069123,"pathways":{"startYear":2027,"active":true,"requested":1.7101410121261245,"total":1.7101410121261242,"unallocated":0,"remainingToFinance":55.29455939207803,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1452.2402331534806,"serviceResourceFactor":0.999215557010937,"nursingSupportFactor":0.978601839187611}},"societyFundingNeed":57.00470040420415,"residentPopulation":20423431,"perResident":2791.142213284543,"employed":9219894.398226893,"perWorker":[6182.793201532428,6182.793201532428],"existingPerWorker":174051.56798709938,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2609189456198246,"existingDemandRatio":1.9276121041283663,"employmentChangePercent":-20.692761142673277,"centralPerWorker":6182.793201532428,"demand":1604.7370766868648,"unamplifiedDemand":1604.7370766868648,"plannedBudget":1621.627162550604,"paidBenefits":1621.057115546562,"expenditure":1629.577545090923,"revenue":1460.7606626978416,"baselineRevenue":1461.9007567059255,"reserve":-606.826907511056,"scenarioReserve":-606.826907511056,"baselineReserve":-598.4098064209869,"months":0,"shortfall":606.826907511056,"healthDelta":0,"workingDemandShare":0.33899278263381866,"demandRatio":0.9895844826395401,"careVolumeRatio":1.1662370242071045,"staffingRatio":0.868,"careLoadRatio":1.5332995392178679,"careUnmetShare":0.24863100571557997,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":79.48666999273473,"multiplier":1,"policy":"law","careSystem":{"year":2043,"enabled":true,"attritionRetention":0.9509900498999999,"nursingSupportFactor":0.978601839187611,"serviceResourceFactor":0.999215557010937,"retainedCapacity":0.9306406118812579,"initialCapacity":1,"unconstrainedCapacity":0.9509900498999999,"staffCapacity":0.9306406118812579,"resourceCapacity":0.999215557010937,"availableCapacity":0.9306406118812579,"safeStaffing":0.8077960511129318,"freshDemand":1.1662370242071045,"backlogIn":0.07235628874636707,"totalDemand":1.2385933129534716,"served":0.9306406118812579,"unmet":0.30795270107221373,"backlogOut":0.07698817526805343,"unmetShare":0.24863100571557997,"policyUnmetVolume":0.020349438018742005,"policyUnmetShare":0.016429475119817995,"policyUnmetFreshShare":0.017448801226815004,"directCareTarget":0.04985371779090002,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":6.935938811874209,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":7,"firstCriticalYear":2038,"requiredResourceBillion":1704.2990155317564,"backlogResourceBillion":99.56193884489134}},{"year":2044,"total":20202144,"children0to21":1806392,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":1051948,"workingAge15to64":11871795,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":754444,"age15to29":2200372,"age30to44":3273974,"age45to64":6397449,"ages":[56772,61841,62659,63456,64417,65644,67040,68636,70475,72545,74803,77185,79652,82305,84518,86346,88101,89828,97966,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"medium","eligible":6047825.985567011,"gross":60.02804948453609,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":2.0744791467627466,"ledger":{"gross":60.02804948453609,"incremental":[57.95357033777334,57.95357033777334],"household":[-57.95357033777334,-57.95357033777334],"central":[57.95357033777334,57.95357033777334],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0744791467627466,"centralOverlap":2.0744791467627466,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5795357033777333},"fiscal":{"need":57.95357033777334,"unassignedNeed":57.95357033777334,"cumulativeNeed":899.6636793446856,"budgetShare":0.014759224351289499,"supportEquivalent":0.965892838962889,"nursingEquivalent":8.701737287953955,"careDisplacement":1.7386071101332,"careDisplacementUnallocated":0,"supportRemaining":59.420464296622264,"cumulativeCareDisplacement":26.989910380340564,"cumulativeNhiReduction":8.996636793446855,"pathways":{"startYear":2027,"active":true,"requested":1.7386071101332001,"total":1.7386071101332,"unallocated":0,"remainingToFinance":56.21496322764014,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1495.822665569656,"serviceResourceFactor":0.9992257277573093,"nursingSupportFactor":0.9782456567801151}},"societyFundingNeed":57.95357033777334,"residentPopulation":20202144,"perResident":2868.6841524232946,"employed":9040824.290542193,"perWorker":[6410.208679578019,6410.208679578019],"existingPerWorker":183299.1490103953,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.285893758105676,"existingDemandRatio":1.9906010796503242,"employmentChangePercent":-22.23307767873782,"centralPerWorker":6410.208679578019,"demand":1657.175398808895,"unamplifiedDemand":1657.175398808895,"plannedBudget":1686.4922490526283,"paidBenefits":1685.9127133492505,"expenditure":1694.688755779942,"revenue":1504.5987080003476,"baselineRevenue":1505.7577794071033,"reserve":-796.9169552906505,"scenarioReserve":-796.9169552906505,"baselineReserve":-787.9203184972037,"months":0,"shortfall":796.9169552906505,"healthDelta":0,"workingDemandShare":0.33062644676722014,"demandRatio":0.9826166706308898,"careVolumeRatio":1.1692683401017503,"staffingRatio":0.868,"careLoadRatio":1.558937200557194,"careUnmetShare":0.2609877214379637,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":81.71724541214898,"multiplier":1,"policy":"law","careSystem":{"year":2044,"enabled":true,"attritionRetention":0.9414801494009999,"nursingSupportFactor":0.9782456567801151,"serviceResourceFactor":0.9992257277573093,"retainedCapacity":0.920998867096222,"initialCapacity":1,"unconstrainedCapacity":0.9414801494009999,"staffCapacity":0.920998867096222,"resourceCapacity":0.9992257277573093,"availableCapacity":0.920998867096222,"safeStaffing":0.7994270166395208,"freshDemand":1.1692683401017503,"backlogIn":0.07698817526805343,"totalDemand":1.2462565153698038,"served":0.920998867096222,"unmet":0.3252576482735817,"backlogOut":0.08131441206839543,"unmetShare":0.2609877214379637,"policyUnmetVolume":0.02048128230477786,"policyUnmetShare":0.01643424291242354,"policyUnmetFreshShare":0.017516323330019838,"directCareTarget":0.05004663808577097,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":7.9001132903777975,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":8,"firstCriticalYear":2038,"requiredResourceBillion":1766.2888552138666,"backlogResourceBillion":109.11345640497137}},{"year":2045,"total":19975846,"children0to21":1731893,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":1030853,"workingAge15to64":11562376,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":701040,"age15to29":2071084,"age30to44":3186875,"age45to64":6304417,"ages":[56699,61660,62306,62931,63683,64631,65765,67115,68722,70558,72624,74873,77241,79699,82346,84558,86391,88155,89887,98023,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"medium","eligible":6134421.960824742,"gross":60.887562886597934,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":2.0978535098244464,"ledger":{"gross":60.887562886597934,"incremental":[58.78970937677349,58.78970937677349],"household":[-58.78970937677349,-58.78970937677349],"central":[58.78970937677349,58.78970937677349],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0978535098244464,"centralOverlap":2.0978535098244464,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5878970937677348},"fiscal":{"need":58.78970937677349,"unassignedNeed":58.78970937677349,"cumulativeNeed":958.4533887214591,"budgetShare":0.014972166601327736,"supportEquivalent":0.9798284896128915,"nursingEquivalent":8.82728369020623,"careDisplacement":1.7636912813032044,"careDisplacementUnallocated":0,"supportRemaining":59.41210290623226,"cumulativeCareDisplacement":28.75360166164377,"cumulativeNhiReduction":9.58453388721459,"pathways":{"startYear":2027,"active":true,"requested":1.7636912813032046,"total":1.7636912813032044,"unallocated":0,"remainingToFinance":57.026018095470285,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1540.7153948981688,"serviceResourceFactor":0.9992374337463901,"nursingSupportFactor":0.9779317907744844}},"societyFundingNeed":58.78970937677349,"residentPopulation":19975846,"perResident":2943.0397779785394,"employed":8857376.782536855,"perWorker":[6637.3725336696625,6637.3725336696625],"existingPerWorker":193067.4412635024,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3125262488843443,"existingDemandRatio":2.0541394254788514,"employmentChangePercent":-23.811047523810945,"centralPerWorker":6637.3725336696625,"demand":1710.071071711144,"unamplifiedDemand":1710.071071711144,"plannedBudget":1753.9519390147334,"paidBenefits":1753.3640419209657,"expenditure":1762.403365624578,"revenue":1549.7547186017812,"baselineRevenue":1550.9305127893165,"reserve":-1009.5656023134476,"scenarioReserve":-1009.5656023134476,"baselineReserve":-999.981068426233,"months":0,"shortfall":1009.5656023134476,"healthDelta":0,"workingDemandShare":0.32288277532690646,"demandRatio":0.9749817162446087,"careVolumeRatio":1.1714470114740638,"staffingRatio":0.868,"careLoadRatio":1.5834112264942861,"careUnmetShare":0.27241027887012315,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":83.9170245722994,"multiplier":1,"policy":"law","careSystem":{"year":2045,"enabled":true,"attritionRetention":0.9320653479069899,"nursingSupportFactor":0.9779317907744844,"serviceResourceFactor":0.9992374337463901,"retainedCapacity":0.9114963347975256,"initialCapacity":1,"unconstrainedCapacity":0.9320653479069899,"staffCapacity":0.9114963347975256,"resourceCapacity":0.9992374337463901,"availableCapacity":0.9114963347975256,"safeStaffing":0.7911788186042522,"freshDemand":1.1714470114740638,"backlogIn":0.08131441206839543,"totalDemand":1.2527614235424593,"served":0.9114963347975256,"unmet":0.3412650887449338,"backlogOut":0.08531627218623344,"unmetShare":0.27241027887012315,"policyUnmetVolume":0.02056901310946435,"policyUnmetShare":0.01641893877231702,"policyUnmetFreshShare":0.017558637230703077,"directCareTarget":0.050167534944865935,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":8.850366520247444,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":9,"firstCriticalYear":2038,"requiredResourceBillion":1828.773345419955,"backlogResourceBillion":118.70227370881064}},{"year":2046,"total":19744910,"children0to21":1655837,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":1011958,"workingAge15to64":11246979,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":643879,"age15to29":1945287,"age30to44":3141853,"age45to64":6159839,"ages":[56666,61594,62131,62583,63163,63903,64756,65845,67205,68810,70640,72697,74932,77290,79743,82387,84606,86446,88214,89950,98070,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"medium","eligible":6220303.338144329,"gross":61.73998350515463,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":2.1376298841711474,"ledger":{"gross":61.73998350515463,"incremental":[59.602353620983486,59.602353620983486],"household":[-59.602353620983486,-59.602353620983486],"central":[59.602353620983486,59.602353620983486],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.1376298841711474,"centralOverlap":2.1376298841711474,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5960235362098348},"fiscal":{"need":59.602353620983486,"unassignedNeed":59.602353620983486,"cumulativeNeed":1018.0557423424426,"budgetShare":0.015179125355519657,"supportEquivalent":0.9933725603497248,"nursingEquivalent":8.949302345493015,"careDisplacement":1.7880706086295044,"careDisplacementUnallocated":0,"supportRemaining":59.403976463790165,"cumulativeCareDisplacement":30.541672270273274,"cumulativeNhiReduction":10.180557423424425,"pathways":{"startYear":2027,"active":true,"requested":1.7880706086295046,"total":1.7880706086295044,"unallocated":0,"remainingToFinance":57.81428301235398,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1586.9558776858553,"serviceResourceFactor":0.9992494105531124,"nursingSupportFactor":0.9776267441362675}},"societyFundingNeed":59.602353620983486,"residentPopulation":19744910,"perResident":3018.618652654455,"employed":8680670.77145024,"perWorker":[6866.100004277203,6866.100004277203],"existingPerWorker":203162.93477376632,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3392443774706313,"existingDemandRatio":2.118427086765988,"employmentChangePercent":-25.331028688830216,"centralPerWorker":6866.100004277203,"demand":1763.5905497326848,"unamplifiedDemand":1763.5905497326848,"plannedBudget":1824.1100165753228,"paidBenefits":1823.5139930391128,"expenditure":1832.8244964538337,"revenue":1596.2663811005762,"baselineRevenue":1597.458428172996,"reserve":-1246.123717666705,"scenarioReserve":-1246.123717666705,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1246.123717666705,"healthDelta":0,"workingDemandShare":0.314497453365453,"demandRatio":0.966822468879229,"careVolumeRatio":1.1729217149539177,"staffingRatio":0.868,"careLoadRatio":1.6068984693394455,"careUnmetShare":0.2830450991763768,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":86.21827578726976,"multiplier":1,"policy":"law","careSystem":{"year":2046,"enabled":true,"attritionRetention":0.92274469442792,"nursingSupportFactor":0.9776267441362675,"serviceResourceFactor":0.9992494105531124,"retainedCapacity":0.9020998912825824,"initialCapacity":1,"unconstrainedCapacity":0.92274469442792,"staffCapacity":0.9020998912825824,"resourceCapacity":0.9992494105531124,"availableCapacity":0.9020998912825824,"safeStaffing":0.7830227056332815,"freshDemand":1.1729217149539177,"backlogIn":0.08531627218623344,"totalDemand":1.2582379871401512,"served":0.9020998912825824,"unmet":0.35613809585756884,"backlogOut":0.08903452396439221,"unmetShare":0.2830450991763768,"policyUnmetVolume":0.020644803145337565,"policyUnmetShare":0.016407709317583976,"policyUnmetFreshShare":0.01760117736941094,"directCareTarget":0.05028907819831697,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":9.79001087174176,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":10,"firstCriticalYear":2038,"requiredResourceBillion":1891.8710389143303,"backlogResourceBillion":128.28048918164524}},{"year":2047,"total":19509720,"children0to21":1605429,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":995649,"workingAge15to64":10939035,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":609780,"age15to29":1829401,"age30to44":3094818,"age45to64":6014816,"ages":[56589,61573,62071,62415,62820,63387,64032,64839,65938,67296,68896,70715,72758,74985,77335,79787,82436,84664,86510,88279,90002,98102,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"medium","eligible":6294308.263917526,"gross":62.47452371134021,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":2.164759691324736,"ledger":{"gross":62.47452371134021,"incremental":[60.30976402001548,60.30976402001548],"household":[-60.30976402001548,-60.30976402001548],"central":[60.30976402001548,60.30976402001548],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.164759691324736,"centralOverlap":2.164759691324736,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6030976402001547},"fiscal":{"need":60.30976402001548,"unassignedNeed":60.30976402001548,"cumulativeNeed":1078.365506362458,"budgetShare":0.015359283863906555,"supportEquivalent":1.0051627336669247,"nursingEquivalent":9.055520123125447,"careDisplacement":1.809292920600464,"careDisplacementUnallocated":0,"supportRemaining":59.396902359799846,"cumulativeCareDisplacement":32.35096519087374,"cumulativeNhiReduction":10.783655063624579,"pathways":{"startYear":2027,"active":true,"requested":1.8092929206004642,"total":1.809292920600464,"unallocated":0,"remainingToFinance":58.500471099415016,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1634.5861672206233,"serviceResourceFactor":0.9992626232350443,"nursingSupportFactor":0.9773611996921864}},"societyFundingNeed":60.30976402001548,"residentPopulation":19509720,"perResident":3091.267533312394,"employed":8494891.679037282,"perWorker":[7099.533025105075,7099.533025105075],"existingPerWorker":213830.0881638235,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3685329916597468,"existingDemandRatio":2.181938062066874,"employmentChangePercent":-26.9290542431712,"centralPerWorker":7099.533025105075,"demand":1816.4634366706725,"unamplifiedDemand":1816.4634366706725,"plannedBudget":1897.0744172383359,"paidBenefits":1896.4713195981358,"expenditure":1906.0611381152983,"revenue":1644.1759857377858,"baselineRevenue":1645.382181018186,"reserve":-1508.0088700442175,"scenarioReserve":-1508.0088700442175,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1508.0088700442175,"healthDelta":0,"workingDemandShare":0.30677799254430566,"demandRatio":0.9575077393721788,"careVolumeRatio":1.1728992253424715,"staffingRatio":0.868,"careLoadRatio":1.6283396003690775,"careUnmetShare":0.2924855893342111,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":88.87828793073653,"multiplier":1,"policy":"law","careSystem":{"year":2047,"enabled":true,"attritionRetention":0.9135172474836407,"nursingSupportFactor":0.9773611996921864,"serviceResourceFactor":0.9992626232350443,"retainedCapacity":0.892836312940115,"initialCapacity":1,"unconstrainedCapacity":0.9135172474836407,"staffCapacity":0.892836312940115,"resourceCapacity":0.9992626232350443,"availableCapacity":0.892836312940115,"safeStaffing":0.7749819196320198,"freshDemand":1.1728992253424715,"backlogIn":0.08903452396439221,"totalDemand":1.2619337493068636,"served":0.892836312940115,"unmet":0.36909743636674863,"backlogOut":0.09227435909168716,"unmetShare":0.2924855893342111,"policyUnmetVolume":0.02068093454352571,"policyUnmetShare":0.016388288652145984,"policyUnmetFreshShare":0.01763232006354778,"directCareTarget":0.050378057324422236,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":10.716368705988499,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":11,"firstCriticalYear":2038,"requiredResourceBillion":1954.3507793240663,"backlogResourceBillion":137.88734265339357}},{"year":2048,"total":19270638,"children0to21":1571043,"workingAge22to64":10060325,"seniors65plus":7639270,"children0to14":981647,"workingAge15to64":10649721,"workingAge22to59":8521913,"age60to64":1538412,"age15to21":589396,"age15to29":1724788,"age30to44":3052611,"age45to64":5872322,"ages":[56424,61505,62057,62360,62658,63049,63519,64118,64937,66033,67385,68975,70779,72814,75034,77380,79839,82498,84729,86577,88334,90039,98132,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"medium","eligible":6347682.082474227,"gross":63.004288659793815,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":2.19670695142893,"ledger":{"gross":63.004288659793815,"incremental":[60.807581708364886,60.807581708364886],"household":[-60.807581708364886,-60.807581708364886],"central":[60.807581708364886,60.807581708364886],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.19670695142893,"centralOverlap":2.19670695142893,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6080758170836488},"fiscal":{"need":60.807581708364886,"unassignedNeed":60.807581708364886,"cumulativeNeed":1139.173088070823,"budgetShare":0.015486064714604208,"supportEquivalent":1.0134596951394148,"nursingEquivalent":9.130267523778512,"careDisplacement":1.8242274512509464,"careDisplacementUnallocated":0,"supportRemaining":59.39192418291635,"cumulativeCareDisplacement":34.175192642124685,"cumulativeNhiReduction":11.391730880708227,"pathways":{"startYear":2027,"active":true,"requested":1.8242274512509464,"total":1.8242274512509464,"unallocated":0,"remainingToFinance":58.98335425711394,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1683.6499817418871,"serviceResourceFactor":0.9992781909434371,"nursingSupportFactor":0.9771743311905537}},"societyFundingNeed":60.807581708364886,"residentPopulation":19270638,"perResident":3155.452440566051,"employed":8309560.035450573,"perWorker":[7317.785953641972,7317.785953641972],"existingPerWorker":225014.33900868343,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.399055963702175,"existingDemandRatio":2.245970160756616,"employmentChangePercent":-28.523230953978075,"centralPerWorker":7317.785953641971,"demand":1869.7701588298828,"unamplifiedDemand":1869.7701588298828,"plannedBudget":1972.9573939278691,"paidBenefits":1972.3493181107856,"expenditure":1982.226831183463,"revenue":1693.5274948145645,"baselineRevenue":1694.7436464487316,"reserve":-1796.7082064131162,"scenarioReserve":-1796.7082064131162,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1796.7082064131162,"healthDelta":0,"workingDemandShare":0.2997882227193118,"demandRatio":0.9476992075877748,"careVolumeRatio":1.172154984104932,"staffingRatio":0.868,"careLoadRatio":1.6483553591819826,"careUnmetShare":0.3010768422589257,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":91.5508495003889,"multiplier":1,"policy":"law","careSystem":{"year":2048,"enabled":true,"attritionRetention":0.9043820750088043,"nursingSupportFactor":0.9771743311905537,"serviceResourceFactor":0.9992781909434371,"retainedCapacity":0.8837389492874536,"initialCapacity":1,"unconstrainedCapacity":0.9043820750088043,"staffCapacity":0.8837389492874536,"resourceCapacity":0.9992781909434371,"availableCapacity":0.8837389492874536,"safeStaffing":0.7670854079815097,"freshDemand":1.172154984104932,"backlogIn":0.09227435909168716,"totalDemand":1.2644293431966191,"served":0.8837389492874536,"unmet":0.3806903939091656,"backlogOut":0.0951725984772914,"unmetShare":0.3010768422589257,"policyUnmetVolume":0.02064312572135074,"policyUnmetShare":0.016326041334316557,"policyUnmetFreshShare":0.017611259604133338,"directCareTarget":0.05031788458323811,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":11.626105071254644,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":12,"firstCriticalYear":2038,"requiredResourceBillion":2016.9621644898996,"backlogResourceBillion":147.19200566001638}},{"year":2049,"total":19028036,"children0to21":1544504,"workingAge22to64":9795520,"seniors65plus":7688012,"children0to14":969720,"workingAge15to64":10370304,"workingAge22to59":8310410,"age60to64":1485110,"age15to21":574784,"age15to29":1622584,"age30to44":3014440,"age45to64":5733280,"ages":[56147,61343,61997,62351,62607,62891,63186,63610,64219,65036,66125,67467,69042,70836,72863,75082,77433,79902,82565,84798,86632,88372,90074,98173,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"medium","eligible":6388183.16701031,"gross":63.40628453608248,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":2.2308610810054943,"ledger":{"gross":63.40628453608248,"incremental":[61.17542345507699,61.17542345507699],"household":[-61.17542345507699,-61.17542345507699],"central":[61.17542345507699,61.17542345507699],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2308610810054943,"centralOverlap":2.2308610810054943,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6117542345507698},"fiscal":{"need":61.17542345507699,"unassignedNeed":61.17542345507699,"cumulativeNeed":1200.3485115259,"budgetShare":0.015579744169275453,"supportEquivalent":1.0195903909179498,"nursingEquivalent":9.185499017278827,"careDisplacement":1.8352627036523095,"careDisplacementUnallocated":0,"supportRemaining":59.38824576544923,"cumulativeCareDisplacement":36.010455345777,"cumulativeNhiReduction":12.003485115258997,"pathways":{"startYear":2027,"active":true,"requested":1.8352627036523095,"total":1.8352627036523095,"unallocated":0,"remainingToFinance":59.340160751424676,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1734.1886089082345,"serviceResourceFactor":0.9992949752644631,"nursingSupportFactor":0.9770362524568029}},"societyFundingNeed":61.17542345507699,"residentPopulation":19028036,"perResident":3215.015120587169,"employed":8133847.670844436,"perWorker":[7521.092837078655,7521.092837078655],"existingPerWorker":236463.08053136792,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4292792284529527,"existingDemandRatio":2.3103359481330537,"employmentChangePercent":-30.03466501906721,"centralPerWorker":7521.092837078655,"demand":1923.354676820767,"unamplifiedDemand":1923.354676820767,"plannedBudget":2051.875689684984,"paidBenefits":2051.263935450433,"expenditure":2061.4377739152906,"revenue":1744.3624473730922,"baselineRevenue":1745.5859558421937,"reserve":-2113.783532955315,"scenarioReserve":-2113.783532955315,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2113.783532955315,"healthDelta":0,"workingDemandShare":0.29328225985302603,"demandRatio":0.9373641329685287,"careVolumeRatio":1.170628161019512,"staffingRatio":0.868,"careLoadRatio":1.6670468601107054,"careUnmetShare":0.30891340832351466,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":94.2524337656398,"multiplier":1,"policy":"law","careSystem":{"year":2049,"enabled":true,"attritionRetention":0.8953382542587163,"nursingSupportFactor":0.9770362524568029,"serviceResourceFactor":0.9992949752644631,"retainedCapacity":0.8747779326221523,"initialCapacity":1,"unconstrainedCapacity":0.8953382542587163,"staffCapacity":0.8747779326221523,"resourceCapacity":0.9992949752644631,"availableCapacity":0.8747779326221523,"safeStaffing":0.7593072455160282,"freshDemand":1.170628161019512,"backlogIn":0.0951725984772914,"totalDemand":1.2658007594968033,"served":0.8747779326221523,"unmet":0.39102282687465095,"backlogOut":0.09775570671866272,"unmetShare":0.30891340832351466,"policyUnmetVolume":0.02056032163656396,"policyUnmetShare":0.01624293671994426,"policyUnmetFreshShare":0.01756349481517493,"directCareTarget":0.05018141375764266,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":12.522206737784769,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":13,"firstCriticalYear":2038,"requiredResourceBillion":2079.724281176656,"backlogResourceBillion":156.36960435588932}},{"year":2050,"total":18782202,"children0to21":1519242,"workingAge22to64":9554091,"seniors65plus":7708869,"children0to14":959549,"workingAge15to64":10113784,"workingAge22to59":8075418,"age60to64":1478673,"age15to21":559693,"age15to29":1531718,"age30to44":2972777,"age45to64":5609289,"ages":[55685,61063,61843,62297,62604,62847,63031,63278,63714,64319,65131,66211,67536,69102,70888,72914,75138,77499,79972,82639,84857,86674,88410,90123,98228,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"medium","eligible":6405513.82886598,"gross":63.57830103092783,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":2.2607615261638987,"ledger":{"gross":63.57830103092783,"incremental":[61.317539504763936,61.317539504763936],"household":[-61.317539504763936,-61.317539504763936],"central":[61.317539504763936,61.317539504763936],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2607615261638987,"centralOverlap":2.2607615261638987,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6131753950476393},"fiscal":{"need":61.317539504763936,"unassignedNeed":61.317539504763936,"cumulativeNeed":1261.666051030664,"budgetShare":0.015615937326125385,"supportEquivalent":1.0219589917460656,"nursingEquivalent":9.206837763478068,"careDisplacement":1.8395261851429179,"careDisplacementUnallocated":0,"supportRemaining":59.38682460495236,"cumulativeCareDisplacement":37.84998153091991,"cumulativeNhiReduction":12.616660510306636,"pathways":{"startYear":2027,"active":true,"requested":1.839526185142918,"total":1.8395261851429179,"unallocated":0,"remainingToFinance":59.47801331962102,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1786.2481301085609,"serviceResourceFactor":0.9993139198331499,"nursingSupportFactor":0.9769829055913049}},"societyFundingNeed":61.317539504763936,"residentPopulation":18782202,"perResident":3264.661912632179,"employed":7946768.207259557,"perWorker":[7716.034733308182,7716.034733308182],"existingPerWorker":248820.3055799356,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.462926716890796,"existingDemandRatio":2.3751559083522404,"employmentChangePercent":-31.643876042859386,"centralPerWorker":7716.034733308182,"demand":1977.31729370324,"unamplifiedDemand":1977.31729370324,"plannedBudget":2133.950717272384,"paidBenefits":2133.337541877336,"expenditure":2143.8165954961396,"revenue":1796.7271837273643,"baselineRevenue":1797.9535345174595,"reserve":-2460.8729447240903,"scenarioReserve":-2460.8729447240903,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2460.8729447240903,"healthDelta":0,"workingDemandShare":0.2883377967375452,"demandRatio":0.9265993247635294,"careVolumeRatio":1.1684193203845776,"staffingRatio":0.868,"careLoadRatio":1.6844755763588908,"careUnmetShare":0.316063854597892,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":96.58805845579657,"multiplier":1,"policy":"law","careSystem":{"year":2050,"enabled":true,"attritionRetention":0.8863848717161291,"nursingSupportFactor":0.9769829055913049,"serviceResourceFactor":0.9993139198331499,"retainedCapacity":0.8659828674413999,"initialCapacity":1,"unconstrainedCapacity":0.8863848717161291,"staffCapacity":0.8659828674413999,"resourceCapacity":0.9993139198331499,"availableCapacity":0.8659828674413999,"safeStaffing":0.7516731289391351,"freshDemand":1.1684193203845776,"backlogIn":0.09775570671866272,"totalDemand":1.2661750271032404,"served":0.8659828674413999,"unmet":0.4001921596618405,"backlogOut":0.10004803991546013,"unmetShare":0.316063854597892,"policyUnmetVolume":0.02040200427472927,"policyUnmetShare":0.016113099562076377,"policyUnmetFreshShare":0.017461200716891674,"directCareTarget":0.04988914490540479,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":13.401713255860015,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2038,"requiredResourceBillion":2142.7493830916387,"backlogResourceBillion":165.43208938839894}},{"year":2051,"total":18533499,"children0to21":1495091,"workingAge22to64":9346568,"seniors65plus":7691840,"children0to14":950747,"workingAge15to64":9890912,"workingAge22to59":7854373,"age60to64":1492195,"age15to21":544344,"age15to29":1442982,"age30to44":2928483,"age45to64":5519447,"ages":[55038,60589,61572,62150,62555,62849,62991,63127,63384,63819,64418,65219,66282,67599,69155,70941,72972,75207,77573,80048,82702,84901,86714,88461,90187,98304,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"medium","eligible":6391363.958762887,"gross":63.4378556701031,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":2.291085645069132,"ledger":{"gross":63.4378556701031,"incremental":[61.146770025033966,61.146770025033966],"household":[-61.146770025033966,-61.146770025033966],"central":[61.146770025033966,61.146770025033966],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.291085645069132,"centralOverlap":2.291085645069132,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6114677002503396},"fiscal":{"need":61.146770025033966,"unassignedNeed":61.146770025033966,"cumulativeNeed":1322.812821055698,"budgetShare":0.015572446907001979,"supportEquivalent":1.0191128337505662,"nursingEquivalent":9.18119670045555,"careDisplacement":1.8344031007510186,"careDisplacementUnallocated":0,"supportRemaining":59.38853229974966,"cumulativeCareDisplacement":39.68438463167093,"cumulativeNhiReduction":13.228128210556974,"pathways":{"startYear":2027,"active":true,"requested":1.8344031007510189,"total":1.8344031007510186,"unallocated":0,"remainingToFinance":59.31236692428295,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1839.875779925115,"serviceResourceFactor":0.9993357578329066,"nursingSupportFactor":0.9770470082488611}},"societyFundingNeed":61.146770025033966,"residentPopulation":18533499,"perResident":3299.2566608730476,"employed":7767004.769508395,"perWorker":[7872.631965552943,7872.631965552943],"existingPerWorker":261601.4317787483,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4967854235107168,"existingDemandRatio":2.4406721541570726,"employmentChangePercent":-33.190156431741855,"centralPerWorker":7872.631965552943,"demand":2031.859568335763,"unamplifiedDemand":2031.859568335763,"plannedBudget":2219.308745963279,"paidBenefits":2218.6972782630287,"expenditure":2229.4907034903963,"revenue":1850.6692051524824,"baselineRevenue":1851.8921405529832,"reserve":-2839.6944430620038,"scenarioReserve":-2839.6944430620038,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2839.6944430620038,"healthDelta":0,"workingDemandShare":0.2848562114276864,"demandRatio":0.9155371338176949,"careVolumeRatio":1.1656786135672688,"staffingRatio":0.868,"careLoadRatio":1.7007763622856253,"careUnmetShare":0.3226189178860326,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":98.29202547929893,"multiplier":1,"policy":"law","careSystem":{"year":2051,"enabled":true,"attritionRetention":0.8775210229989678,"nursingSupportFactor":0.9770470082488611,"serviceResourceFactor":0.9993357578329066,"retainedCapacity":0.8573792901966216,"initialCapacity":1,"unconstrainedCapacity":0.8775210229989678,"staffCapacity":0.8573792901966216,"resourceCapacity":0.9993357578329066,"availableCapacity":0.8573792901966216,"safeStaffing":0.7442052238906676,"freshDemand":1.1656786135672688,"backlogIn":0.10004803991546013,"totalDemand":1.265726653482729,"served":0.8573792901966216,"unmet":0.4083473632861073,"backlogOut":0.10208684082152683,"unmetShare":0.3226189178860326,"policyUnmetVolume":0.020141732802346213,"policyUnmetShare":0.015913177420199636,"policyUnmetFreshShare":0.017278976012699985,"directCareTarget":0.049368502893428534,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":14.262070980337837,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2038,"requiredResourceBillion":2206.250317920992,"backlogResourceBillion":174.3907495852286}},{"year":2052,"total":18282197,"children0to21":1471941,"workingAge22to64":9131857,"seniors65plus":7678399,"children0to14":942892,"workingAge15to64":9660906,"workingAge22to59":7630367,"age60to64":1501490,"age15to21":529049,"age15to29":1371436,"age30to44":2866378,"age45to64":5423092,"ages":[54219,59918,61109,61889,62415,62806,62997,63089,63237,63491,63921,64507,65292,66347,67655,69209,71001,73044,75282,77651,80113,82749,84943,86768,88527,90271,98407,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"medium","eligible":6380195.4577319585,"gross":63.327002061855666,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":2.3170069463973224,"ledger":{"gross":63.327002061855666,"incremental":[61.009995115458345,61.009995115458345],"household":[-61.009995115458345,-61.009995115458345],"central":[61.009995115458345,61.009995115458345],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3170069463973224,"centralOverlap":2.3170069463973224,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6100999511545834},"fiscal":{"need":61.009995115458345,"unassignedNeed":61.009995115458345,"cumulativeNeed":1383.8228161711563,"budgetShare":0.015537613995685415,"supportEquivalent":1.0168332519243057,"nursingEquivalent":9.160659927245998,"careDisplacement":1.83029985346375,"careDisplacementUnallocated":0,"supportRemaining":59.38990004884542,"cumulativeCareDisplacement":41.51468448513468,"cumulativeNhiReduction":13.838228161711557,"pathways":{"startYear":2027,"active":true,"requested":1.8302998534637502,"total":1.83029985346375,"unallocated":0,"remainingToFinance":59.179695261994596,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1895.1114768830753,"serviceResourceFactor":0.9993565472131027,"nursingSupportFactor":0.977098350181885}},"societyFundingNeed":61.009995115458345,"residentPopulation":18282197,"perResident":3337.1260092787725,"employed":7579781.666206528,"perWorker":[8049.0438646093835,8049.0438646093835],"existingPerWorker":275166.15398740873,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5337565163874494,"existingDemandRatio":2.5053445875727602,"employmentChangePercent":-34.80060300865999,"centralPerWorker":8049.043864609383,"demand":2085.699369154323,"unamplifiedDemand":2085.699369154323,"plannedBudget":2308.08109580181,"paidBenefits":2307.4709958506555,"expenditure":2318.588223834844,"revenue":1906.2287048672638,"baselineRevenue":1907.448904769573,"reserve":-3252.053962029584,"scenarioReserve":-3252.053962029584,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3252.053962029584,"healthDelta":0,"workingDemandShare":0.28131318265631605,"demandRatio":0.9036508175332404,"careVolumeRatio":1.1617150756740822,"staffingRatio":0.868,"careLoadRatio":1.7152533653418305,"careUnmetShare":0.32833611873468105,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":100.2024013297624,"multiplier":1,"policy":"law","careSystem":{"year":2052,"enabled":true,"attritionRetention":0.8687458127689781,"nursingSupportFactor":0.977098350181885,"serviceResourceFactor":0.9993565472131027,"retainedCapacity":0.8488501003839892,"initialCapacity":1,"unconstrainedCapacity":0.8687458127689781,"staffCapacity":0.8488501003839892,"resourceCapacity":0.9993565472131027,"availableCapacity":0.8488501003839892,"safeStaffing":0.7368018871333026,"freshDemand":1.1617150756740822,"backlogIn":0.10208684082152683,"totalDemand":1.263801916495609,"served":0.8488501003839892,"unmet":0.4149518161116197,"backlogOut":0.10373795402790492,"unmetShare":0.32833611873468105,"policyUnmetVolume":0.019895712384988884,"policyUnmetShare":0.015742745857007103,"policyUnmetFreshShare":0.017126154942462505,"directCareTarget":0.04893187126417859,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":15.114989961601077,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2038,"requiredResourceBillion":2268.9822273688196,"backlogResourceBillion":183.28285821449685}},{"year":2053,"total":18028545,"children0to21":1449972,"workingAge22to64":8887674,"seniors65plus":7690899,"children0to14":935543,"workingAge15to64":9402103,"workingAge22to59":7398633,"age60to64":1489041,"age15to21":514429,"age15to29":1301664,"age30to44":2807895,"age45to64":5292544,"ages":[53205,59061,60447,61433,62161,62672,62957,63099,63202,63347,63596,64014,64583,65358,66408,67710,69272,71075,73124,75365,77719,80164,82795,84999,86838,88614,90384,98545,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"medium","eligible":6390582.055670103,"gross":63.43009484536083,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":2.3346890172960753,"ledger":{"gross":63.43009484536083,"incremental":[61.09540582806475,61.09540582806475],"household":[-61.09540582806475,-61.09540582806475],"central":[61.09540582806475,61.09540582806475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3346890172960753,"centralOverlap":2.3346890172960753,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6109540582806474},"fiscal":{"need":61.09540582806475,"unassignedNeed":61.09540582806475,"cumulativeNeed":1444.918221999221,"budgetShare":0.015559365819809696,"supportEquivalent":1.018256763801079,"nursingEquivalent":9.173484358568281,"careDisplacement":1.8328621748419422,"careDisplacementUnallocated":0,"supportRemaining":59.38904594171935,"cumulativeCareDisplacement":43.34754665997662,"cumulativeNhiReduction":14.449182219992204,"pathways":{"startYear":2027,"active":true,"requested":1.8328621748419425,"total":1.8328621748419422,"unallocated":0,"remainingToFinance":59.26254365322281,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1951.9997189723847,"serviceResourceFactor":0.9993744139939806,"nursingSupportFactor":0.9770662891035793}},"societyFundingNeed":61.09540582806475,"residentPopulation":18028545,"perResident":3388.815116697701,"employed":7390632.444237236,"perWorker":[8266.600495834862,8266.600495834862],"existingPerWorker":289554.8164066338,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.573010105840572,"existingDemandRatio":2.5705624270510805,"employmentChangePercent":-36.427617579377966,"centralPerWorker":8266.600495834862,"demand":2139.9932205200244,"unamplifiedDemand":2139.9932205200244,"plannedBudget":2400.4043396338825,"paidBenefits":2399.793385575602,"expenditure":2411.244130399316,"revenue":1963.4504637960988,"baselineRevenue":1964.67237191266,"reserve":-3699.8476286328014,"scenarioReserve":-3699.8476286328014,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3699.8476286328014,"healthDelta":0,"workingDemandShare":0.2757676373249066,"demandRatio":0.8915136442581265,"careVolumeRatio":1.157239071820495,"staffingRatio":0.868,"careLoadRatio":1.7287631654248878,"careUnmetShare":0.3335849839004741,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":102.8488556173415,"multiplier":1,"policy":"law","careSystem":{"year":2053,"enabled":true,"attritionRetention":0.8600583546412883,"nursingSupportFactor":0.9770662891035793,"serviceResourceFactor":0.9993744139939806,"retainedCapacity":0.8403340249818937,"initialCapacity":1,"unconstrainedCapacity":0.8600583546412883,"staffCapacity":0.8403340249818937,"resourceCapacity":0.9993744139939806,"availableCapacity":0.8403340249818937,"safeStaffing":0.7294099336842838,"freshDemand":1.157239071820495,"backlogIn":0.10373795402790492,"totalDemand":1.2609770258483999,"served":0.8403340249818937,"unmet":0.4206430008665062,"backlogOut":0.10516075021662655,"unmetShare":0.3335849839004741,"policyUnmetVolume":0.019724329659394635,"policyUnmetShare":0.015642100732266614,"policyUnmetFreshShare":0.017044299781864065,"directCareTarget":0.048697999376754474,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":15.96659750181063,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":17,"firstCriticalYear":2038,"requiredResourceBillion":2331.827841158178,"backlogResourceBillion":191.83462063815432}},{"year":2054,"total":17772611,"children0to21":1429353,"workingAge22to64":8669432,"seniors65plus":7673826,"children0to14":928191,"workingAge15to64":9170594,"workingAge22to59":7168299,"age60to64":1501133,"age15to21":501162,"age15to29":1229104,"age30to44":2754907,"age45to64":5186583,"ages":[51952,57996,59600,60780,61712,62423,62828,63061,63215,63315,63454,63691,64092,64652,65420,66466,67776,69349,71157,73209,75435,77770,80213,82855,85072,86930,88732,90532,98712,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"medium","eligible":6376395.624742269,"gross":63.28928659793815,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":2.3474658877037684,"ledger":{"gross":63.28928659793815,"incremental":[60.94182071023438,60.94182071023438],"household":[-60.94182071023438,-60.94182071023438],"central":[60.94182071023438,60.94182071023438],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3474658877037684,"centralOverlap":2.3474658877037684,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6094182071023437},"fiscal":{"need":60.94182071023438,"unassignedNeed":60.94182071023438,"cumulativeNeed":1505.8600427094555,"budgetShare":0.015520251798052866,"supportEquivalent":1.0156970118372397,"nursingEquivalent":9.150423530065222,"careDisplacement":1.8282546213070312,"careDisplacementUnallocated":0,"supportRemaining":59.390581792897656,"cumulativeCareDisplacement":45.175801281283654,"cumulativeNhiReduction":15.058600427094548,"pathways":{"startYear":2027,"active":true,"requested":1.8282546213070314,"total":1.8282546213070312,"unallocated":0,"remainingToFinance":59.11356608892735,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2010.5994394874094,"serviceResourceFactor":0.9993941617745477,"nursingSupportFactor":0.9771239411748369}},"societyFundingNeed":60.94182071023438,"residentPopulation":17772611,"perResident":3428.9739819452743,"employed":7208227.191861928,"perWorker":[8454.481121105277,8454.481121105277],"existingPerWorker":304453.77328249515,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6128153586035119,"existingDemandRatio":2.636122483170989,"employmentChangePercent":-37.99662220070438,"centralPerWorker":8454.481121105277,"demand":2194.571967239848,"unamplifiedDemand":2194.571967239848,"plannedBudget":2496.4205132192383,"paidBenefits":2495.811095012136,"expenditure":2507.6053621805613,"revenue":2022.393706655835,"baselineRevenue":2023.61254307004,"reserve":-4185.059284157528,"scenarioReserve":-4185.059284157528,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4185.059284157528,"healthDelta":0,"workingDemandShare":0.2717817062572083,"demandRatio":0.8790874596723515,"careVolumeRatio":1.1521878559039342,"staffingRatio":0.868,"careLoadRatio":1.7410979796972095,"careUnmetShare":0.338306203238919,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":105.00317667870283,"multiplier":1,"policy":"law","careSystem":{"year":2054,"enabled":true,"attritionRetention":0.8514577710948754,"nursingSupportFactor":0.9771239411748369,"serviceResourceFactor":0.9993941617745477,"retainedCapacity":0.8319797730361668,"initialCapacity":1,"unconstrainedCapacity":0.8514577710948754,"staffCapacity":0.8319797730361668,"resourceCapacity":0.9993941617745477,"availableCapacity":0.8319797730361668,"safeStaffing":0.7221584429953928,"freshDemand":1.1521878559039342,"backlogIn":0.10516075021662655,"totalDemand":1.2573486061205608,"served":0.8319797730361668,"unmet":0.425368833084394,"backlogOut":0.1063422082710985,"unmetShare":0.338306203238919,"policyUnmetVolume":0.019477998058708645,"policyUnmetShare":0.015491326720285081,"policyUnmetFreshShare":0.016905227701282645,"directCareTarget":0.04830065057509327,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":16.80202269638332,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":18,"firstCriticalYear":2038,"requiredResourceBillion":2394.8716260990905,"backlogResourceBillion":200.29965885924275}},{"year":2055,"total":17514522,"children0to21":1409719,"workingAge22to64":8427728,"seniors65plus":7677075,"children0to14":920397,"workingAge15to64":8917050,"workingAge22to59":6933936,"age60to64":1493792,"age15to21":489322,"age15to29":1181078,"age30to44":2701870,"age45to64":5034102,"ages":[50534,56676,58544,59940,61066,61982,62583,62934,63180,63331,63425,63553,63770,64163,64716,65481,66533,67854,69434,71246,73283,75491,77823,80277,82931,85167,87053,88882,90711,98912,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"medium","eligible":6379095.309278351,"gross":63.3160824742268,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":2.3507965282521703,"ledger":{"gross":63.3160824742268,"incremental":[60.965285945974635,60.965285945974635],"household":[-60.965285945974635,-60.965285945974635],"central":[60.965285945974635,60.965285945974635],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3507965282521703,"centralOverlap":2.3507965282521703,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6096528594597463},"fiscal":{"need":60.965285945974635,"unassignedNeed":60.965285945974635,"cumulativeNeed":1566.82532865543,"budgetShare":0.015526227765999755,"supportEquivalent":1.0160880990995773,"nursingEquivalent":9.15394683873493,"careDisplacement":1.828958578379239,"careDisplacementUnallocated":0,"supportRemaining":59.39034714054026,"cumulativeCareDisplacement":47.00475985966289,"cumulativeNhiReduction":15.668253286554295,"pathways":{"startYear":2027,"active":true,"requested":1.828958578379239,"total":1.828958578379239,"unallocated":0,"remainingToFinance":59.1363273675954,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2070.953518459743,"serviceResourceFactor":0.9994115810685805,"nursingSupportFactor":0.9771151329031627}},"societyFundingNeed":60.965285945974635,"residentPopulation":17514522,"perResident":3480.84212323777,"employed":7015073.61145738,"perWorker":[8690.612432976182,8690.612432976182],"existingPerWorker":320663.4149963759,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6572227416617484,"existingDemandRatio":2.7020750278689287,"employmentChangePercent":-39.65808126689904,"centralPerWorker":8690.612432976182,"demand":2249.477460700883,"unamplifiedDemand":2249.477460700883,"plannedBudget":2596.277333748008,"paidBenefits":2595.667680888548,"expenditure":2607.8157760720264,"revenue":2083.1016136432213,"baselineRevenue":2084.320919362141,"reserve":-4709.773446586333,"scenarioReserve":-4709.773446586333,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4709.773446586333,"healthDelta":0,"workingDemandShare":0.26660758748828733,"demandRatio":0.8664241802910625,"careVolumeRatio":1.1466157087415894,"staffingRatio":0.868,"careLoadRatio":1.7525592601314393,"careUnmetShare":0.34263350807750137,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":107.82020966979475,"multiplier":1,"policy":"law","careSystem":{"year":2055,"enabled":true,"attritionRetention":0.8429431933839266,"nursingSupportFactor":0.9771151329031627,"serviceResourceFactor":0.9994115810685805,"retainedCapacity":0.8236525504331518,"initialCapacity":1,"unconstrainedCapacity":0.8429431933839266,"staffCapacity":0.8236525504331518,"resourceCapacity":0.9994115810685805,"availableCapacity":0.8236525504331518,"safeStaffing":0.7149304137759758,"freshDemand":1.1466157087415894,"backlogIn":0.1063422082710985,"totalDemand":1.2529579170126879,"served":0.8236525504331518,"unmet":0.4293053665795361,"backlogOut":0.10732634164488403,"unmetShare":0.34263350807750137,"policyUnmetVolume":0.019290642950774872,"policyUnmetShare":0.015396082094096005,"policyUnmetFreshShare":0.016823982790141915,"directCareTarget":0.04806852225754833,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":17.634744956684823,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":19,"firstCriticalYear":2038,"requiredResourceBillion":2458.1039419214594,"backlogResourceBillion":208.62648122057638}},{"year":2056,"total":17254411,"children0to21":1390821,"workingAge22to64":8199059,"seniors65plus":7664531,"children0to14":911748,"workingAge15to64":8678132,"workingAge22to59":6699537,"age60to64":1499522,"age15to21":479073,"age15to29":1148381,"age30to44":2602392,"age45to64":4927359,"ages":[48998,55181,57235,58892,60234,61341,62146,62693,63055,63298,63443,63526,63635,63843,64228,64778,65551,66614,67942,69524,71323,73341,75545,77890,80358,83030,85291,87208,89065,90921,99142,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"medium","eligible":6368672.150515464,"gross":63.21262680412371,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":2.3409883868633665,"ledger":{"gross":63.21262680412371,"incremental":[60.87163841726034,60.87163841726034],"household":[-60.87163841726034,-60.87163841726034],"central":[60.87163841726034,60.87163841726034],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3409883868633665,"centralOverlap":2.3409883868633665,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6087163841726033},"fiscal":{"need":60.87163841726034,"unassignedNeed":60.87163841726034,"cumulativeNeed":1627.6969670726903,"budgetShare":0.015502378245112908,"supportEquivalent":1.014527306954339,"nursingEquivalent":9.13988564823729,"careDisplacement":1.82614915251781,"careDisplacementUnallocated":0,"supportRemaining":59.3912836158274,"cumulativeCareDisplacement":48.8309090121807,"cumulativeNhiReduction":16.2769696707269,"pathways":{"startYear":2027,"active":true,"requested":1.8261491525178102,"total":1.82614915251781,"unallocated":0,"remainingToFinance":59.045489264742535,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2133.1205761356778,"serviceResourceFactor":0.999429597016374,"nursingSupportFactor":0.9771502858794068}},"societyFundingNeed":60.87163841726034,"residentPopulation":17254411,"perResident":3527.888516000943,"employed":6831621.840298461,"perWorker":[8910.276335582557,8910.276335582557],"existingPerWorker":337309.2334032905,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.7017246848708012,"existingDemandRatio":2.768010961984685,"employmentChangePercent":-41.236087782559125,"centralPerWorker":8910.27633558256,"demand":2304.3691258522504,"unamplifiedDemand":2304.3691258522504,"plannedBudget":2700.128427097928,"paidBenefits":2699.5197107137556,"expenditure":2712.0322487527383,"revenue":2145.6331141746605,"baselineRevenue":2146.8505469430056,"reserve":-5276.172581164412,"scenarioReserve":-5276.172581164412,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5276.172581164412,"healthDelta":0,"workingDemandShare":0.26203743936520063,"demandRatio":0.8534294527349442,"careVolumeRatio":1.1403838665325772,"staffingRatio":0.868,"careLoadRatio":1.7627841500986432,"careUnmetShare":0.34644651039412544,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":110.44379605025405,"multiplier":1,"policy":"law","careSystem":{"year":2056,"enabled":true,"attritionRetention":0.8345137614500874,"nursingSupportFactor":0.9771502858794068,"serviceResourceFactor":0.999429597016374,"retainedCapacity":0.8154453605712519,"initialCapacity":1,"unconstrainedCapacity":0.8345137614500874,"staffCapacity":0.8154453605712519,"resourceCapacity":0.999429597016374,"availableCapacity":0.8154453605712519,"safeStaffing":0.7078065729758467,"freshDemand":1.1403838665325772,"backlogIn":0.10732634164488403,"totalDemand":1.2477102081774611,"served":0.8154453605712519,"unmet":0.4322648476062092,"backlogOut":0.1080662119015523,"unmetShare":0.34644651039412544,"policyUnmetVolume":0.019068400878835434,"policyUnmetShare":0.015282716093738448,"policyUnmetFreshShare":0.016721037045897835,"directCareTarget":0.047774391559708106,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":18.455463942874808,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":20,"firstCriticalYear":2038,"requiredResourceBillion":2521.243035888469,"backlogResourceBillion":216.87391003621872}}],"firstBelowMonth":2038,"firstDepleted":2039}},"comparison":{"threshold":85,"fromYear":2026,"toYear":2056,"roles":[{"role":"student","name":"小禾","job":"學生","label":"學生","age":16,"series":{"current":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":20.22817130313448,"fatigue":20.22817130313448,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":20.549653559353416,"fatigue":20.549653559353416,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":21.008291381521534,"fatigue":21.008291381521534,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":21.620926543682025,"fatigue":21.620926543682025,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":22.66300873482683,"fatigue":22.66300873482683,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":23.162301641087005,"fatigue":23.162301641087005,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":23.67033274603603,"fatigue":23.67033274603603,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":24.223170586052607,"fatigue":24.223170586052607,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":24.766780862578074,"fatigue":24.766780862578074,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":25.23341734441773,"fatigue":25.23341734441773,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":25.763039100085344,"fatigue":25.763039100085344,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":26.261667799686766,"fatigue":26.261667799686766,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":26.77209446734888,"fatigue":26.77209446734888,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":27.337133306690685,"fatigue":27.337133306690685,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":35,"fatigue":35,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":86.91937974296692,"fatigue":86.91937974296692,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":89.76131920142345,"fatigue":89.76131920142345,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":92.36163516781677,"fatigue":92.36163516781677,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":94.74366323336874,"fatigue":94.74366323336874,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":96.93504647431543,"fatigue":96.93504647431543,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":98.97130400987082,"fatigue":98.97130400987082,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":100.75049223379915,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":102.3676447490164,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":103.8375911568523,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":105.17408799299241,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":106.35895939865034,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":24.27164382611447,"fatigue":24.27164382611447,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":24.373398797463537,"fatigue":24.373398797463537,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":24.463996524772334,"fatigue":24.463996524772334,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":24.543498404143694,"fatigue":24.543498404143694,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":24.619034352920156,"fatigue":24.619034352920156,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":27.340337061470603,"fatigue":27.340337061470603,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":27.86569078711819,"fatigue":27.86569078711819,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":28.39639578087243,"fatigue":28.39639578087243,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":28.973435330080388,"fatigue":28.973435330080388,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":29.525074613935793,"fatigue":29.525074613935793,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":29.978052928974265,"fatigue":29.978052928974265,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":30.50000365582507,"fatigue":30.50000365582507,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":39.97238993958175,"fatigue":39.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":54.97238993958176,"fatigue":54.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":69.97238993958175,"fatigue":69.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":84.97238993958176,"fatigue":84.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":91.03743020445143,"fatigue":91.03743020445143,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":94.56792041084678,"fatigue":94.56792041084678,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":97.83150824860662,"fatigue":97.83150824860662,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":100.87002833610768,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":103.56731123834604,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":106.02195493112163,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":108.26097380671848,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":110.30395845654057,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":112.1768336817236,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":113.81031963848032,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":115.30999540013546,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":116.65891521111973,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":117.89528802214326,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":118.98471725546442,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2046,"law":2043},"advanceYears":3},{"role":"worker","name":"阿哲","job":"上班族","label":"主要支付者","age":30,"series":{"current":[{"year":2026,"age":30,"index":35,"fatigue":35,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":35.66605419538006,"fatigue":35.66605419538006,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":36.44952921691465,"fatigue":36.44952921691465,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":37.22884554706134,"fatigue":37.22884554706134,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":38.021605719089976,"fatigue":38.021605719089976,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":38.86843406993978,"fatigue":38.86843406993978,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":39.66026528594695,"fatigue":39.66026528594695,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":40.53402787190225,"fatigue":40.53402787190225,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":41.42308230556305,"fatigue":41.42308230556305,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":42.39054852559206,"fatigue":42.39054852559206,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":43.341866509511625,"fatigue":43.341866509511625,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":44.15848035273102,"fatigue":44.15848035273102,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":45.085318425149346,"fatigue":45.085318425149346,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":45.957918649451834,"fatigue":45.957918649451834,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":46.851165317860534,"fatigue":46.851165317860534,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":47.839983286708694,"fatigue":47.839983286708694,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":101.91937974296692,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":104.76131920142345,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":107.36163516781679,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":109.74366323336872,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":111.93504647431544,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":113.97130400987083,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":115.75049223379914,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":117.36764474901639,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":118.83759115685228,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":120.17408799299241,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":121.35895939865034,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":30,"index":39.39261968179582,"fatigue":39.39261968179582,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":40.12219992605336,"fatigue":40.12219992605336,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":40.97624331984051,"fatigue":40.97624331984051,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":41.81066797763107,"fatigue":41.81066797763107,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":42.64561232811228,"fatigue":42.64561232811228,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":43.53404612046391,"fatigue":43.53404612046391,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":44.33759361259072,"fatigue":44.33759361259072,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":45.23741701793344,"fatigue":45.23741701793344,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":46.14914534039945,"fatigue":46.14914534039945,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":47.140813269619834,"fatigue":47.140813269619834,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":48.10016026086934,"fatigue":48.10016026086934,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":48.90311593728755,"fatigue":48.90311593728755,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":49.82228298088907,"fatigue":49.82228298088907,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":54.97238993958176,"fatigue":54.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":69.97238993958175,"fatigue":69.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":84.97238993958175,"fatigue":84.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":99.97238993958175,"fatigue":99.97238993958175,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":106.03743020445143,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":109.5679204108468,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":112.83150824860661,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":115.87002833610767,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":118.56731123834604,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":121.02195493112164,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":123.26097380671848,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":125.30395845654057,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":127.17683368172361,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":128.8103196384803,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":130.30999540013545,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":131.65891521111973,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":132.89528802214326,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":133.9847172554644,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2045,"law":2042},"advanceYears":3},{"role":"family","name":"宜安","job":"照顧者","label":"照顧者","age":42,"series":{"current":[{"year":2026,"age":42,"index":45,"fatigue":45,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":45.85635539406008,"fatigue":45.85635539406008,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":46.86368042174741,"fatigue":46.86368042174741,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":47.86565856050744,"fatigue":47.86565856050744,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":48.88492163882997,"fatigue":48.88492163882997,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":49.97370094706544,"fatigue":49.97370094706544,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":50.991769653360365,"fatigue":50.991769653360365,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":52.11517869244576,"fatigue":52.11517869244576,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":53.258248678581076,"fatigue":53.258248678581076,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":54.50213381861837,"fatigue":54.50213381861837,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":55.72525694080066,"fatigue":55.72525694080066,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":56.7751890249399,"fatigue":56.7751890249399,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":57.96683797519202,"fatigue":57.96683797519202,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":59.08875254929522,"fatigue":59.08875254929522,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":60.23721255153498,"fatigue":60.23721255153498,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":61.50854994005404,"fatigue":61.50854994005404,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":62.71880547583278,"fatigue":62.71880547583278,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":75,"fatigue":75,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":89.99999999999999,"fatigue":89.99999999999999,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":105,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":111.91937974296692,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":114.76131920142345,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":117.36163516781677,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":119.74366323336874,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":121.93504647431543,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":123.97130400987082,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":125.75049223379915,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":127.3676447490164,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":128.83759115685228,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":130.1740879929924,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":131.35895939865034,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":42,"index":49.39261968179582,"fatigue":49.39261968179582,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":50.31250112473338,"fatigue":50.31250112473338,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":51.390394524673276,"fatigue":51.390394524673276,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":52.447480991077164,"fatigue":52.447480991077164,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":53.508928247852275,"fatigue":53.508928247852275,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":54.63931299758957,"fatigue":54.63931299758957,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":55.66909798000413,"fatigue":55.66909798000413,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":56.81856783847695,"fatigue":56.81856783847695,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":57.98431171341747,"fatigue":57.98431171341747,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":59.25239856264615,"fatigue":59.25239856264615,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":60.48355069215838,"fatigue":60.48355069215838,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":61.51982460949643,"fatigue":61.51982460949643,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":62.70380253093175,"fatigue":62.70380253093175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":64.97238993958176,"fatigue":64.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":79.97238993958176,"fatigue":79.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":94.97238993958175,"fatigue":94.97238993958175,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":109.97238993958176,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":116.03743020445143,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":119.56792041084678,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":122.83150824860662,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":125.87002833610768,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":128.56731123834604,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":131.02195493112163,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":133.26097380671848,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":135.30395845654058,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":137.1768336817236,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":138.8103196384803,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":140.30999540013548,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":141.65891521111973,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":142.89528802214326,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":143.98471725546443,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":2044,"law":2041},"advanceYears":3},{"role":"senior","name":"阿春","job":"退休者","label":"長輩","age":68,"series":{"current":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":15.228171303134477,"fatigue":15.228171303134477,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":15.549653559353413,"fatigue":15.549653559353413,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":16.008291381521534,"fatigue":16.008291381521534,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":16.620926543682017,"fatigue":16.620926543682017,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":17.31407628644497,"fatigue":17.31407628644497,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":18.158811268958896,"fatigue":18.158811268958896,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":19.11087432804937,"fatigue":19.11087432804937,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":20.20978166762451,"fatigue":20.20978166762451,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":21.39542728111153,"fatigue":21.39542728111153,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":22.50663459484239,"fatigue":22.50663459484239,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":23.756163780868313,"fatigue":23.756163780868313,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":24.984545576132994,"fatigue":24.984545576132994,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":26.24482206096832,"fatigue":26.24482206096832,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":28.79817962447064,"fatigue":28.79817962447064,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":43.79817962447065,"fatigue":43.79817962447065,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":58.79817962447065,"fatigue":58.79817962447065,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":73.79817962447065,"fatigue":73.79817962447065,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":78.72127562593008,"fatigue":78.72127562593008,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":81.91937974296692,"fatigue":81.91937974296692,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":84.76131920142345,"fatigue":84.76131920142345,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":87.36163516781677,"fatigue":87.36163516781677,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":89.74366323336874,"fatigue":89.74366323336874,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":91.93504647431544,"fatigue":91.93504647431544,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":93.97130400987082,"fatigue":93.97130400987082,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":95.75049223379915,"fatigue":95.75049223379915,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":97.3676447490164,"fatigue":97.3676447490164,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":98.83759115685228,"fatigue":98.83759115685228,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":100.17408799299241,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":101.35895939865034,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":19.271643826114467,"fatigue":19.271643826114467,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":19.373398797463537,"fatigue":19.373398797463537,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":19.463996524772337,"fatigue":19.463996524772337,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":19.54349840414369,"fatigue":19.54349840414369,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":19.619034352920153,"fatigue":19.619034352920153,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":20.740438603807966,"fatigue":20.740438603807966,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":22.061924065088235,"fatigue":22.061924065088235,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":23.471383256579,"fatigue":23.471383256579,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":25.021687643570623,"fatigue":25.021687643570623,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":26.628881319959984,"fatigue":26.628881319959984,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":28.0841001127923,"fatigue":28.0841001127923,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":29.674481474958203,"fatigue":29.674481474958203,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":44.674481474958206,"fatigue":44.674481474958206,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":59.674481474958206,"fatigue":59.674481474958206,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":74.67448147495821,"fatigue":74.67448147495821,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":82.2412354976025,"fatigue":82.2412354976025,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":86.03743020445143,"fatigue":86.03743020445143,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":89.5679204108468,"fatigue":89.5679204108468,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":92.83150824860662,"fatigue":92.83150824860662,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":95.87002833610767,"fatigue":95.87002833610767,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":98.56731123834604,"fatigue":98.56731123834604,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":101.02195493112163,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":103.26097380671848,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":105.30395845654057,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":107.1768336817236,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":108.81031963848031,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":110.30999540013546,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":111.65891521111972,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":112.89528802214326,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":113.98471725546442,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":2048,"law":2043},"advanceYears":5},{"role":"chronic","name":"小雨","job":"慢性病青年","label":"慢性病青年","age":24,"series":{"current":[{"year":2026,"age":24,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":50.95150599340009,"fatigue":50.95150599340009,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":52.07075602416379,"fatigue":52.07075602416379,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":53.18406506723049,"fatigue":53.18406506723049,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":54.31657959869997,"fatigue":54.31657959869997,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":55.52633438562826,"fatigue":55.52633438562826,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":56.65752183706707,"fatigue":56.65752183706707,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":57.90575410271751,"fatigue":57.90575410271751,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":59.175831865090075,"fatigue":59.175831865090075,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":60.557926465131516,"fatigue":60.557926465131516,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":61.916952156445184,"fatigue":61.916952156445184,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":63.08354336104433,"fatigue":63.08354336104433,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":64.40759775021336,"fatigue":64.40759775021336,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":65.6541694992169,"fatigue":65.6541694992169,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":66.93023616837219,"fatigue":66.93023616837219,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":68.34283326672671,"fatigue":68.34283326672671,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":69.6875616398142,"fatigue":69.6875616398142,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":116.91937974296694,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":119.76131920142343,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":122.36163516781677,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":124.74366323336872,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":126.93504647431544,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":128.97130400987083,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":130.75049223379915,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":132.3676447490164,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":133.83759115685228,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":135.1740879929924,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":136.3589593986503,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":24,"index":54.392619681795814,"fatigue":54.392619681795814,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":55.40765172407339,"fatigue":55.40765172407339,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":56.59747012708966,"fatigue":56.59747012708966,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":57.76588749780023,"fatigue":57.76588749780023,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":58.94058620772227,"fatigue":58.94058620772227,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":60.1919464361524,"fatigue":60.1919464361524,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":61.33485016371084,"fatigue":61.33485016371084,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":62.6091432487487,"fatigue":62.6091432487487,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":63.90189489992648,"fatigue":63.90189489992648,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":65.30819120915929,"fatigue":65.30819120915929,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":66.6752459078029,"fatigue":66.6752459078029,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":67.82817894560085,"fatigue":67.82817894560085,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":69.14456230595309,"fatigue":69.14456230595309,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":70.37546088062156,"fatigue":70.37546088062156,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":84.97238993958175,"fatigue":84.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":99.97238993958175,"fatigue":99.97238993958175,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":114.97238993958176,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":121.03743020445141,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":124.5679204108468,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":127.83150824860661,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":130.87002833610768,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":133.567311238346,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":136.02195493112163,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":138.26097380671848,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":140.30395845654058,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":142.1768336817236,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":143.8103196384803,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":145.30999540013548,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":146.65891521111973,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":147.89528802214326,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":148.9847172554644,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2044,"law":2041},"advanceYears":3},{"role":"medic","name":"珮珮","job":"護理師","label":"醫護","age":34,"series":{"current":[{"year":2026,"age":34,"index":68.752,"fatigue":68.752,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":69.36724482465266,"fatigue":69.36724482465266,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":70.09713633999604,"fatigue":70.09713633999604,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":70.80925578314526,"fatigue":70.80925578314526,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":71.48389629534574,"fatigue":71.48389629534574,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":72.14240762090124,"fatigue":72.14240762090124,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":72.65749943855326,"fatigue":72.65749943855326,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":74.11936525147841,"fatigue":74.11936525147841,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":75.7450647873153,"fatigue":75.7450647873153,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":77.51414587536834,"fatigue":77.51414587536834,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":79.25369876024983,"fatigue":79.25369876024983,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":80.74693550213674,"fatigue":80.74693550213674,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":82.44172512027309,"fatigue":82.44172512027309,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":84.03733695899764,"fatigue":84.03733695899764,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":85.6707022955164,"fatigue":85.6707022955164,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":88.02809206346024,"fatigue":88.02809206346024,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":94.6045786828415,"fatigue":94.6045786828415,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":100.56936378111251,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":102.4092425901735,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":104.41957780009817,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":106.37915422292548,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":108.42557473832859,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":110.55739960771349,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":112.64156752991794,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":114.96007560013723,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":117.17802116996468,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}],"law":[{"year":2026,"age":34,"index":68.752,"fatigue":68.752,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":69.87124145794357,"fatigue":69.87124145794357,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":71.17728181385552,"fatigue":71.17728181385552,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":72.65742571662477,"fatigue":72.65742571662477,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":74.14922849535826,"fatigue":74.14922849535826,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":75.73932006412831,"fatigue":75.73932006412831,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":77.19895627808963,"fatigue":77.19895627808963,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":78.82275439750961,"fatigue":78.82275439750961,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":80.47112782215169,"fatigue":80.47112782215169,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":82.26441061939612,"fatigue":82.26441061939612,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":84.01199251160756,"fatigue":84.01199251160756,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":85.49157108669327,"fatigue":85.49157108669327,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":87.17868967601282,"fatigue":87.17868967601282,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":88.7586283404023,"fatigue":88.7586283404023,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":90.37915720185568,"fatigue":90.37915720185568,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":92.21595537048837,"fatigue":92.21595537048837,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":95.29019746646364,"fatigue":95.29019746646364,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":101.51507405608831,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":103.44591603011808,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":105.3805455978814,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":107.20076274633253,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":109.18286586352168,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":111.08841699850115,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":113.09106806145486,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":115.20041935266308,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":117.24287062839815,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":119.54323084946851,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":121.73131484468999,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}]},"firstOverload":{"current":2040,"law":2037},"advanceYears":3}]}},{"id":"baseline","settings":{"year":2026,"policy":"law","health":1,"commonHealth":false,"careCrowding":3,"crowdingNhiWeight":1,"crowdingMedicalWeight":1,"crowdingNursingWeight":1,"nursingCapacityResponse":25,"careFeedback":true,"careAttrition":2,"backlogCarry":35,"nurseStaffing":86.8,"annualSalary":760632,"salaryGrowth":3.2,"workerBasePressure":35,"medicBasePressure":64,"coverage":83.09278350515464,"existingAid":true,"aidOverlap":100,"knownAid":false,"centralAid":20,"localAid":30,"costGrowth":3,"retirement":65,"population":"medium","chart":"pressure","pressureRole":"worker","role":"worker","motion":true},"policies":{"current":{"annual":[{"year":2026,"total":23190536,"children0to21":3955066,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2576868,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[89366,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.22,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23190536,"perResident":0,"employed":11625539.523338381,"perWorker":[0,0],"existingPerWorker":71609.57978154461,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1,"existingDemandRatio":1,"employmentChangePercent":0,"centralPerWorker":0,"demand":832.5,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":0,"workingDemandShare":0.46597424177500757,"demandRatio":1,"careVolumeRatio":1,"staffingRatio":0.868,"careLoadRatio":1.1520737327188941,"careUnmetShare":0,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":61.29352329316065,"multiplier":1,"policy":"current","careSystem":{"year":2026,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1,"backlogIn":0,"totalDemand":1,"served":1,"unmet":0,"backlogOut":0,"unmetShare":0,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":68.752,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":832.5,"backlogResourceBillion":0}},{"year":2027,"total":23072339,"children0to21":3833411,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2427934,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[81865,96676,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.8000000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23072339,"perResident":0,"employed":11527330.974396847,"perWorker":[0,0],"existingPerWorker":75307.43286587615,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0085196260226814,"existingDemandRatio":1.0427551993719222,"employmentChangePercent":-0.8447655159950163,"centralPerWorker":0,"demand":868.0937034771252,"unamplifiedDemand":868.0937034771252,"plannedBudget":865.8000000000001,"paidBenefits":865.8000000000001,"expenditure":871.1096500000001,"revenue":911.00822,"baselineRevenue":911.00822,"reserve":249.35609068099998,"scenarioReserve":249.35609068099998,"baselineReserve":249.35609068099998,"months":3.4560788729175322,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4564120872299974,"demandRatio":1.0026492301653098,"careVolumeRatio":1.0123836887106041,"staffingRatio":0.868,"careLoadRatio":1.1663406551965485,"careUnmetShare":0.012232208844036488,"medicalPressure":0.007569229043742355,"pressure":0.007569229043742355,"expressionLevel":0,"retirement":65,"dependency":62.53865273273252,"multiplier":1,"policy":"current","careSystem":{"year":2027,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0123836887106041,"backlogIn":0,"totalDemand":1.0123836887106041,"served":1,"unmet":0.012383688710604135,"backlogOut":0.004334291048711447,"unmetShare":0.012232208844036488,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":69.36724482465266,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":868.0937034771254,"backlogResourceBillion":0}},{"year":2028,"total":22951333,"children0to21":3712595,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2317381,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[80337,88402,97007,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.4320000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22951333,"perResident":0,"employed":11400558.660444606,"perWorker":[0,0],"existingPerWorker":79424.48340827078,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0197341963314805,"existingDemandRatio":1.0876678464522527,"employmentChangePercent":-1.9352294355210242,"centralPerWorker":0,"demand":905.4834821715003,"unamplifiedDemand":905.4834821715003,"plannedBudget":900.4320000000001,"paidBenefits":900.4320000000001,"expenditure":905.9009395000002,"revenue":938.3384666000001,"baselineRevenue":938.3384666000001,"reserve":281.7936177809999,"scenarioReserve":281.7936177809999,"baselineReserve":281.7936177809999,"months":3.7554456231808713,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4467264779352964,"demandRatio":1.0056100651370679,"careVolumeRatio":1.025231262562214,"staffingRatio":0.868,"careLoadRatio":1.1861354304273335,"careUnmetShare":0.028716533403076793,"medicalPressure":0.016028757534479587,"pressure":0.016028757534479587,"expressionLevel":0,"retirement":65,"dependency":63.85190675419016,"multiplier":1,"policy":"current","careSystem":{"year":2028,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.025231262562214,"backlogIn":0.004334291048711447,"totalDemand":1.0295655536109254,"served":1,"unmet":0.029565553610925388,"backlogOut":0.010347943763823886,"unmetShare":0.028716533403076793,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":70.13310372000623,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":909.311524775004,"backlogResourceBillion":3.8280426035036634}},{"year":2029,"total":22829301,"children0to21":3592797,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2189592,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[78583,86632,88750,97138,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.44928,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22829301,"perResident":0,"employed":11279255.51429667,"perWorker":[0,0],"existingPerWorker":83718.55849540993,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0307009632508803,"existingDemandRatio":1.1342738889589439,"employmentChangePercent":-2.9786489336391053,"centralPerWorker":0,"demand":944.2830125583208,"unamplifiedDemand":944.2830125583208,"plannedBudget":936.44928,"paidBenefits":936.44928,"expenditure":942.0822876850001,"revenue":966.488620598,"baselineRevenue":966.488620598,"reserve":306.1999506939999,"scenarioReserve":306.1999506939999,"baselineReserve":306.1999506939999,"months":3.9237569901575435,"shortfall":0,"healthDelta":0,"workingDemandShare":0.43763877901125486,"demandRatio":1.0083653570199989,"careVolumeRatio":1.0380212889028493,"staffingRatio":0.868,"careLoadRatio":1.2077986551459368,"careUnmetShare":0.04613759271019359,"medicalPressure":0.023901020057139583,"pressure":0.023901020057139583,"expressionLevel":0,"retirement":65,"dependency":65.09581708298651,"multiplier":1,"policy":"current","careSystem":{"year":2029,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0380212889028493,"backlogIn":0.010347943763823886,"totalDemand":1.0483692326666731,"served":1,"unmet":0.048369232666673145,"backlogOut":0.0169292314333356,"unmetShare":0.04613759271019359,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":70.90019824461604,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":953.6964876147097,"backlogResourceBillion":9.413475056388977}},{"year":2030,"total":22704264,"children0to21":3478915,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2058923,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[76887,84896,87052,88948,97290,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.9072512000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22704264,"perResident":0,"employed":11157760.386998102,"perWorker":[0,0],"existingPerWorker":88237.32304698885,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0419241066410936,"existingDemandRatio":1.1826197090071435,"employmentChangePercent":-4.023719805874027,"centralPerWorker":0,"demand":984.5309077484469,"unamplifiedDemand":984.5309077484469,"plannedBudget":973.9072512000001,"paidBenefits":973.9072512000001,"expenditure":979.7092491155502,"revenue":995.4832792159402,"baselineRevenue":995.4832792159402,"reserve":321.97398079439,"scenarioReserve":321.97398079439,"baselineReserve":321.97398079439,"months":3.9672030008730665,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42907066491103085,"demandRatio":1.010908283653661,"careVolumeRatio":1.0507422940626676,"staffingRatio":0.868,"careLoadRatio":1.2300363196958561,"careUnmetShare":0.0633823454873589,"medicalPressure":0.031166524724745494,"pressure":0.031166524724745494,"expressionLevel":0,"retirement":65,"dependency":66.32446401934686,"multiplier":1,"policy":"current","careSystem":{"year":2030,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0507422940626676,"backlogIn":0.0169292314333356,"totalDemand":1.0676715254960032,"served":1,"unmet":0.0676715254960032,"backlogOut":0.02368503392360112,"unmetShare":0.0633823454873589,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":71.63489278855765,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1000.3933620197995,"backlogResourceBillion":15.862454271352831}},{"year":2031,"total":22572869,"children0to21":3366926,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1931886,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[74844,83091,85321,87257,89115,97438,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.8635412480002,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22572869,"perResident":0,"employed":11027076.582824461,"perWorker":[0,0],"existingPerWorker":93089.05283635383,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0542721306067715,"existingDemandRatio":1.2330331707496291,"employmentChangePercent":-5.147829391595115,"centralPerWorker":0,"demand":1026.5001146490663,"unamplifiedDemand":1026.5001146490663,"plannedBudget":1012.8635412480002,"paidBenefits":1012.8635412480002,"expenditure":1018.8395991010167,"revenue":1025.3477775924184,"baselineRevenue":1025.3477775924184,"reserve":328.48215928579174,"scenarioReserve":328.48215928579174,"baselineReserve":328.48215928579174,"months":3.8917245521273554,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42034064277915073,"demandRatio":1.0134633865725524,"careVolumeRatio":1.0636252445256889,"staffingRatio":0.868,"careLoadRatio":1.2526616111166937,"careUnmetShare":0.08029932226320073,"medicalPressure":0.03846681877872119,"pressure":0.03846681877872119,"expressionLevel":0,"retirement":65,"dependency":67.61870455303549,"multiplier":1,"policy":"current","careSystem":{"year":2031,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0636252445256889,"backlogIn":0.02368503392360112,"totalDemand":1.08731027844929,"served":1,"unmet":0.08731027844929007,"backlogOut":0.030558597457251525,"unmetShare":0.08029932226320073,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":72.35199777100613,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1049.3584382580416,"backlogResourceBillion":22.8583236089752}},{"year":2032,"total":22433525,"children0to21":3278182,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1814743,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[72355,80871,83498,85516,87415,89264,97498,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1053.3780828979202,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22433525,"perResident":0,"employed":10905219.603899987,"perWorker":[0,0],"existingPerWorker":98025.0064315458,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.066052766070001,"existingDemandRatio":1.2840651313029616,"employmentChangePercent":-6.196012821532671,"centralPerWorker":0,"demand":1068.9842218097156,"unamplifiedDemand":1068.9842218097156,"plannedBudget":1053.3780828979202,"paidBenefits":1053.3780828979202,"expenditure":1059.5334224865271,"revenue":1056.108210920191,"baselineRevenue":1056.108210920191,"reserve":325.0569477194555,"scenarioReserve":325.0569477194555,"baselineReserve":325.0569477194555,"months":3.703023098698238,"shortfall":0,"healthDelta":0,"workingDemandShare":0.412810234777142,"demandRatio":1.0148153252523175,"careVolumeRatio":1.0753843320226597,"staffingRatio":0.868,"careLoadRatio":1.27412779893999,"careUnmetShare":0.09579421022179936,"medicalPressure":0.04232950072090728,"pressure":0.04232950072090728,"expressionLevel":0,"retirement":65,"dependency":68.92442395883079,"multiplier":1,"policy":"current","careSystem":{"year":2032,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0753843320226597,"backlogIn":0.030558597457251525,"totalDemand":1.1059429294799112,"served":1,"unmet":0.10594292947991124,"backlogOut":0.03708002531796893,"unmetShare":0.09579421022179936,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":72.9239210391593,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1099.3609509006021,"backlogResourceBillion":30.37672909088659}},{"year":2033,"total":22286929,"children0to21":3155806,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1708996,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[70053,78217,81281,83696,85678,87569,89335,97522,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.513206213837,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22286929,"perResident":0,"employed":10766308.305619301,"perWorker":[0,0],"existingPerWorker":103390.52097222094,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0798074133982043,"existingDemandRatio":1.337098167766401,"employmentChangePercent":-7.3908932655913695,"centralPerWorker":0,"demand":1113.1342246655288,"unamplifiedDemand":1113.1342246655288,"plannedBudget":1095.513206213837,"paidBenefits":1095.513206213837,"expenditure":1101.8532059901022,"revenue":1087.7914572477966,"baselineRevenue":1087.7914572477966,"reserve":310.99519897714987,"scenarioReserve":310.99519897714987,"baselineReserve":310.99519897714987,"months":3.4065699678999097,"shortfall":0,"healthDelta":0,"workingDemandShare":0.40491903064396123,"demandRatio":1.0160847156855288,"careVolumeRatio":1.0871831700436119,"staffingRatio":0.868,"careLoadRatio":1.2952340960386874,"careUnmetShare":0.1105285629506138,"medicalPressure":0.04595633053008237,"pressure":0.04595633053008237,"expressionLevel":0,"retirement":65,"dependency":70.00888607629119,"multiplier":1,"policy":"current","careSystem":{"year":2033,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0871831700436119,"backlogIn":0.03708002531796893,"totalDemand":1.1242631953615807,"served":1,"unmet":0.1242631953615807,"backlogOut":0.04349211837655325,"unmetShare":0.1105285629506138,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":74.11936525147841,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1151.0993499270242,"backlogResourceBillion":37.96512526149553}},{"year":2034,"total":22132974,"children0to21":2994984,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1605669,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[67843,75759,78630,81485,83861,85834,87644,89370,97563,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1139.3337344623908,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22132974,"perResident":0,"employed":10623164.999964865,"perWorker":[0,0],"existingPerWorker":109039.30405658562,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0943574276947436,"existingDemandRatio":1.3914024245939305,"employmentChangePercent":-8.62217638468511,"centralPerWorker":0,"demand":1158.3425184744472,"unamplifiedDemand":1158.3425184744472,"plannedBudget":1139.3337344623908,"paidBenefits":1139.3337344623908,"expenditure":1145.8639342319439,"revenue":1120.4252009652307,"baselineRevenue":1120.4252009652307,"reserve":285.5564657104366,"scenarioReserve":285.5564657104366,"baselineReserve":285.5564657104366,"months":3.0076153148771296,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3976512569074965,"demandRatio":1.0166841228667962,"careVolumeRatio":1.098385922621248,"staffingRatio":0.868,"careLoadRatio":1.3155276970020753,"careUnmetShare":0.12424973237406753,"medicalPressure":0.04766892247656061,"pressure":0.04766892247656061,"expressionLevel":0,"retirement":65,"dependency":70.59020751094158,"multiplier":1,"policy":"current","careSystem":{"year":2034,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.098385922621248,"backlogIn":0.04349211837655325,"totalDemand":1.1418780409978013,"served":1,"unmet":0.14187804099780132,"backlogOut":0.049657314349230465,"unmetShare":0.12424973237406753,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":75.7450647873153,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1204.2087016588225,"backlogResourceBillion":45.866183184375515}},{"year":2035,"total":21971541,"children0to21":2871277,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1513777,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[65760,73404,76176,78841,81655,84022,85911,87681,89420,97608,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.9070838408863,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21971541,"perResident":0,"employed":10462500.006816262,"perWorker":[0,0],"existingPerWorker":115156.74820462834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1111626777313648,"existingDemandRatio":1.4472402148659012,"employmentChangePercent":-10.00417670239997,"centralPerWorker":0,"demand":1204.8274788758627,"unamplifiedDemand":1204.8274788758627,"plannedBudget":1184.9070838408863,"paidBenefits":1184.9070838408863,"expenditure":1191.633189603526,"revenue":1154.0379569941877,"baselineRevenue":1154.0379569941877,"reserve":247.96123310109817,"scenarioReserve":247.96123310109817,"baselineReserve":247.96123310109817,"months":2.511196732462732,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3902162807337346,"demandRatio":1.0168117781610386,"careVolumeRatio":1.109189116393812,"staffingRatio":0.868,"careLoadRatio":1.3350765331141041,"careUnmetShare":0.13707289122096308,"medicalPressure":0.04803365188868179,"pressure":0.04803365188868179,"expressionLevel":0,"retirement":65,"dependency":71.62960133482063,"multiplier":1,"policy":"current","careSystem":{"year":2035,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.109189116393812,"backlogIn":0.049657314349230465,"totalDemand":1.1588464307430424,"served":1,"unmet":0.1588464307430424,"backlogOut":0.05559625076006483,"unmetShare":0.13707289122096308,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":77.51414587536834,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1258.766429385622,"backlogResourceBillion":53.93895050975936}},{"year":2036,"total":21802641,"children0to21":2729125,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1423983,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[63860,71182,73823,76393,79016,81820,84102,85950,87735,89476,97656,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1232.3033671945218,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21802641,"perResident":0,"employed":10310507.901250148,"perWorker":[0,0],"existingPerWorker":121508.7810036741,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.127542855762594,"existingDemandRatio":1.5048855815131,"employmentChangePercent":-11.31157499785962,"centralPerWorker":0,"demand":1252.8172466096557,"unamplifiedDemand":1252.8172466096557,"plannedBudget":1232.3033671945218,"paidBenefits":1232.3033671945218,"expenditure":1239.2312561300407,"revenue":1188.6590957040132,"baselineRevenue":1188.6590957040132,"reserve":197.38907267507065,"scenarioReserve":197.38907267507065,"baselineReserve":197.38907267507065,"months":1.9221475288941154,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3837679604475245,"demandRatio":1.016646777052826,"careVolumeRatio":1.119776203819717,"staffingRatio":0.868,"careLoadRatio":1.3541157310826981,"careUnmetShare":0.14920585717016902,"medicalPressure":0.0475622201509315,"pressure":0.0475622201509315,"expressionLevel":0,"retirement":65,"dependency":72.2863213013027,"multiplier":1,"policy":"current","careSystem":{"year":2036,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.119776203819717,"backlogIn":0.05559625076006483,"totalDemand":1.175372454579782,"served":1,"unmet":0.1753724545797819,"backlogOut":0.061380359102923665,"unmetShare":0.14920585717016902,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":79.25369876024983,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1315.0189093717788,"backlogResourceBillion":62.20166276212304}},{"year":2037,"total":21626302,"children0to21":2583521,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1351527,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[62180,69159,71607,74045,76574,79188,81905,84146,86006,87792,89532,97700,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.5955018823026,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21626302,"perResident":0,"employed":10180867.93743653,"perWorker":[0,0],"existingPerWorker":127759.69621004112,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1419006311426145,"existingDemandRatio":1.5624079217314584,"employmentChangePercent":-12.426705728380682,"centralPerWorker":0,"demand":1300.704594841439,"unamplifiedDemand":1300.704594841439,"plannedBudget":1281.5955018823026,"paidBenefits":1281.5955018823026,"expenditure":1288.731227485887,"revenue":1224.3188685751336,"baselineRevenue":1224.3188685751336,"reserve":132.97671376431708,"scenarioReserve":132.97671376431708,"baselineReserve":132.97671376431708,"months":1.2451046861729314,"shortfall":0,"healthDelta":0,"workingDemandShare":0.37822252557498287,"demandRatio":1.01491039328015,"careVolumeRatio":1.1287167253852588,"staffingRatio":0.868,"careLoadRatio":1.3710795904241733,"careUnmetShare":0.15973241760350693,"medicalPressure":0.04260112365757138,"pressure":0.04260112365757138,"expressionLevel":0,"retirement":65,"dependency":72.74070557194818,"multiplier":1,"policy":"current","careSystem":{"year":2037,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1287167253852588,"backlogIn":0.061380359102923665,"totalDemand":1.1900970844881824,"served":1,"unmet":0.1900970844881824,"backlogOut":0.06653397957086385,"unmetShare":0.15973241760350693,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":80.74693550213674,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1371.4377675876299,"backlogResourceBillion":70.73317274619085}},{"year":2038,"total":21442612,"children0to21":2442069,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1280813,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[60723,67371,69587,71836,74234,76750,79277,81952,84205,86066,87850,89584,97736,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.8593219575948,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21442612,"perResident":0,"employed":10027871.436815998,"perWorker":[0,0],"existingPerWorker":134615.351542535,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1593227532471904,"existingDemandRatio":1.62150803446286,"employmentChangePercent":-13.742743580330618,"centralPerWorker":0,"demand":1349.905438690331,"unamplifiedDemand":1349.905438690331,"plannedBudget":1332.8593219575948,"paidBenefits":1332.8593219575948,"expenditure":1340.209119329287,"revenue":1261.0484346323879,"baselineRevenue":1261.0484346323879,"reserve":53.81602906741804,"scenarioReserve":53.81602906741804,"baselineReserve":53.81602906741804,"months":0.4845165113603508,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3727576949587811,"demandRatio":1.0127891341958732,"careVolumeRatio":1.1372931109435036,"staffingRatio":0.868,"careLoadRatio":1.3868975697170134,"careUnmetShare":0.16931591930472084,"medicalPressure":0.036540383416780696,"pressure":0.036540383416780696,"expressionLevel":0,"retirement":65,"dependency":73.22456952596457,"multiplier":1,"policy":"current","careSystem":{"year":2038,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1372931109435036,"backlogIn":0.06653397957086385,"totalDemand":1.2038270905143675,"served":1,"unmet":0.20382709051436754,"backlogOut":0.07133948168002863,"unmetShare":0.16931591930472084,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":82.44172512027309,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1428.8776755008662,"backlogResourceBillion":78.97223681053505}},{"year":2039,"total":21251692,"children0to21":2311914,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1207239,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[59497,65822,67804,69823,72031,74416,76846,79329,82015,84268,86125,87903,89626,97768,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1345.1256254459347,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21251692,"perResident":0,"employed":9884209.669858146,"perWorker":[0,0],"existingPerWorker":141611.81781967485,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1761728971402148,"existingDemandRatio":1.681346425296601,"employmentChangePercent":-14.97848637462802,"centralPerWorker":0,"demand":1399.7208990594204,"unamplifiedDemand":1399.7208990594204,"plannedBudget":1386.1736948358987,"paidBenefits":1386.1736948358987,"expenditure":1393.7439861287414,"revenue":1298.8798876713595,"baselineRevenue":1298.8798876713595,"reserve":-41.04806938996397,"scenarioReserve":-41.04806938996397,"baselineReserve":-41.04806938996397,"months":0,"shortfall":41.04806938996397,"healthDelta":0,"workingDemandShare":0.367310148041206,"demandRatio":1.009773092848314,"careVolumeRatio":1.1449151012984593,"staffingRatio":0.868,"careLoadRatio":1.4012149573484884,"careUnmetShare":0.17780371478551937,"medicalPressure":0.02792312242375417,"pressure":0.02792312242375417,"expressionLevel":0,"retirement":65,"dependency":73.84900669359462,"multiplier":1,"policy":"current","careSystem":{"year":2039,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1449151012984593,"backlogIn":0.07133948168002863,"totalDemand":1.2162545829784879,"served":1,"unmet":0.21625458297848787,"backlogOut":0.07568910404247076,"unmetShare":0.17780371478551937,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":84.03733695899764,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1486.9372903205328,"backlogResourceBillion":87.21639126111253}},{"year":2040,"total":21053737,"children0to21":2194503,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1158403,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[58522,64520,66259,68047,70023,72219,74515,76902,79396,82081,84330,86181,87947,89664,97797,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1330.0488842698721,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21053737,"perResident":0,"employed":9734160.882846357,"perWorker":[0,0],"existingPerWorker":148983.86625953604,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1943032032504242,"existingDemandRatio":1.7420215292718189,"employmentChangePercent":-16.269168727137895,"centralPerWorker":0,"demand":1450.2329231187891,"unamplifiedDemand":1450.2329231187891,"plannedBudget":1441.6206426293347,"paidBenefits":1441.6206426293347,"expenditure":1449.4180426609628,"revenue":1337.8462843015002,"baselineRevenue":1337.8462843015002,"reserve":-152.6198277494266,"scenarioReserve":-152.6198277494266,"baselineReserve":-152.6198277494266,"months":0,"shortfall":152.6198277494266,"healthDelta":0,"workingDemandShare":0.3616558614074804,"demandRatio":1.0059740268936124,"careVolumeRatio":1.1516814511209799,"staffingRatio":0.868,"careLoadRatio":1.4140213769164178,"careUnmetShare":0.18525013021285278,"medicalPressure":0.01706864826746392,"pressure":0.01706864826746392,"expressionLevel":0,"retirement":65,"dependency":74.7039625368421,"multiplier":1,"policy":"current","careSystem":{"year":2040,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1516814511209799,"backlogIn":0.07568910404247076,"totalDemand":1.2273705551634506,"served":1,"unmet":0.22737055516345062,"backlogOut":0.07957969430720771,"unmetShare":0.18525013021285278,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":85.6707022955164,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1545.5429851996828,"backlogResourceBillion":95.31006208089386}},{"year":2041,"total":20849554,"children0to21":2081085,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1125020,"workingAge15to64":12778914,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":956065,"age15to29":2579169,"age30to44":3490988,"age45to64":6708757,"ages":[57811,63485,64962,66508,68254,70216,72323,74576,76973,79466,82146,84388,86227,87987,89698,97828,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1369.9503507979682,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20849554,"perResident":0,"employed":9565756.460804006,"perWorker":[0,0],"existingPerWorker":156996.3513915088,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2153288211940585,"existingDemandRatio":1.8039505857609384,"employmentChangePercent":-17.717741687595158,"centralPerWorker":0,"demand":1501.7888626459812,"unamplifiedDemand":1501.7888626459812,"plannedBudget":1499.285468334508,"paidBenefits":1499.285468334508,"expenditure":1507.316790367085,"revenue":1377.9816728305452,"baselineRevenue":1377.9816728305452,"reserve":-281.95494528596646,"scenarioReserve":-281.95494528596646,"baselineReserve":-281.95494528596646,"months":0,"shortfall":281.95494528596646,"healthDelta":0,"workingDemandShare":0.3531568638046963,"demandRatio":1.0016697249218682,"careVolumeRatio":1.1578872359839651,"staffingRatio":0.868,"careLoadRatio":1.425653145496743,"careUnmetShare":0.19189759700107506,"medicalPressure":0.004770642633909234,"pressure":0.004770642633909234,"expressionLevel":0,"retirement":65,"dependency":76.34965988316353,"multiplier":1,"policy":"current","careSystem":{"year":2041,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1578872359839651,"backlogIn":0.07957969430720771,"totalDemand":1.237466930291173,"served":1,"unmet":0.23746693029117294,"backlogOut":0.08311342560191053,"unmetShare":0.19189759700107506,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":88.31642015445341,"severeStreak":2,"firstCriticalYear":2041,"requiredResourceBillion":1605.0043527984194,"backlogResourceBillion":103.21549015243778}},{"year":2042,"total":20639359,"children0to21":1980724,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":1099235,"workingAge15to64":12493056,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":881489,"age15to29":2434014,"age30to44":3408131,"age45to64":6650911,"ages":[57298,62736,63933,65217,66720,68453,70325,72387,74651,77045,79535,82207,84436,86269,88023,89732,97866,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1411.0488613219072,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20639359,"perResident":0,"employed":9399160.411628118,"perWorker":[0,0],"existingPerWorker":165208.1798252431,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2368699984049545,"existingDemandRatio":1.8652470672559331,"employmentChangePercent":-19.150759474352018,"centralPerWorker":0,"demand":1552.8181834905643,"unamplifiedDemand":1552.8181834905643,"plannedBudget":1559.2568870678883,"paidBenefits":1559.2568870678883,"expenditure":1567.5291487614427,"revenue":1419.3211230154616,"baselineRevenue":1419.3211230154616,"reserve":-430.16297103194745,"scenarioReserve":-430.16297103194745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":430.16297103194745,"healthDelta":0,"workingDemandShare":0.34666916539599507,"demandRatio":0.9958706588819808,"careVolumeRatio":1.1623603057911738,"staffingRatio":0.868,"careLoadRatio":1.4641607864585306,"careUnmetShare":0.21315080736078418,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":77.74826601784238,"multiplier":1,"policy":"current","careSystem":{"year":2042,"enabled":true,"attritionRetention":0.98,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.98,"initialCapacity":1,"unconstrainedCapacity":0.98,"staffCapacity":0.98,"resourceCapacity":1,"availableCapacity":0.98,"safeStaffing":0.85064,"freshDemand":1.1623603057911738,"backlogIn":0.08311342560191053,"totalDemand":1.2454737313930844,"served":0.98,"unmet":0.2654737313930844,"backlogOut":0.09291580598757954,"unmetShare":0.21315080736078418,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.0000000000000018,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":94.79286060318634,"severeStreak":3,"firstCriticalYear":2041,"requiredResourceBillion":1663.850913981985,"backlogResourceBillion":111.03273049142079}},{"year":2043,"total":20423431,"children0to21":1884117,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":1074804,"workingAge15to64":12188114,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":809313,"age15to29":2326203,"age30to44":3340389,"age45to64":6521522,"ages":[56952,62199,63189,64194,65434,66924,68565,70393,72465,74727,77118,79599,82259,84479,86307,88058,89775,97913,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1453.3803271615645,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20423431,"perResident":0,"employed":9219894.398226893,"perWorker":[0,0],"existingPerWorker":174051.56798709938,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2609189456198246,"existingDemandRatio":1.9276121041283663,"employmentChangePercent":-20.692761142673277,"centralPerWorker":0,"demand":1604.7370766868648,"unamplifiedDemand":1604.7370766868648,"plannedBudget":1621.627162550604,"paidBenefits":1621.627162550604,"expenditure":1630.147592094965,"revenue":1461.9007567059255,"baselineRevenue":1461.9007567059255,"reserve":-598.4098064209869,"scenarioReserve":-598.4098064209869,"baselineReserve":-598.4098064209869,"months":0,"shortfall":598.4098064209869,"healthDelta":0,"workingDemandShare":0.33899278263381866,"demandRatio":0.9895844826395401,"careVolumeRatio":1.1662370242071045,"staffingRatio":0.868,"careLoadRatio":1.5104507508808303,"careUnmetShare":0.23726494753499647,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":79.48666999273473,"multiplier":1,"policy":"current","careSystem":{"year":2043,"enabled":true,"attritionRetention":0.9603999999999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9603999999999999,"initialCapacity":1,"unconstrainedCapacity":0.9603999999999999,"staffCapacity":0.9603999999999999,"resourceCapacity":1,"availableCapacity":0.9603999999999999,"safeStaffing":0.8336271999999999,"freshDemand":1.1662370242071045,"backlogIn":0.09291580598757954,"totalDemand":1.259152830194684,"served":0.9603999999999999,"unmet":0.298752830194684,"backlogOut":0.10456349056813942,"unmetShare":0.23726494753499647,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":3.960000000000008,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":4,"firstCriticalYear":2041,"requiredResourceBillion":1732.5888219012525,"backlogResourceBillion":127.85174521438759}},{"year":2044,"total":20202144,"children0to21":1806392,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":1051948,"workingAge15to64":11871795,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":754444,"age15to29":2200372,"age30to44":3273974,"age45to64":6397449,"ages":[56772,61841,62659,63456,64417,65644,67040,68636,70475,72545,74803,77185,79652,82305,84518,86346,88101,89828,97966,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1496.9817369764116,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20202144,"perResident":0,"employed":9040824.290542193,"perWorker":[0,0],"existingPerWorker":183299.1490103953,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.285893758105676,"existingDemandRatio":1.9906010796503242,"employmentChangePercent":-22.23307767873782,"centralPerWorker":0,"demand":1657.175398808895,"unamplifiedDemand":1657.175398808895,"plannedBudget":1686.4922490526283,"paidBenefits":1686.4922490526283,"expenditure":1695.26829148332,"revenue":1505.7577794071033,"baselineRevenue":1505.7577794071033,"reserve":-787.9203184972037,"scenarioReserve":-787.9203184972037,"baselineReserve":-787.9203184972037,"months":0,"shortfall":787.9203184972037,"healthDelta":0,"workingDemandShare":0.33062644676722014,"demandRatio":0.9826166706308898,"careVolumeRatio":1.1692683401017503,"staffingRatio":0.868,"careLoadRatio":1.5592442264872652,"careUnmetShare":0.26113323804678307,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":81.71724541214898,"multiplier":1,"policy":"current","careSystem":{"year":2044,"enabled":true,"attritionRetention":0.9411919999999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9411919999999999,"initialCapacity":1,"unconstrainedCapacity":0.9411919999999999,"staffCapacity":0.9411919999999999,"resourceCapacity":1,"availableCapacity":0.9411919999999999,"safeStaffing":0.816954656,"freshDemand":1.1692683401017503,"backlogIn":0.10456349056813942,"totalDemand":1.2738318306698897,"served":0.9411919999999999,"unmet":0.3326398306698898,"backlogOut":0.11642394073446143,"unmetShare":0.26113323804678307,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":5.880800000000008,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":5,"firstCriticalYear":2041,"requiredResourceBillion":1805.3706746409832,"backlogResourceBillion":148.19527583208802}},{"year":2045,"total":19975846,"children0to21":1731893,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":1030853,"workingAge15to64":11562376,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":701040,"age15to29":2071084,"age30to44":3186875,"age45to64":6304417,"ages":[56699,61660,62306,62931,63683,64631,65765,67115,68722,70558,72624,74873,77241,79699,82346,84558,86391,88155,89887,98023,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1541.8911890857041,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19975846,"perResident":0,"employed":8857376.782536855,"perWorker":[0,0],"existingPerWorker":193067.4412635024,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3125262488843443,"existingDemandRatio":2.0541394254788514,"employmentChangePercent":-23.811047523810945,"centralPerWorker":0,"demand":1710.071071711144,"unamplifiedDemand":1710.071071711144,"plannedBudget":1753.9519390147334,"paidBenefits":1753.9519390147334,"expenditure":1762.9912627183458,"revenue":1550.9305127893165,"baselineRevenue":1550.9305127893165,"reserve":-999.981068426233,"scenarioReserve":-999.981068426233,"baselineReserve":-999.981068426233,"months":0,"shortfall":999.981068426233,"healthDelta":0,"workingDemandShare":0.32288277532690646,"demandRatio":0.9749817162446087,"careVolumeRatio":1.1714470114740638,"staffingRatio":0.868,"careLoadRatio":1.6086009464714308,"careUnmetShare":0.2838038947782286,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":83.9170245722994,"multiplier":1,"policy":"current","careSystem":{"year":2045,"enabled":true,"attritionRetention":0.9223681599999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9223681599999999,"initialCapacity":1,"unconstrainedCapacity":0.9223681599999999,"staffCapacity":0.9223681599999999,"resourceCapacity":1,"availableCapacity":0.9223681599999999,"safeStaffing":0.8006155628799999,"freshDemand":1.1714470114740638,"backlogIn":0.11642394073446143,"totalDemand":1.2878709522085252,"served":0.9223681599999999,"unmet":0.36550279220852533,"backlogOut":0.12792597727298385,"unmetShare":0.2838038947782286,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":7.763184000000011,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":6,"firstCriticalYear":2041,"requiredResourceBillion":1880.0260173079498,"backlogResourceBillion":169.95494559680571}},{"year":2046,"total":19744910,"children0to21":1655837,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":1011958,"workingAge15to64":11246979,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":643879,"age15to29":1945287,"age30to44":3141853,"age45to64":6159839,"ages":[56666,61594,62131,62583,63163,63903,64756,65845,67205,68810,70640,72697,74932,77290,79743,82387,84606,86446,88214,89950,98070,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1588.1479247582752,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19744910,"perResident":0,"employed":8680670.77145024,"perWorker":[0,0],"existingPerWorker":203162.93477376632,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3392443774706313,"existingDemandRatio":2.118427086765988,"employmentChangePercent":-25.331028688830216,"centralPerWorker":0,"demand":1763.5905497326848,"unamplifiedDemand":1763.5905497326848,"plannedBudget":1824.1100165753228,"paidBenefits":1824.1100165753228,"expenditure":1833.4205199900437,"revenue":1597.458428172996,"baselineRevenue":1597.458428172996,"reserve":-1235.9431602432805,"scenarioReserve":-1235.9431602432805,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1235.9431602432805,"healthDelta":0,"workingDemandShare":0.314497453365453,"demandRatio":0.966822468879229,"careVolumeRatio":1.1729217149539177,"staffingRatio":0.868,"careLoadRatio":1.657968775348577,"careUnmetShare":0.3051294150719587,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":86.21827578726976,"multiplier":1,"policy":"current","careSystem":{"year":2046,"enabled":true,"attritionRetention":0.9039207967999998,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9039207967999998,"initialCapacity":1,"unconstrainedCapacity":0.9039207967999998,"staffCapacity":0.9039207967999998,"resourceCapacity":1,"availableCapacity":0.9039207967999998,"safeStaffing":0.7846032516223999,"freshDemand":1.1729217149539177,"backlogIn":0.12792597727298385,"totalDemand":1.3008476922269017,"served":0.9039207967999998,"unmet":0.39692689542690185,"backlogOut":0.13892441339941564,"unmetShare":0.3051294150719587,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":9.60792032000002,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":7,"firstCriticalYear":2041,"requiredResourceBillion":1955.9384632443864,"backlogResourceBillion":192.3479135117013}},{"year":2047,"total":19509720,"children0to21":1605429,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":995649,"workingAge15to64":10939035,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":609780,"age15to29":1829401,"age30to44":3094818,"age45to64":6014816,"ages":[56589,61573,62071,62415,62820,63387,64032,64839,65938,67296,68896,70715,72758,74985,77335,79787,82436,84664,86510,88279,90002,98102,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1635.7923625010235,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19509720,"perResident":0,"employed":8494891.679037282,"perWorker":[0,0],"existingPerWorker":213830.0881638235,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3685329916597468,"existingDemandRatio":2.181938062066874,"employmentChangePercent":-26.9290542431712,"centralPerWorker":0,"demand":1816.4634366706725,"unamplifiedDemand":1816.4634366706725,"plannedBudget":1897.0744172383359,"paidBenefits":1897.0744172383359,"expenditure":1906.6642357554983,"revenue":1645.382181018186,"baselineRevenue":1645.382181018186,"reserve":-1497.225214980593,"scenarioReserve":-1497.225214980593,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1497.225214980593,"healthDelta":0,"workingDemandShare":0.30677799254430566,"demandRatio":0.9575077393721788,"careVolumeRatio":1.1728992253424715,"staffingRatio":0.868,"careLoadRatio":1.7060795337881616,"careUnmetShare":0.324724486811678,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":88.87828793073653,"multiplier":1,"policy":"current","careSystem":{"year":2047,"enabled":true,"attritionRetention":0.8858423808639998,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8858423808639998,"initialCapacity":1,"unconstrainedCapacity":0.8858423808639998,"staffCapacity":0.8858423808639998,"resourceCapacity":1,"availableCapacity":0.8858423808639998,"safeStaffing":0.7689111865899518,"freshDemand":1.1728992253424715,"backlogIn":0.13892441339941564,"totalDemand":1.3118236387418871,"served":0.8858423808639998,"unmet":0.4259812578778873,"backlogOut":0.14909344025726057,"unmetShare":0.324724486811678,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":11.41576191360002,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":8,"firstCriticalYear":2041,"requiredResourceBillion":2031.6150131646177,"backlogResourceBillion":215.15157649394516}},{"year":2048,"total":19270638,"children0to21":1571043,"workingAge22to64":10060325,"seniors65plus":7639270,"children0to14":981647,"workingAge15to64":10649721,"workingAge22to59":8521913,"age60to64":1538412,"age15to21":589396,"age15to29":1724788,"age30to44":3052611,"age45to64":5872322,"ages":[56424,61505,62057,62360,62658,63049,63519,64118,64937,66033,67385,68975,70779,72814,75034,77380,79839,82498,84729,86577,88334,90039,98132,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1684.8661333760542,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19270638,"perResident":0,"employed":8309560.035450573,"perWorker":[0,0],"existingPerWorker":225014.33900868343,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.399055963702175,"existingDemandRatio":2.245970160756616,"employmentChangePercent":-28.523230953978075,"centralPerWorker":0,"demand":1869.7701588298828,"unamplifiedDemand":1869.7701588298828,"plannedBudget":1972.9573939278691,"paidBenefits":1972.9573939278691,"expenditure":1982.8349070005465,"revenue":1694.7436464487316,"baselineRevenue":1694.7436464487316,"reserve":-1785.3164755324078,"scenarioReserve":-1785.3164755324078,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1785.3164755324078,"healthDelta":0,"workingDemandShare":0.2997882227193118,"demandRatio":0.9476992075877748,"careVolumeRatio":1.172154984104932,"staffingRatio":0.868,"careLoadRatio":1.7534049464149428,"careUnmetShare":0.34295056308900357,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":91.5508495003889,"multiplier":1,"policy":"current","careSystem":{"year":2048,"enabled":true,"attritionRetention":0.8681255332467198,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8681255332467198,"initialCapacity":1,"unconstrainedCapacity":0.8681255332467198,"staffCapacity":0.8681255332467198,"resourceCapacity":1,"availableCapacity":0.8681255332467198,"safeStaffing":0.7535329628581527,"freshDemand":1.172154984104932,"backlogIn":0.14909344025726057,"totalDemand":1.3212484243621925,"served":0.8681255332467198,"unmet":0.45312289111547266,"backlogOut":0.15859301189041544,"unmetShare":0.34295056308900357,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":13.187446675328019,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":9,"firstCriticalYear":2041,"requiredResourceBillion":2107.5974677187187,"backlogResourceBillion":237.82730888883555}},{"year":2049,"total":19028036,"children0to21":1544504,"workingAge22to64":9795520,"seniors65plus":7688012,"children0to14":969720,"workingAge15to64":10370304,"workingAge22to59":8310410,"age60to64":1485110,"age15to21":574784,"age15to29":1622584,"age30to44":3014440,"age45to64":5733280,"ages":[56147,61343,61997,62351,62607,62891,63186,63610,64219,65036,66125,67467,69042,70836,72863,75082,77433,79902,82565,84798,86632,88372,90074,98173,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1735.412117377336,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19028036,"perResident":0,"employed":8133847.670844436,"perWorker":[0,0],"existingPerWorker":236463.08053136792,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4292792284529527,"existingDemandRatio":2.3103359481330537,"employmentChangePercent":-30.03466501906721,"centralPerWorker":0,"demand":1923.354676820767,"unamplifiedDemand":1923.354676820767,"plannedBudget":2051.875689684984,"paidBenefits":2051.875689684984,"expenditure":2062.0495281498415,"revenue":1745.5859558421937,"baselineRevenue":1745.5859558421937,"reserve":-2101.780047840056,"scenarioReserve":-2101.780047840056,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2101.780047840056,"healthDelta":0,"workingDemandShare":0.29328225985302603,"demandRatio":0.9373641329685287,"careVolumeRatio":1.170628161019512,"staffingRatio":0.868,"careLoadRatio":1.7999851399701778,"careUnmetShare":0.35995375343044134,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":94.2524337656398,"multiplier":1,"policy":"current","careSystem":{"year":2049,"enabled":true,"attritionRetention":0.8507630225817854,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8507630225817854,"initialCapacity":1,"unconstrainedCapacity":0.8507630225817854,"staffCapacity":0.8507630225817854,"resourceCapacity":1,"availableCapacity":0.8507630225817854,"safeStaffing":0.7384623036009897,"freshDemand":1.170628161019512,"backlogIn":0.15859301189041544,"totalDemand":1.3292211729099275,"served":0.8507630225817854,"unmet":0.4784581503281421,"backlogOut":0.16746035261484973,"unmetShare":0.35995375343044134,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":14.923697741821462,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":10,"firstCriticalYear":2041,"requiredResourceBillion":2183.9247034848,"backlogResourceBillion":260.57002666403287}},{"year":2050,"total":18782202,"children0to21":1519242,"workingAge22to64":9554091,"seniors65plus":7708869,"children0to14":959549,"workingAge15to64":10113784,"workingAge22to59":8075418,"age60to64":1478673,"age15to21":559693,"age15to29":1531718,"age30to44":2972777,"age45to64":5609289,"ages":[55685,61063,61843,62297,62604,62847,63031,63278,63714,64319,65131,66211,67536,69102,70888,72914,75138,77499,79972,82639,84857,86674,88410,90123,98228,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1787.474480898656,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18782202,"perResident":0,"employed":7946768.207259557,"perWorker":[0,0],"existingPerWorker":248820.3055799356,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.462926716890796,"existingDemandRatio":2.3751559083522404,"employmentChangePercent":-31.643876042859386,"centralPerWorker":0,"demand":1977.31729370324,"unamplifiedDemand":1977.31729370324,"plannedBudget":2133.950717272384,"paidBenefits":2133.950717272384,"expenditure":2144.429770891187,"revenue":1797.9535345174595,"baselineRevenue":1797.9535345174595,"reserve":-2448.2562842137836,"scenarioReserve":-2448.2562842137836,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2448.2562842137836,"healthDelta":0,"workingDemandShare":0.2883377967375452,"demandRatio":0.9265993247635294,"careVolumeRatio":1.1684193203845776,"staffingRatio":0.868,"careLoadRatio":1.84592025459074,"careUnmetShare":0.3758810924503774,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":96.58805845579657,"multiplier":1,"policy":"current","careSystem":{"year":2050,"enabled":true,"attritionRetention":0.8337477621301497,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8337477621301497,"initialCapacity":1,"unconstrainedCapacity":0.8337477621301497,"staffCapacity":0.8337477621301497,"resourceCapacity":1,"availableCapacity":0.8337477621301497,"safeStaffing":0.72369305752897,"freshDemand":1.1684193203845776,"backlogIn":0.16746035261484973,"totalDemand":1.3358796729994273,"served":0.8337477621301497,"unmet":0.5021319108692777,"backlogOut":0.17574616880424718,"unmetShare":0.3758810924503774,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":16.625223786985032,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":11,"firstCriticalYear":2041,"requiredResourceBillion":2260.7106315727283,"backlogResourceBillion":283.3933378694887}},{"year":2051,"total":18533499,"children0to21":1495091,"workingAge22to64":9346568,"seniors65plus":7691840,"children0to14":950747,"workingAge15to64":9890912,"workingAge22to59":7854373,"age60to64":1492195,"age15to21":544344,"age15to29":1442982,"age30to44":2928483,"age45to64":5519447,"ages":[55038,60589,61572,62150,62555,62849,62991,63127,63384,63819,64418,65219,66282,67599,69155,70941,72972,75207,77573,80048,82702,84901,86714,88461,90187,98304,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1841.0987153256158,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18533499,"perResident":0,"employed":7767004.769508395,"perWorker":[0,0],"existingPerWorker":261601.4317787483,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4967854235107168,"existingDemandRatio":2.4406721541570726,"employmentChangePercent":-33.190156431741855,"centralPerWorker":0,"demand":2031.859568335763,"unamplifiedDemand":2031.859568335763,"plannedBudget":2219.308745963279,"paidBenefits":2219.308745963279,"expenditure":2230.1021711906465,"revenue":1851.8921405529832,"baselineRevenue":1851.8921405529832,"reserve":-2826.466314851447,"scenarioReserve":-2826.466314851447,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2826.466314851447,"healthDelta":0,"workingDemandShare":0.2848562114276864,"demandRatio":0.9155371338176949,"careVolumeRatio":1.1656786135672688,"staffingRatio":0.868,"careLoadRatio":1.8914107080314055,"careUnmetShare":0.39089182067813233,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":98.29202547929893,"multiplier":1,"policy":"current","careSystem":{"year":2051,"enabled":true,"attritionRetention":0.8170728068875467,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8170728068875467,"initialCapacity":1,"unconstrainedCapacity":0.8170728068875467,"staffCapacity":0.8170728068875467,"resourceCapacity":1,"availableCapacity":0.8170728068875467,"safeStaffing":0.7092191963783905,"freshDemand":1.1656786135672688,"backlogIn":0.17574616880424718,"totalDemand":1.341424782371516,"served":0.8170728068875467,"unmet":0.5243519754839693,"backlogOut":0.18352319141938925,"unmetShare":0.39089182067813233,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":18.29271931124533,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":12,"firstCriticalYear":2041,"requiredResourceBillion":2338.1974650142242,"backlogResourceBillion":306.33789667846116}},{"year":2052,"total":18282197,"children0to21":1471941,"workingAge22to64":9131857,"seniors65plus":7678399,"children0to14":942892,"workingAge15to64":9660906,"workingAge22to59":7630367,"age60to64":1501490,"age15to21":529049,"age15to29":1371436,"age30to44":2866378,"age45to64":5423092,"ages":[54219,59918,61109,61889,62415,62806,62997,63089,63237,63491,63921,64507,65292,66347,67655,69209,71001,73044,75282,77651,80113,82749,84943,86768,88527,90271,98407,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1896.3316767853844,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18282197,"perResident":0,"employed":7579781.666206528,"perWorker":[0,0],"existingPerWorker":275166.15398740873,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5337565163874494,"existingDemandRatio":2.5053445875727602,"employmentChangePercent":-34.80060300865999,"centralPerWorker":0,"demand":2085.699369154323,"unamplifiedDemand":2085.699369154323,"plannedBudget":2308.08109580181,"paidBenefits":2308.08109580181,"expenditure":2319.1983237859986,"revenue":1907.448904769573,"baselineRevenue":1907.448904769573,"reserve":-3238.2157338678726,"scenarioReserve":-3238.2157338678726,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3238.2157338678726,"healthDelta":0,"workingDemandShare":0.28131318265631605,"demandRatio":0.9036508175332404,"careVolumeRatio":1.1617150756740822,"staffingRatio":0.868,"careLoadRatio":1.935497680108871,"careUnmetShare":0.40476615159048374,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":100.2024013297624,"multiplier":1,"policy":"current","careSystem":{"year":2052,"enabled":true,"attritionRetention":0.8007313507497957,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8007313507497957,"initialCapacity":1,"unconstrainedCapacity":0.8007313507497957,"staffCapacity":0.8007313507497957,"resourceCapacity":1,"availableCapacity":0.8007313507497957,"safeStaffing":0.6950348124508227,"freshDemand":1.1617150756740822,"backlogIn":0.18352319141938925,"totalDemand":1.3452382670934715,"served":0.8007313507497957,"unmet":0.5445069163436758,"backlogOut":0.19057742072028652,"unmetShare":0.40476615159048374,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":19.926864925020425,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":13,"firstCriticalYear":2041,"requiredResourceBillion":2415.1899754000106,"backlogResourceBillion":329.4906062456876}},{"year":2053,"total":18028545,"children0to21":1449972,"workingAge22to64":8887674,"seniors65plus":7690899,"children0to14":935543,"workingAge15to64":9402103,"workingAge22to59":7398633,"age60to64":1489041,"age15to21":514429,"age15to29":1301664,"age30to44":2807895,"age45to64":5292544,"ages":[53205,59061,60447,61433,62161,62672,62957,63099,63202,63347,63596,64014,64583,65358,66408,67710,69272,71075,73124,75365,77719,80164,82795,84999,86838,88614,90384,98545,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1953.221627088946,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18028545,"perResident":0,"employed":7390632.444237236,"perWorker":[0,0],"existingPerWorker":289554.8164066338,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.573010105840572,"existingDemandRatio":2.5705624270510805,"employmentChangePercent":-36.427617579377966,"centralPerWorker":0,"demand":2139.9932205200244,"unamplifiedDemand":2139.9932205200244,"plannedBudget":2400.4043396338825,"paidBenefits":2400.4043396338825,"expenditure":2411.8550844575966,"revenue":1964.67237191266,"baselineRevenue":1964.67237191266,"reserve":-3685.3984464128093,"scenarioReserve":-3685.3984464128093,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3685.3984464128093,"healthDelta":0,"workingDemandShare":0.2757676373249066,"demandRatio":0.8915136442581265,"careVolumeRatio":1.157239071820495,"staffingRatio":0.868,"careLoadRatio":1.9787828277587711,"careUnmetShare":0.41778667342501286,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":102.8488556173415,"multiplier":1,"policy":"current","careSystem":{"year":2053,"enabled":true,"attritionRetention":0.7847167237347998,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7847167237347998,"initialCapacity":1,"unconstrainedCapacity":0.7847167237347998,"staffCapacity":0.7847167237347998,"resourceCapacity":1,"availableCapacity":0.7847167237347998,"safeStaffing":0.6811341162018063,"freshDemand":1.157239071820495,"backlogIn":0.19057742072028652,"totalDemand":1.3478164925407816,"served":0.7847167237347998,"unmet":0.5630997688059818,"backlogOut":0.1970849190820936,"unmetShare":0.41778667342501286,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":21.528327626520017,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2041,"requiredResourceBillion":2492.4133887088037,"backlogResourceBillion":352.42016818877914}},{"year":2054,"total":17772611,"children0to21":1429353,"workingAge22to64":8669432,"seniors65plus":7673826,"children0to14":928191,"workingAge15to64":9170594,"workingAge22to59":7168299,"age60to64":1501133,"age15to21":501162,"age15to29":1229104,"age30to44":2754907,"age45to64":5186583,"ages":[51952,57996,59600,60780,61712,62423,62828,63061,63215,63315,63454,63691,64092,64652,65420,66466,67776,69349,71157,73209,75435,77770,80213,82855,85072,86930,88732,90532,98712,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2011.8182759016142,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17772611,"perResident":0,"employed":7208227.191861928,"perWorker":[0,0],"existingPerWorker":304453.77328249515,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6128153586035119,"existingDemandRatio":2.636122483170989,"employmentChangePercent":-37.99662220070438,"centralPerWorker":0,"demand":2194.571967239848,"unamplifiedDemand":2194.571967239848,"plannedBudget":2496.4205132192383,"paidBenefits":2496.4205132192383,"expenditure":2508.2147803876637,"revenue":2023.61254307004,"baselineRevenue":2023.61254307004,"reserve":-4170.000683730434,"scenarioReserve":-4170.000683730434,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4170.000683730434,"healthDelta":0,"workingDemandShare":0.2717817062572083,"demandRatio":0.8790874596723515,"careVolumeRatio":1.1521878559039342,"staffingRatio":0.868,"careLoadRatio":2.0213478099509183,"careUnmetShare":0.4300467603609157,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":105.00317667870283,"multiplier":1,"policy":"current","careSystem":{"year":2054,"enabled":true,"attritionRetention":0.7690223892601038,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7690223892601038,"initialCapacity":1,"unconstrainedCapacity":0.7690223892601038,"staffCapacity":0.7690223892601038,"resourceCapacity":1,"availableCapacity":0.7690223892601038,"safeStaffing":0.6675114338777701,"freshDemand":1.1521878559039342,"backlogIn":0.1970849190820936,"totalDemand":1.3492727749860278,"served":0.7690223892601038,"unmet":0.580250385725924,"backlogOut":0.20308763500407342,"unmetShare":0.4300467603609157,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":23.09776107398962,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2041,"requiredResourceBillion":2569.9595712377836,"backlogResourceBillion":375.38760399793546}},{"year":2055,"total":17514522,"children0to21":1409719,"workingAge22to64":8427728,"seniors65plus":7677075,"children0to14":920397,"workingAge15to64":8917050,"workingAge22to59":6933936,"age60to64":1493792,"age15to21":489322,"age15to29":1181078,"age30to44":2701870,"age45to64":5034102,"ages":[50534,56676,58544,59940,61066,61982,62583,62934,63180,63331,63425,63553,63770,64163,64716,65481,66533,67854,69434,71246,73283,75491,77823,80277,82931,85167,87053,88882,90711,98912,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2072.1728241786627,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17514522,"perResident":0,"employed":7015073.61145738,"perWorker":[0,0],"existingPerWorker":320663.4149963759,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6572227416617484,"existingDemandRatio":2.7020750278689287,"employmentChangePercent":-39.65808126689904,"centralPerWorker":0,"demand":2249.477460700883,"unamplifiedDemand":2249.477460700883,"plannedBudget":2596.277333748008,"paidBenefits":2596.277333748008,"expenditure":2608.4254289314863,"revenue":2084.320919362141,"baselineRevenue":2084.320919362141,"reserve":-4694.105193299779,"scenarioReserve":-4694.105193299779,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4694.105193299779,"healthDelta":0,"workingDemandShare":0.26660758748828733,"demandRatio":0.8664241802910625,"careVolumeRatio":1.1466157087415894,"staffingRatio":0.868,"careLoadRatio":2.063258005849748,"careUnmetShare":0.44162400947795416,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":107.82020966979475,"multiplier":1,"policy":"current","careSystem":{"year":2055,"enabled":true,"attritionRetention":0.7536419414749017,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7536419414749017,"initialCapacity":1,"unconstrainedCapacity":0.7536419414749017,"staffCapacity":0.7536419414749017,"resourceCapacity":1,"availableCapacity":0.7536419414749017,"safeStaffing":0.6541612052002147,"freshDemand":1.1466157087415894,"backlogIn":0.20308763500407342,"totalDemand":1.3497033437456627,"served":0.7536419414749017,"unmet":0.596061402270761,"backlogOut":0.20862149079476633,"unmetShare":0.44162400947795416,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":24.63580585250983,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2041,"requiredResourceBillion":2647.9030657277785,"backlogResourceBillion":398.42560502689594}},{"year":2056,"total":17254411,"children0to21":1390821,"workingAge22to64":8199059,"seniors65plus":7664531,"children0to14":911748,"workingAge15to64":8678132,"workingAge22to59":6699537,"age60to64":1499522,"age15to21":479073,"age15to29":1148381,"age30to44":2602392,"age45to64":4927359,"ages":[48998,55181,57235,58892,60234,61341,62146,62693,63055,63298,63443,63526,63635,63843,64228,64778,65551,66614,67942,69524,71323,73341,75545,77890,80358,83030,85291,87208,89065,90921,99142,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2134.338008904023,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17254411,"perResident":0,"employed":6831621.840298461,"perWorker":[0,0],"existingPerWorker":337309.2334032905,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.7017246848708012,"existingDemandRatio":2.768010961984685,"employmentChangePercent":-41.236087782559125,"centralPerWorker":0,"demand":2304.3691258522504,"unamplifiedDemand":2304.3691258522504,"plannedBudget":2700.128427097928,"paidBenefits":2700.128427097928,"expenditure":2712.640965136911,"revenue":2146.8505469430056,"baselineRevenue":2146.8505469430056,"reserve":-5259.895611493685,"scenarioReserve":-5259.895611493685,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5259.895611493685,"healthDelta":0,"workingDemandShare":0.26203743936520063,"demandRatio":0.8534294527349442,"careVolumeRatio":1.1403838665325772,"staffingRatio":0.868,"careLoadRatio":2.1042765421776206,"careUnmetShare":0.4525083991447887,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":110.44379605025405,"multiplier":1,"policy":"current","careSystem":{"year":2056,"enabled":true,"attritionRetention":0.7385691026454037,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7385691026454037,"initialCapacity":1,"unconstrainedCapacity":0.7385691026454037,"staffCapacity":0.7385691026454037,"resourceCapacity":1,"availableCapacity":0.7385691026454037,"safeStaffing":0.6410779810962104,"freshDemand":1.1403838665325772,"backlogIn":0.20862149079476633,"totalDemand":1.3490053573273435,"served":0.7385691026454037,"unmet":0.6104362546819398,"backlogOut":0.21365268913867894,"unmetShare":0.4525083991447887,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":26.143089735459636,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":17,"firstCriticalYear":2041,"requiredResourceBillion":2725.929739330989,"backlogResourceBillion":421.5606134787384}}],"firstBelowMonth":2038,"firstDepleted":2039},"law":{"annual":[{"year":2026,"total":23190536,"children0to21":3955066,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2576868,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[89366,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"medium","eligible":4036334.162886598,"gross":40.062870103092784,"baselineAidBudget":1.22,"baselineAidOverlap":1.22,"ledger":{"gross":40.062870103092784,"incremental":[38.842870103092785,38.842870103092785],"household":[-38.842870103092785,-38.842870103092785],"central":[38.842870103092785,38.842870103092785],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.22,"centralOverlap":1.22,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":38.842870103092785,"unassignedNeed":38.842870103092785,"cumulativeNeed":0,"budgetShare":0.009892240132199049,"supportEquivalent":0.6473811683848798,"nursingEquivalent":5.83226277824216,"careDisplacement":0,"careDisplacementUnallocated":1.1652861030927835,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":1.1652861030927835,"total":0,"unallocated":1.1652861030927835,"remainingToFinance":38.842870103092785,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":38.842870103092785,"residentPopulation":23190536,"perResident":1674.9449043822353,"employed":11625539.523338381,"perWorker":[3341.16709380372,3341.16709380372],"existingPerWorker":71609.57978154461,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1,"existingDemandRatio":1,"employmentChangePercent":0,"centralPerWorker":3341.1670938037205,"demand":832.5,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":0,"workingDemandShare":0.46597424177500757,"demandRatio":1,"careVolumeRatio":1,"staffingRatio":0.868,"careLoadRatio":1.1520737327188941,"careUnmetShare":0,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":61.29352329316065,"multiplier":1,"policy":"law","careSystem":{"year":2026,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1,"backlogIn":0,"totalDemand":1,"served":1,"unmet":0,"backlogOut":0,"unmetShare":0,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":68.752,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":832.5,"backlogResourceBillion":0}},{"year":2027,"total":23072339,"children0to21":3833411,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2427934,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[81865,96676,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"medium","eligible":4191151.8061855673,"gross":41.59952164948454,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":1.2774870667607958,"ledger":{"gross":41.59952164948454,"incremental":[40.32203458272374,40.32203458272374],"household":[-40.32203458272374,-40.32203458272374],"central":[40.32203458272374,40.32203458272374],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.2774870667607958,"centralOverlap":1.2774870667607958,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4032203458272373},"fiscal":{"need":40.32203458272374,"unassignedNeed":40.32203458272374,"cumulativeNeed":40.32203458272374,"budgetShare":0.010268943763745668,"supportEquivalent":0.6720339097120623,"nursingEquivalent":6.054359546955516,"careDisplacement":1.209661037481712,"careDisplacementUnallocated":0,"supportRemaining":59.596779654172764,"cumulativeCareDisplacement":1.209661037481712,"cumulativeNhiReduction":0.4032203458272373,"pathways":{"startYear":2027,"active":true,"requested":1.209661037481712,"total":1.209661037481712,"unallocated":0,"remainingToFinance":39.11237354524203,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.3967796541729,"serviceResourceFactor":0.9995342800348496,"nursingSupportFactor":0.9848641011326112}},"societyFundingNeed":40.32203458272374,"residentPopulation":23072339,"perResident":1747.6353213570476,"employed":11527330.974396847,"perWorker":[3497.9506246747233,3497.9506246747233],"existingPerWorker":75307.43286587615,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0085196260226814,"existingDemandRatio":1.0427551993719222,"employmentChangePercent":-0.8447655159950163,"centralPerWorker":3497.9506246747233,"demand":868.0937034771252,"unamplifiedDemand":868.0937034771252,"plannedBudget":865.8000000000001,"paidBenefits":865.3967796541729,"expenditure":870.7064296541729,"revenue":910.2017793083456,"baselineRevenue":911.00822,"reserve":248.95287033517275,"scenarioReserve":248.95287033517275,"baselineReserve":249.35609068099998,"months":3.4520979442700286,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4564120872299974,"demandRatio":1.0026492301653098,"careVolumeRatio":1.0123836887106041,"staffingRatio":0.868,"careLoadRatio":1.184265579235994,"careUnmetShare":0.027182962235437126,"medicalPressure":0.007569229043742355,"pressure":0.007569229043742355,"expressionLevel":0,"retirement":65,"dependency":62.53865273273252,"multiplier":1,"policy":"law","careSystem":{"year":2027,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9848641011326112,"serviceResourceFactor":0.9995342800348496,"retainedCapacity":0.9848641011326112,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9848641011326112,"resourceCapacity":0.9995342800348496,"availableCapacity":0.9848641011326112,"safeStaffing":0.8548620397831066,"freshDemand":1.0123836887106041,"backlogIn":0,"totalDemand":1.0123836887106041,"served":0.9848641011326112,"unmet":0.027519587577992888,"backlogOut":0.009631855652297511,"unmetShare":0.027182962235437126,"policyUnmetVolume":0.015135898867388753,"policyUnmetShare":0.014950753391400638,"policyUnmetFreshShare":0.014950753391400638,"directCareTarget":0.042716438261144685,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.5135898867388753,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":69.87124145794357,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":868.0937034771254,"backlogResourceBillion":0}},{"year":2028,"total":22951333,"children0to21":3712595,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2317381,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[80337,88402,97007,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"medium","eligible":4346894.272164948,"gross":43.145352577319585,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":1.3389126046721105,"ledger":{"gross":43.145352577319585,"incremental":[41.806439972647475,41.806439972647475],"household":[-41.806439972647475,-41.806439972647475],"central":[41.806439972647475,41.806439972647475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.3389126046721105,"centralOverlap":1.3389126046721105,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4180643997264747},"fiscal":{"need":41.806439972647475,"unassignedNeed":41.806439972647475,"cumulativeNeed":82.12847455537121,"budgetShare":0.010646982114971597,"supportEquivalent":0.6967739995441246,"nursingEquivalent":6.277243239136257,"careDisplacement":1.254193199179424,"careDisplacementUnallocated":0,"supportRemaining":59.581935600273525,"cumulativeCareDisplacement":2.463854236661136,"cumulativeNhiReduction":0.821284745553712,"pathways":{"startYear":2027,"active":true,"requested":1.2541931991794242,"total":1.254193199179424,"unallocated":0,"remainingToFinance":40.55224677346805,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.0139356002736,"serviceResourceFactor":0.9995357068610106,"nursingSupportFactor":0.9843068919021594}},"societyFundingNeed":41.806439972647475,"residentPopulation":22951333,"perResident":1821.525572072327,"employed":11400558.660444606,"perWorker":[3667.0518715630274,3667.0518715630274],"existingPerWorker":79424.48340827078,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0197341963314805,"existingDemandRatio":1.0876678464522527,"employmentChangePercent":-1.9352294355210242,"centralPerWorker":3667.051871563028,"demand":905.4834821715003,"unamplifiedDemand":905.4834821715003,"plannedBudget":900.4320000000001,"paidBenefits":900.0139356002736,"expenditure":905.4828751002736,"revenue":937.502337800547,"baselineRevenue":938.3384666000001,"reserve":280.9723330354462,"scenarioReserve":280.9723330354462,"baselineReserve":281.7936177809999,"months":3.7462397670282575,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4467264779352964,"demandRatio":1.0056100651370679,"careVolumeRatio":1.025231262562214,"staffingRatio":0.868,"careLoadRatio":1.211246843096386,"careUnmetShare":0.04885305643086266,"medicalPressure":0.016028757534479587,"pressure":0.016028757534479587,"expressionLevel":0,"retirement":65,"dependency":63.85190675419016,"multiplier":1,"policy":"law","careSystem":{"year":2028,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9843068919021594,"serviceResourceFactor":0.9995357068610106,"retainedCapacity":0.9843068919021594,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9843068919021594,"resourceCapacity":0.9995357068610106,"availableCapacity":0.9843068919021594,"safeStaffing":0.8543783821710743,"freshDemand":1.025231262562214,"backlogIn":0.009631855652297511,"totalDemand":1.0348631182145114,"served":0.9843068919021594,"unmet":0.050556226312352015,"backlogOut":0.017694679209323206,"unmetShare":0.04885305643086266,"policyUnmetVolume":0.015693108097840636,"policyUnmetShare":0.015164428823124503,"policyUnmetFreshShare":0.015306895791122379,"directCareTarget":0.04373398797463537,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.5693108097840636,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":71.17728181385552,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":913.9903298597178,"backlogResourceBillion":8.506847688217423}},{"year":2029,"total":22829301,"children0to21":3592797,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2189592,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[78583,86632,88750,97138,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"medium","eligible":4494151.303092783,"gross":44.606960824742266,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":1.4021235979022826,"ledger":{"gross":44.606960824742266,"incremental":[43.204837226839985,43.204837226839985],"household":[-43.204837226839985,-43.204837226839985],"central":[43.204837226839985,43.204837226839985],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.4021235979022826,"centralOverlap":1.4021235979022826,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.43204837226839976},"fiscal":{"need":43.204837226839985,"unassignedNeed":43.204837226839985,"cumulativeNeed":125.3333117822112,"budgetShare":0.011003116494381904,"supportEquivalent":0.7200806204473331,"nursingEquivalent":6.487212796822821,"careDisplacement":1.2961451168051994,"careDisplacementUnallocated":0,"supportRemaining":59.5679516277316,"cumulativeCareDisplacement":3.7599993534663354,"cumulativeNhiReduction":1.2533331178221117,"pathways":{"startYear":2027,"active":true,"requested":1.2961451168051994,"total":1.2961451168051994,"unallocated":0,"remainingToFinance":41.908692110034785,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.0172316277317,"serviceResourceFactor":0.9995386313156561,"nursingSupportFactor":0.9837819680079429}},"societyFundingNeed":43.204837226839985,"residentPopulation":22829301,"perResident":1892.516867986452,"employed":11279255.51429667,"perWorker":[3830.468879091979,3830.468879091979],"existingPerWorker":83718.55849540993,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0307009632508803,"existingDemandRatio":1.1342738889589439,"employmentChangePercent":-2.9786489336391053,"centralPerWorker":3830.4688790919786,"demand":944.2830125583208,"unamplifiedDemand":944.2830125583208,"plannedBudget":936.44928,"paidBenefits":936.0172316277317,"expenditure":941.6502393127317,"revenue":965.6245238534633,"baselineRevenue":966.488620598,"reserve":304.94661757617774,"scenarioReserve":304.94661757617774,"baselineReserve":306.1999506939999,"months":3.9095000468640047,"shortfall":0,"healthDelta":0,"workingDemandShare":0.43763877901125486,"demandRatio":1.0083653570199989,"careVolumeRatio":1.0380212889028493,"staffingRatio":0.868,"careLoadRatio":1.2363132031549,"careUnmetShare":0.06813764523507358,"medicalPressure":0.023901020057139583,"pressure":0.023901020057139583,"expressionLevel":0,"retirement":65,"dependency":65.09581708298651,"multiplier":1,"policy":"law","careSystem":{"year":2029,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9837819680079429,"serviceResourceFactor":0.9995386313156561,"retainedCapacity":0.9837819680079429,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9837819680079429,"resourceCapacity":0.9995386313156561,"availableCapacity":0.9837819680079429,"safeStaffing":0.8539227482308944,"freshDemand":1.0380212889028493,"backlogIn":0.017694679209323206,"totalDemand":1.0557159681121724,"served":0.9837819680079429,"unmet":0.07193400010422946,"backlogOut":0.02517690003648031,"unmetShare":0.06813764523507358,"policyUnmetVolume":0.01621803199205707,"policyUnmetShare":0.015362116783227308,"policyUnmetFreshShare":0.015623987836703174,"directCareTarget":0.04463996524772336,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.621803199205707,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":72.65742571662477,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":960.3797777871854,"backlogResourceBillion":16.096765228864793}},{"year":2030,"total":22704264,"children0to21":3478915,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2058923,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[76887,84896,87052,88948,97290,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"medium","eligible":4632225.750515464,"gross":45.97742680412371,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":1.46422249462189,"ledger":{"gross":45.97742680412371,"incremental":[44.513204309501816,44.513204309501816],"household":[-44.513204309501816,-44.513204309501816],"central":[44.513204309501816,44.513204309501816],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.46422249462189,"centralOverlap":1.46422249462189,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.44513204309501814},"fiscal":{"need":44.513204309501816,"unassignedNeed":44.513204309501816,"cumulativeNeed":169.846516091713,"budgetShare":0.011336322597030973,"supportEquivalent":0.741886738491697,"nursingEquivalent":6.683664310736008,"careDisplacement":1.3353961292850545,"careDisplacementUnallocated":0,"supportRemaining":59.554867956904985,"cumulativeCareDisplacement":5.09539548275139,"cumulativeNhiReduction":1.6984651609171297,"pathways":{"startYear":2027,"active":true,"requested":1.3353961292850545,"total":1.3353961292850545,"unallocated":0,"remainingToFinance":43.177808180216765,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.4621191569051,"serviceResourceFactor":0.9995429420588599,"nursingSupportFactor":0.98329083922316}},"societyFundingNeed":44.513204309501816,"residentPopulation":22704264,"perResident":1960.5658351004822,"employed":11157760.386998102,"perWorker":[3989.4389882553937,3989.4389882553937],"existingPerWorker":88237.32304698885,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0419241066410936,"existingDemandRatio":1.1826197090071435,"employmentChangePercent":-4.023719805874027,"centralPerWorker":3989.4389882553933,"demand":984.5309077484469,"unamplifiedDemand":984.5309077484469,"plannedBudget":973.9072512000001,"paidBenefits":973.4621191569051,"expenditure":979.2641170724552,"revenue":994.5930151297503,"baselineRevenue":995.4832792159402,"reserve":320.2755156334729,"scenarioReserve":320.2755156334729,"baselineReserve":321.97398079439,"months":3.948079860498609,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42907066491103085,"demandRatio":1.010908283653661,"careVolumeRatio":1.0507422940626676,"staffingRatio":0.868,"careLoadRatio":1.2606018408846316,"careUnmetShare":0.08609229706469211,"medicalPressure":0.031166524724745494,"pressure":0.031166524724745494,"expressionLevel":0,"retirement":65,"dependency":66.32446401934686,"multiplier":1,"policy":"law","careSystem":{"year":2030,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.98329083922316,"serviceResourceFactor":0.9995429420588599,"retainedCapacity":0.98329083922316,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.98329083922316,"resourceCapacity":0.9995429420588599,"availableCapacity":0.98329083922316,"safeStaffing":0.8534964484457028,"freshDemand":1.0507422940626676,"backlogIn":0.02517690003648031,"totalDemand":1.075919194099148,"served":0.98329083922316,"unmet":0.09262835487598797,"backlogOut":0.03241992420659579,"unmetShare":0.08609229706469211,"policyUnmetVolume":0.016709160776840037,"policyUnmetShare":0.015530126117724282,"policyUnmetFreshShare":0.015902244414502918,"directCareTarget":0.04543498404143691,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.6709160776840037,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":74.14922849535826,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1008.1213127290704,"backlogResourceBillion":23.59040498062364}},{"year":2031,"total":22572869,"children0to21":3366926,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1931886,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[74844,83091,85321,87257,89115,97438,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"medium","eligible":4768816.991752577,"gross":47.33317113402062,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":1.5250906661818215,"ledger":{"gross":47.33317113402062,"incremental":[45.80808046783879,45.80808046783879],"household":[-45.80808046783879,-45.80808046783879],"central":[45.80808046783879,45.80808046783879],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5250906661818215,"centralOverlap":1.5250906661818215,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.45808080467838785},"fiscal":{"need":45.80808046783879,"unassignedNeed":45.80808046783879,"cumulativeNeed":215.6545965595518,"budgetShare":0.011666092922079863,"supportEquivalent":0.7634680077973132,"nursingEquivalent":6.878090160336154,"careDisplacement":1.3742424140351637,"careDisplacementUnallocated":0,"supportRemaining":59.54191919532161,"cumulativeCareDisplacement":6.469637896786553,"cumulativeNhiReduction":2.1565459655955177,"pathways":{"startYear":2027,"active":true,"requested":1.3742424140351637,"total":1.3742424140351637,"unallocated":0,"remainingToFinance":44.433838053803626,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.4054604433218,"serviceResourceFactor":0.9995477369003588,"nursingSupportFactor":0.9828047745991596}},"societyFundingNeed":45.80808046783879,"residentPopulation":22572869,"perResident":2029.3424140209554,"employed":11027076.582824461,"perWorker":[4154.145491216455,4154.145491216455],"existingPerWorker":93089.05283635383,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0542721306067715,"existingDemandRatio":1.2330331707496291,"employmentChangePercent":-5.147829391595115,"centralPerWorker":4154.145491216455,"demand":1026.5001146490663,"unamplifiedDemand":1026.5001146490663,"plannedBudget":1012.8635412480002,"paidBenefits":1012.4054604433218,"expenditure":1018.3815182963383,"revenue":1024.4316159830619,"baselineRevenue":1025.3477775924184,"reserve":326.3256133201962,"scenarioReserve":326.3256133201962,"baselineReserve":328.48215928579174,"months":3.8679239818872766,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42034064277915073,"demandRatio":1.0134633865725524,"careVolumeRatio":1.0636252445256889,"staffingRatio":0.868,"careLoadRatio":1.2848175765984857,"careUnmetShare":0.10331726954656624,"medicalPressure":0.03846681877872119,"pressure":0.03846681877872119,"expressionLevel":0,"retirement":65,"dependency":67.61870455303549,"multiplier":1,"policy":"law","careSystem":{"year":2031,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9828047745991596,"serviceResourceFactor":0.9995477369003588,"retainedCapacity":0.9828047745991596,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9828047745991596,"resourceCapacity":0.9995477369003588,"availableCapacity":0.9828047745991596,"safeStaffing":0.8530745443520705,"freshDemand":1.0636252445256889,"backlogIn":0.03241992420659579,"totalDemand":1.0960451687322847,"served":0.9828047745991596,"unmet":0.11324039413312514,"backlogOut":0.0396341379465938,"unmetShare":0.10331726954656624,"policyUnmetVolume":0.017195225400840397,"policyUnmetShare":0.01568842771391334,"policyUnmetFreshShare":0.01616662023522054,"directCareTarget":0.046190343529201545,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.7195225400840397,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":75.73932006412831,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1057.7884430206113,"backlogResourceBillion":31.28832837154502}},{"year":2032,"total":22433525,"children0to21":3278182,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1814743,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[72355,80871,83498,85516,87415,89264,97498,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"medium","eligible":4881808.220618557,"gross":48.454672164948455,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":1.5857411635856038,"ledger":{"gross":48.454672164948455,"incremental":[46.86893100136285,46.86893100136285],"household":[-46.86893100136285,-46.86893100136285],"central":[46.86893100136285,46.86893100136285],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5857411635856038,"centralOverlap":1.5857411635856038,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4686893100136285},"fiscal":{"need":46.86893100136285,"unassignedNeed":46.86893100136285,"cumulativeNeed":262.52352756091466,"budgetShare":0.011936263179687987,"supportEquivalent":0.7811488500227142,"nursingEquivalent":7.03737702723166,"careDisplacement":1.4060679300408856,"careDisplacementUnallocated":0,"supportRemaining":59.53131068998637,"cumulativeCareDisplacement":7.8757058268274385,"cumulativeNhiReduction":2.625235275609146,"pathways":{"startYear":2027,"active":true,"requested":1.4060679300408856,"total":1.4060679300408856,"unallocated":0,"remainingToFinance":45.46286307132197,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1052.9093935879066,"serviceResourceFactor":0.9995550606969872,"nursingSupportFactor":0.9824065574319208}},"societyFundingNeed":46.86893100136285,"residentPopulation":22433525,"perResident":2089.2361321443177,"employed":10905219.603899987,"perWorker":[4297.843849435303,4297.843849435303],"existingPerWorker":98025.0064315458,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.066052766070001,"existingDemandRatio":1.2840651313029616,"employmentChangePercent":-6.196012821532671,"centralPerWorker":4297.843849435303,"demand":1068.9842218097156,"unamplifiedDemand":1068.9842218097156,"plannedBudget":1053.3780828979202,"paidBenefits":1052.9093935879066,"expenditure":1059.0647331765135,"revenue":1055.1708323001637,"baselineRevenue":1056.108210920191,"reserve":322.4317124438463,"scenarioReserve":322.4317124438463,"baselineReserve":325.0569477194555,"months":3.674751667037075,"shortfall":0,"healthDelta":0,"workingDemandShare":0.412810234777142,"demandRatio":1.0148153252523175,"careVolumeRatio":1.0753843320226597,"staffingRatio":0.868,"careLoadRatio":1.3075884734584617,"careUnmetShare":0.11893248059019998,"medicalPressure":0.04232950072090728,"pressure":0.04232950072090728,"expressionLevel":0,"retirement":65,"dependency":68.92442395883079,"multiplier":1,"policy":"law","careSystem":{"year":2032,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9824065574319208,"serviceResourceFactor":0.9995550606969872,"retainedCapacity":0.9824065574319208,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9824065574319208,"resourceCapacity":0.9995550606969872,"availableCapacity":0.9824065574319208,"safeStaffing":0.8527288918509073,"freshDemand":1.0753843320226597,"backlogIn":0.0396341379465938,"totalDemand":1.1150184699692536,"served":0.9824065574319208,"unmet":0.13261191253733273,"backlogOut":0.04641416938806645,"unmetShare":0.11893248059019998,"policyUnmetVolume":0.017593442568079154,"policyUnmetShare":0.01577861088575895,"policyUnmetFreshShare":0.016360144037981427,"directCareTarget":0.04674326867994694,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.7593442568079154,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":77.19895627808963,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1108.38247864525,"backlogResourceBillion":39.39825683553453}},{"year":2033,"total":22286929,"children0to21":3155806,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1708996,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[70053,78217,81281,83696,85678,87569,89335,97522,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"medium","eligible":5003722.783505155,"gross":49.66474226804124,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":1.6460643965573922,"ledger":{"gross":49.66474226804124,"incremental":[48.018677871483845,48.018677871483845],"household":[-48.018677871483845,-48.018677871483845],"central":[48.018677871483845,48.018677871483845],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.6460643965573922,"centralOverlap":1.6460643965573922,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.48018677871483845},"fiscal":{"need":48.018677871483845,"unassignedNeed":48.018677871483845,"cumulativeNeed":310.54220543239853,"budgetShare":0.012229072956625031,"supportEquivalent":0.8003112978580641,"nursingEquivalent":7.210011692414992,"careDisplacement":1.4405603361445154,"careDisplacementUnallocated":0,"supportRemaining":59.51981322128516,"cumulativeCareDisplacement":9.316266162971953,"cumulativeNhiReduction":3.1054220543239848,"pathways":{"startYear":2027,"active":true,"requested":1.4405603361445154,"total":1.4405603361445154,"unallocated":0,"remainingToFinance":46.57811753533933,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.0330194351222,"serviceResourceFactor":0.9995616786945231,"nursingSupportFactor":0.9819749707689626}},"societyFundingNeed":48.018677871483845,"residentPopulation":22286929,"perResident":2154.566825760689,"employed":10766308.305619301,"perWorker":[4460.087572118037,4460.087572118037],"existingPerWorker":103390.52097222094,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0798074133982043,"existingDemandRatio":1.337098167766401,"employmentChangePercent":-7.3908932655913695,"centralPerWorker":4460.087572118037,"demand":1113.1342246655288,"unamplifiedDemand":1113.1342246655288,"plannedBudget":1095.513206213837,"paidBenefits":1095.0330194351222,"expenditure":1101.3730192113874,"revenue":1086.831083690367,"baselineRevenue":1087.7914572477966,"reserve":307.8897769228259,"scenarioReserve":307.8897769228259,"baselineReserve":310.99519897714987,"months":3.374032798554172,"shortfall":0,"healthDelta":0,"workingDemandShare":0.40491903064396123,"demandRatio":1.0160847156855288,"careVolumeRatio":1.0871831700436119,"staffingRatio":0.868,"careLoadRatio":1.329960291367275,"careUnmetShare":0.13375328557028074,"medicalPressure":0.04595633053008237,"pressure":0.04595633053008237,"expressionLevel":0,"retirement":65,"dependency":70.00888607629119,"multiplier":1,"policy":"law","careSystem":{"year":2033,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9819749707689626,"serviceResourceFactor":0.9995616786945231,"retainedCapacity":0.9819749707689626,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9819749707689626,"resourceCapacity":0.9995616786945231,"availableCapacity":0.9819749707689626,"safeStaffing":0.8523542746274595,"freshDemand":1.0871831700436119,"backlogIn":0.04641416938806645,"totalDemand":1.1335973394316783,"served":0.9819749707689626,"unmet":0.15162236866271572,"backlogOut":0.0530678290319505,"unmetShare":0.13375328557028074,"policyUnmetVolume":0.018025029231037437,"policyUnmetShare":0.015900733535661057,"policyUnmetFreshShare":0.01657956977968521,"directCareTarget":0.04737019937052918,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8025029231037437,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":78.82275439750961,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1160.6562999504206,"backlogResourceBillion":47.52207528489182}},{"year":2034,"total":22132974,"children0to21":2994984,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1605669,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[67843,75759,78630,81485,83861,85834,87644,89370,97563,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"medium","eligible":5121538.379381443,"gross":50.83412783505155,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":1.7019961099187193,"ledger":{"gross":50.83412783505155,"incremental":[49.13213172513283,49.13213172513283],"household":[-49.13213172513283,-49.13213172513283],"central":[49.13213172513283,49.13213172513283],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7019961099187193,"centralOverlap":1.7019961099187193,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.49132131725132827},"fiscal":{"need":49.13213172513283,"unassignedNeed":49.13213172513283,"cumulativeNeed":359.67433715753134,"budgetShare":0.012512639872951875,"supportEquivalent":0.8188688620855472,"nursingEquivalent":7.37719695572565,"careDisplacement":1.4739639517539849,"careDisplacementUnallocated":0,"supportRemaining":59.50867868274867,"cumulativeCareDisplacement":10.790230114725938,"cumulativeNhiReduction":3.596743371575313,"pathways":{"startYear":2027,"active":true,"requested":1.4739639517539849,"total":1.4739639517539849,"unallocated":0,"remainingToFinance":47.65816777337884,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1138.8424131451395,"serviceResourceFactor":0.9995687643555266,"nursingSupportFactor":0.9815570076106859}},"societyFundingNeed":49.13213172513283,"residentPopulation":22132974,"perResident":2219.861267859115,"employed":10623164.999964865,"perWorker":[4624.999397570811,4624.999397570811],"existingPerWorker":109039.30405658562,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0943574276947436,"existingDemandRatio":1.3914024245939305,"employmentChangePercent":-8.62217638468511,"centralPerWorker":4624.999397570811,"demand":1158.3425184744472,"unamplifiedDemand":1158.3425184744472,"plannedBudget":1139.3337344623908,"paidBenefits":1138.8424131451395,"expenditure":1145.3726129146926,"revenue":1119.4425583307282,"baselineRevenue":1120.4252009652307,"reserve":281.9597223388613,"scenarioReserve":281.9597223388613,"baselineReserve":285.5564657104366,"months":2.9710139252032968,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3976512569074965,"demandRatio":1.0166841228667962,"careVolumeRatio":1.098385922621248,"staffingRatio":0.868,"careLoadRatio":1.351485050215674,"careUnmetShare":0.1475497767918021,"medicalPressure":0.04766892247656061,"pressure":0.04766892247656061,"expressionLevel":0,"retirement":65,"dependency":70.59020751094158,"multiplier":1,"policy":"law","careSystem":{"year":2034,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9815570076106859,"serviceResourceFactor":0.9995687643555266,"retainedCapacity":0.9815570076106859,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9815570076106859,"resourceCapacity":0.9995687643555266,"availableCapacity":0.9815570076106859,"safeStaffing":0.8519914826060754,"freshDemand":1.098385922621248,"backlogIn":0.0530678290319505,"totalDemand":1.1514537516531984,"served":0.9815570076106859,"unmet":0.16989674404251254,"backlogOut":0.05946386041487939,"unmetShare":0.1475497767918021,"policyUnmetVolume":0.018442992389314128,"policyUnmetShare":0.016017136913084543,"policyUnmetFreshShare":0.016790994867542337,"directCareTarget":0.04797427105012096,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8442992389314128,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":80.47112782215169,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1214.307112944252,"backlogResourceBillion":55.96459446980514}},{"year":2035,"total":21971541,"children0to21":2871277,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1513777,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[65760,73404,76176,78841,81655,84022,85911,87681,89420,97608,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"medium","eligible":5233635.5298969075,"gross":51.94675463917525,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":1.7535234993074593,"ledger":{"gross":51.94675463917525,"incremental":[50.19323113986779,50.19323113986779],"household":[-50.19323113986779,-50.19323113986779],"central":[50.19323113986779,50.19323113986779],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7535234993074593,"centralOverlap":1.7535234993074593,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5019323113986779},"fiscal":{"need":50.19323113986779,"unassignedNeed":50.19323113986779,"cumulativeNeed":409.86756829739915,"budgetShare":0.012782873513947891,"supportEquivalent":0.8365538523311299,"nursingEquivalent":7.536521192172341,"careDisplacement":1.5057969341960336,"careDisplacementUnallocated":0,"supportRemaining":59.498067688601324,"cumulativeCareDisplacement":12.296027048921971,"cumulativeNhiReduction":4.098675682973991,"pathways":{"startYear":2027,"active":true,"requested":1.5057969341960338,"total":1.5057969341960336,"unallocated":0,"remainingToFinance":48.68743420567176,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.4051515294877,"serviceResourceFactor":0.9995763952142377,"nursingSupportFactor":0.9811586970195691}},"societyFundingNeed":50.19323113986779,"residentPopulation":21971541,"perResident":2284.465670380962,"employed":10462500.006816262,"perWorker":[4797.441443934736,4797.441443934736],"existingPerWorker":115156.74820462834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1111626777313648,"existingDemandRatio":1.4472402148659012,"employmentChangePercent":-10.00417670239997,"centralPerWorker":4797.441443934736,"demand":1204.8274788758627,"unamplifiedDemand":1204.8274788758627,"plannedBudget":1184.9070838408863,"paidBenefits":1184.4051515294877,"expenditure":1191.1312572921274,"revenue":1153.0340923713904,"baselineRevenue":1154.0379569941877,"reserve":243.86255741812417,"scenarioReserve":243.86255741812417,"baselineReserve":247.96123310109817,"months":2.470734516173399,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3902162807337346,"demandRatio":1.0168117781610386,"careVolumeRatio":1.109189116393812,"staffingRatio":0.868,"careLoadRatio":1.3722289792006834,"careUnmetShare":0.16043623172134786,"medicalPressure":0.04803365188868179,"pressure":0.04803365188868179,"expressionLevel":0,"retirement":65,"dependency":71.62960133482063,"multiplier":1,"policy":"law","careSystem":{"year":2035,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9811586970195691,"serviceResourceFactor":0.9995763952142377,"retainedCapacity":0.9811586970195691,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9811586970195691,"resourceCapacity":0.9995763952142377,"availableCapacity":0.9811586970195691,"safeStaffing":0.8516457490129861,"freshDemand":1.109189116393812,"backlogIn":0.05946386041487939,"totalDemand":1.1686529768086913,"served":0.9811586970195691,"unmet":0.18749427978912214,"backlogOut":0.06562299792619275,"unmetShare":0.16043623172134786,"policyUnmetVolume":0.018841302980430852,"policyUnmetShare":0.01612223932538288,"policyUnmetFreshShare":0.01698655594610193,"directCareTarget":0.04853301698886266,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8841302980430852,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":82.26441061939612,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1269.4185318973823,"backlogResourceBillion":64.59105302151974}},{"year":2036,"total":21802641,"children0to21":2729125,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1423983,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[63860,71182,73823,76393,79016,81820,84102,85950,87735,89476,97656,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"medium","eligible":5333416.668041238,"gross":52.9371381443299,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":1.8039497135533307,"ledger":{"gross":52.9371381443299,"incremental":[51.13318843077657,51.13318843077657],"household":[-51.13318843077657,-51.13318843077657],"central":[51.13318843077657,51.13318843077657],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8039497135533307,"centralOverlap":1.8039497135533307,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5113318843077657},"fiscal":{"need":51.13318843077657,"unassignedNeed":51.13318843077657,"cumulativeNeed":461.0007567281757,"budgetShare":0.013022255496046598,"supportEquivalent":0.8522198071796095,"nursingEquivalent":7.677655920537022,"careDisplacement":1.533995652923297,"careDisplacementUnallocated":0,"supportRemaining":59.488668115692235,"cumulativeCareDisplacement":13.830022701845268,"cumulativeNhiReduction":4.610007567281757,"pathways":{"startYear":2027,"active":true,"requested":1.533995652923297,"total":1.533995652923297,"unallocated":0,"remainingToFinance":49.599192777853276,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1231.792035310214,"serviceResourceFactor":0.999585060060761,"nursingSupportFactor":0.9808058601986575}},"societyFundingNeed":51.13318843077657,"residentPopulation":21802641,"perResident":2345.274979796098,"employed":10310507.901250148,"perWorker":[4959.327796507161,4959.327796507161],"existingPerWorker":121508.7810036741,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.127542855762594,"existingDemandRatio":1.5048855815131,"employmentChangePercent":-11.31157499785962,"centralPerWorker":4959.327796507161,"demand":1252.8172466096557,"unamplifiedDemand":1252.8172466096557,"plannedBudget":1232.3033671945218,"paidBenefits":1231.792035310214,"expenditure":1238.719924245733,"revenue":1187.6364319353977,"baselineRevenue":1188.6590957040132,"reserve":192.77906510778888,"scenarioReserve":192.77906510778888,"baselineReserve":197.38907267507065,"months":1.8780351836833185,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3837679604475245,"demandRatio":1.016646777052826,"careVolumeRatio":1.119776203819717,"staffingRatio":0.868,"careLoadRatio":1.3923930703684806,"careUnmetShare":0.17259446543064802,"medicalPressure":0.0475622201509315,"pressure":0.0475622201509315,"expressionLevel":0,"retirement":65,"dependency":72.2863213013027,"multiplier":1,"policy":"law","careSystem":{"year":2036,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9808058601986575,"serviceResourceFactor":0.999585060060761,"retainedCapacity":0.9808058601986575,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9808058601986575,"resourceCapacity":0.999585060060761,"availableCapacity":0.9808058601986575,"safeStaffing":0.8513394866524346,"freshDemand":1.119776203819717,"backlogIn":0.06562299792619275,"totalDemand":1.1853992017459096,"served":0.9808058601986575,"unmet":0.20459334154725217,"backlogOut":0.07160766954153826,"unmetShare":0.17259446543064802,"policyUnmetVolume":0.019194139801342547,"policyUnmetShare":0.01619213153937724,"policyUnmetFreshShare":0.01714104991324926,"directCareTarget":0.04897442832356932,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9194139801342547,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":84.01199251160756,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1326.2369382370732,"backlogResourceBillion":73.4196916274176}},{"year":2037,"total":21626302,"children0to21":2583521,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1351527,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[62180,69159,71607,74045,76574,79188,81905,84146,86006,87792,89532,97700,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"medium","eligible":5420361.632989692,"gross":53.800115463917535,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":1.843730230487779,"ledger":{"gross":53.800115463917535,"incremental":[51.95638523342976,51.95638523342976],"household":[-51.95638523342976,-51.95638523342976],"central":[51.95638523342976,51.95638523342976],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.843730230487779,"centralOverlap":1.843730230487779,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5195638523342976},"fiscal":{"need":51.95638523342976,"unassignedNeed":51.95638523342976,"cumulativeNeed":512.9571419616054,"budgetShare":0.013231901704637538,"supportEquivalent":0.8659397538904959,"nursingEquivalent":7.801259044058522,"careDisplacement":1.5586915570028927,"careDisplacementUnallocated":0,"supportRemaining":59.4804361476657,"cumulativeCareDisplacement":15.388714258848161,"cumulativeNhiReduction":5.129571419616054,"pathways":{"startYear":2027,"active":true,"requested":1.5586915570028927,"total":1.5586915570028927,"unallocated":0,"remainingToFinance":50.39769367642686,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.0759380299683,"serviceResourceFactor":0.9995945960706235,"nursingSupportFactor":0.9804968523898537}},"societyFundingNeed":51.95638523342976,"residentPopulation":21626302,"perResident":2402.4627619382063,"employed":10180867.93743653,"perWorker":[5103.335545919281,5103.335545919281],"existingPerWorker":127759.69621004112,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1419006311426145,"existingDemandRatio":1.5624079217314584,"employmentChangePercent":-12.426705728380682,"centralPerWorker":5103.335545919281,"demand":1300.704594841439,"unamplifiedDemand":1300.704594841439,"plannedBudget":1281.5955018823026,"paidBenefits":1281.0759380299683,"expenditure":1288.2116636335527,"revenue":1223.2797408704648,"baselineRevenue":1224.3188685751336,"reserve":127.84714234470103,"scenarioReserve":127.84714234470103,"baselineReserve":132.97671376431708,"months":1.197560318317776,"shortfall":0,"healthDelta":0,"workingDemandShare":0.37822252557498287,"demandRatio":1.01491039328015,"careVolumeRatio":1.1287167253852588,"staffingRatio":0.868,"careLoadRatio":1.4103688377645351,"careUnmetShare":0.1831401106784551,"medicalPressure":0.04260112365757138,"pressure":0.04260112365757138,"expressionLevel":0,"retirement":65,"dependency":72.74070557194818,"multiplier":1,"policy":"law","careSystem":{"year":2037,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9804968523898537,"serviceResourceFactor":0.9995945960706235,"retainedCapacity":0.9804968523898537,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9804968523898537,"resourceCapacity":0.9995945960706235,"availableCapacity":0.9804968523898537,"safeStaffing":0.851071267874393,"freshDemand":1.1287167253852588,"backlogIn":0.07160766954153826,"totalDemand":1.200324394926797,"served":0.9804968523898537,"unmet":0.21982754253694325,"backlogOut":0.07693963988793014,"unmetShare":0.1831401106784551,"policyUnmetVolume":0.019503147610146265,"policyUnmetShare":0.01624823063879801,"policyUnmetFreshShare":0.01727904546066628,"directCareTarget":0.049368701316189374,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9503147610146265,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":85.49157108669327,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1383.2234613593203,"backlogResourceBillion":82.51886651788122}},{"year":2038,"total":21442612,"children0to21":2442069,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1280813,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[60723,67371,69587,71836,74234,76750,79277,81952,84205,86066,87850,89584,97736,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"medium","eligible":5502435.698969072,"gross":54.61474639175257,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":1.8869219801322479,"ledger":{"gross":54.61474639175257,"incremental":[52.72782441162032,52.72782441162032],"household":[-52.72782441162032,-52.72782441162032],"central":[52.72782441162032,52.72782441162032],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8869219801322479,"centralOverlap":1.8869219801322479,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5272782441162032},"fiscal":{"need":52.72782441162032,"unassignedNeed":52.72782441162032,"cumulativeNeed":565.6849663732257,"budgetShare":0.013428366630576153,"supportEquivalent":0.8787970735270053,"nursingEquivalent":7.917090752495543,"careDisplacement":1.5818347323486095,"careDisplacementUnallocated":0,"supportRemaining":59.472721755883796,"cumulativeCareDisplacement":16.97054899119677,"cumulativeNhiReduction":5.656849663732258,"pathways":{"startYear":2027,"active":true,"requested":1.5818347323486095,"total":1.5818347323486095,"unallocated":0,"remainingToFinance":51.14598967927171,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.3320437134787,"serviceResourceFactor":0.9996044006779787,"nursingSupportFactor":0.9802072731187611}},"societyFundingNeed":52.72782441162032,"residentPopulation":21442612,"perResident":2459.020590011157,"employed":10027871.436815998,"perWorker":[5258.127284922812,5258.127284922812],"existingPerWorker":134615.351542535,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1593227532471904,"existingDemandRatio":1.62150803446286,"employmentChangePercent":-13.742743580330618,"centralPerWorker":5258.127284922812,"demand":1349.905438690331,"unamplifiedDemand":1349.905438690331,"plannedBudget":1332.8593219575948,"paidBenefits":1332.3320437134787,"expenditure":1339.6818410851708,"revenue":1259.9938781441556,"baselineRevenue":1261.0484346323879,"reserve":48.15917940368578,"scenarioReserve":48.15917940368578,"baselineReserve":53.81602906741804,"months":0.43375835293541165,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3727576949587811,"demandRatio":1.0127891341958732,"careVolumeRatio":1.1372931109435036,"staffingRatio":0.868,"careLoadRatio":1.4271325014647314,"careUnmetShare":0.19273527052570932,"medicalPressure":0.036540383416780696,"pressure":0.036540383416780696,"expressionLevel":0,"retirement":65,"dependency":73.22456952596457,"multiplier":1,"policy":"law","careSystem":{"year":2038,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9802072731187611,"serviceResourceFactor":0.9996044006779787,"retainedCapacity":0.9802072731187611,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9802072731187611,"resourceCapacity":0.9996044006779787,"availableCapacity":0.9802072731187611,"safeStaffing":0.8508199130670846,"freshDemand":1.1372931109435036,"backlogIn":0.07693963988793014,"totalDemand":1.2142327508314337,"served":0.9802072731187611,"unmet":0.23402547771267257,"backlogOut":0.0819089171994354,"unmetShare":0.19273527052570932,"policyUnmetVolume":0.019792726881238898,"policyUnmetShare":0.01630060370854437,"policyUnmetFreshShare":0.01740336478853614,"directCareTarget":0.04972389939581755,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9792726881238898,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":87.17868967601282,"severeStreak":2,"firstCriticalYear":2038,"requiredResourceBillion":1441.2286317495316,"backlogResourceBillion":91.32319305920059}},{"year":2039,"total":21251692,"children0to21":2311914,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1207239,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[59497,65822,67804,69823,72031,74416,76846,79329,82015,84268,86125,87903,89626,97768,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"medium","eligible":5580140.746391753,"gross":55.386012371134015,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":1.9279256902486508,"ledger":{"gross":55.386012371134015,"incremental":[53.458086680885366,53.458086680885366],"household":[-53.458086680885366,-53.458086680885366],"central":[53.458086680885366,53.458086680885366],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9279256902486508,"centralOverlap":1.9279256902486508,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5345808668088536},"fiscal":{"need":53.458086680885366,"unassignedNeed":53.458086680885366,"cumulativeNeed":619.1430530541111,"budgetShare":0.013614344899120197,"supportEquivalent":0.8909681113480894,"nursingEquivalent":8.02673974187468,"careDisplacement":1.603742600426561,"careDisplacementUnallocated":0,"supportRemaining":59.46541913319115,"cumulativeCareDisplacement":18.574291591623332,"cumulativeNhiReduction":6.191430530541112,"pathways":{"startYear":2027,"active":true,"requested":1.603742600426561,"total":1.603742600426561,"unallocated":0,"remainingToFinance":51.8543440804588,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1338.3996140485847,"serviceResourceFactor":0.9949997150674159,"nursingSupportFactor":0.9799331506453133}},"societyFundingNeed":53.458086680885366,"residentPopulation":21251692,"perResident":2515.474376387789,"employed":9884209.669858146,"perWorker":[5408.433093432403,5408.433093432403],"existingPerWorker":141611.81781967485,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1761728971402148,"existingDemandRatio":1.681346425296601,"employmentChangePercent":-14.97848637462802,"centralPerWorker":5408.433093432403,"demand":1399.7208990594204,"unamplifiedDemand":1399.7208990594204,"plannedBudget":1386.1736948358987,"paidBenefits":1385.6391139690897,"expenditure":1393.2094052619325,"revenue":1297.8107259377416,"baselineRevenue":1298.8798876713595,"reserve":-47.23949992050508,"scenarioReserve":-47.23949992050508,"baselineReserve":-41.04806938996397,"months":0,"shortfall":47.23949992050508,"healthDelta":0,"workingDemandShare":0.367310148041206,"demandRatio":1.009773092848314,"careVolumeRatio":1.1449151012984593,"staffingRatio":0.868,"careLoadRatio":1.471770247327695,"careUnmetShare":0.21721903618399444,"medicalPressure":0.02792312242375417,"pressure":0.02792312242375417,"expressionLevel":0,"retirement":65,"dependency":73.84900669359462,"multiplier":1,"policy":"law","careSystem":{"year":2039,"enabled":true,"attritionRetention":0.98,"nursingSupportFactor":0.9799331506453133,"serviceResourceFactor":0.9949997150674159,"retainedCapacity":0.960334487632407,"initialCapacity":1,"unconstrainedCapacity":0.98,"staffCapacity":0.960334487632407,"resourceCapacity":0.9949997150674159,"availableCapacity":0.960334487632407,"safeStaffing":0.8335703352649293,"freshDemand":1.1449151012984593,"backlogIn":0.0819089171994354,"totalDemand":1.2268240184978947,"served":0.960334487632407,"unmet":0.26648953086548766,"backlogOut":0.09327133580292069,"unmetShare":0.21721903618399444,"policyUnmetVolume":0.019665512367592952,"policyUnmetShare":0.016029611477342217,"policyUnmetFreshShare":0.017176393555548446,"directCareTarget":0.04907541015870985,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":3.966551236759297,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":88.7586283404023,"severeStreak":3,"firstCriticalYear":2038,"requiredResourceBillion":1499.8589993372068,"backlogResourceBillion":100.1381002777866}},{"year":2040,"total":21053737,"children0to21":2194503,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1158403,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[58522,64520,66259,68047,70023,72219,74515,76902,79396,82081,84330,86181,87947,89664,97797,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"medium","eligible":5657073.86185567,"gross":56.14961649484536,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":1.9660872085718843,"ledger":{"gross":56.14961649484536,"incremental":[54.183529286273476,54.183529286273476],"household":[-54.183529286273476,-54.183529286273476],"central":[54.183529286273476,54.183529286273476],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9660872085718843,"centralOverlap":1.9660872085718843,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5418352928627347},"fiscal":{"need":54.183529286273476,"unassignedNeed":54.183529286273476,"cumulativeNeed":673.3265823403846,"budgetShare":0.013799095728180482,"supportEquivalent":0.9030588214378913,"nursingEquivalent":8.13566505799902,"careDisplacement":1.625505878588204,"careDisplacementUnallocated":0,"supportRemaining":59.458164707137264,"cumulativeCareDisplacement":20.199797470211536,"cumulativeNhiReduction":6.733265823403847,"pathways":{"startYear":2027,"active":true,"requested":1.6255058785882042,"total":1.625505878588204,"unallocated":0,"remainingToFinance":52.55802340768527,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1328.9652136841466,"serviceResourceFactor":0.9991852400324968,"nursingSupportFactor":0.9796608373550024}},"societyFundingNeed":54.183529286273476,"residentPopulation":21053737,"perResident":2573.582508714414,"employed":9734160.882846357,"perWorker":[5566.327692585837,5566.327692585837],"existingPerWorker":148983.86625953604,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1943032032504242,"existingDemandRatio":1.7420215292718189,"employmentChangePercent":-16.269168727137895,"centralPerWorker":5566.327692585836,"demand":1450.2329231187891,"unamplifiedDemand":1450.2329231187891,"plannedBudget":1441.6206426293347,"paidBenefits":1441.078807336472,"expenditure":1448.8762073681,"revenue":1336.7626137157747,"baselineRevenue":1337.8462843015002,"reserve":-159.35309357283046,"scenarioReserve":-159.35309357283046,"baselineReserve":-152.6198277494266,"months":0,"shortfall":159.35309357283046,"healthDelta":0,"workingDemandShare":0.3616558614074804,"demandRatio":1.0059740268936124,"careVolumeRatio":1.1516814511209799,"staffingRatio":0.868,"careLoadRatio":1.5244221764275336,"careUnmetShare":0.24425546247381025,"medicalPressure":0.01706864826746392,"pressure":0.01706864826746392,"expressionLevel":0,"retirement":65,"dependency":74.7039625368421,"multiplier":1,"policy":"law","careSystem":{"year":2040,"enabled":true,"attritionRetention":0.9603999999999999,"nursingSupportFactor":0.9796608373550024,"serviceResourceFactor":0.9991852400324968,"retainedCapacity":0.9408662681957443,"initialCapacity":1,"unconstrainedCapacity":0.9603999999999999,"staffCapacity":0.9408662681957443,"resourceCapacity":0.9991852400324968,"availableCapacity":0.9408662681957443,"safeStaffing":0.816671920793906,"freshDemand":1.1516814511209799,"backlogIn":0.09327133580292069,"totalDemand":1.2449527869239005,"served":0.9408662681957443,"unmet":0.3040865187281563,"backlogOut":0.1064302815548547,"unmetShare":0.24425546247381025,"policyUnmetVolume":0.01953373180425566,"policyUnmetShare":0.015690339432486194,"policyUnmetFreshShare":0.01696105445237714,"directCareTarget":0.0484601555782204,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":5.913373180425574,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":90.37915720185568,"severeStreak":4,"firstCriticalYear":2038,"requiredResourceBillion":1567.6830755311637,"backlogResourceBillion":117.45015241237459}},{"year":2041,"total":20849554,"children0to21":2081085,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1125020,"workingAge15to64":12778914,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":956065,"age15to29":2579169,"age30to44":3490988,"age45to64":6708757,"ages":[57811,63485,64962,66508,68254,70216,72323,74576,76973,79466,82146,84388,86227,87987,89698,97828,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"medium","eligible":5771308.989690722,"gross":57.28346391752577,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":1.9988140283702436,"ledger":{"gross":57.28346391752577,"incremental":[55.28464988915553,55.28464988915553],"household":[-55.28464988915553,-55.28464988915553],"central":[55.28464988915553,55.28464988915553],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9988140283702436,"centralOverlap":1.9988140283702436,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5528464988915552},"fiscal":{"need":55.28464988915553,"unassignedNeed":55.28464988915553,"cumulativeNeed":728.6112322295401,"budgetShare":0.014079521695399463,"supportEquivalent":0.9214108314859255,"nursingEquivalent":8.300998481855185,"careDisplacement":1.6585394966746656,"careDisplacementUnallocated":0,"supportRemaining":59.447153501108446,"cumulativeCareDisplacement":21.858336966886203,"cumulativeNhiReduction":7.286112322295402,"pathways":{"startYear":2027,"active":true,"requested":1.6585394966746658,"total":1.6585394966746656,"unallocated":0,"remainingToFinance":53.62611039248087,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1368.8446578001851,"serviceResourceFactor":0.999192895569435,"nursingSupportFactor":0.9792475037953621}},"societyFundingNeed":55.28464988915553,"residentPopulation":20849554,"perResident":2651.5986811591047,"employed":9565756.460804006,"perWorker":[5779.433138998066,5779.433138998066],"existingPerWorker":156996.3513915088,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2153288211940585,"existingDemandRatio":1.8039505857609384,"employmentChangePercent":-17.717741687595158,"centralPerWorker":5779.433138998066,"demand":1501.7888626459812,"unamplifiedDemand":1501.7888626459812,"plannedBudget":1499.285468334508,"paidBenefits":1498.7326218356166,"expenditure":1506.7639438681936,"revenue":1376.8759798327621,"baselineRevenue":1377.9816728305452,"reserve":-289.2410576082619,"scenarioReserve":-289.2410576082619,"baselineReserve":-281.95494528596646,"months":0,"shortfall":289.2410576082619,"healthDelta":0,"workingDemandShare":0.3531568638046963,"demandRatio":1.0016697249218682,"careVolumeRatio":1.1578872359839651,"staffingRatio":0.868,"careLoadRatio":1.5803953015105199,"careUnmetShare":0.2710217933337577,"medicalPressure":0.004770642633909234,"pressure":0.004770642633909234,"expressionLevel":0,"retirement":65,"dependency":76.34965988316353,"multiplier":1,"policy":"law","careSystem":{"year":2041,"enabled":true,"attritionRetention":0.9411919999999999,"nursingSupportFactor":0.9792475037953621,"serviceResourceFactor":0.999192895569435,"retainedCapacity":0.9216599165921643,"initialCapacity":1,"unconstrainedCapacity":0.9411919999999999,"staffCapacity":0.9216599165921643,"resourceCapacity":0.999192895569435,"availableCapacity":0.9216599165921643,"safeStaffing":0.8000008076019985,"freshDemand":1.1578872359839651,"backlogIn":0.1064302815548547,"totalDemand":1.26431751753882,"served":0.9216599165921643,"unmet":0.34265760094665565,"backlogOut":0.11993016033132947,"unmetShare":0.2710217933337577,"policyUnmetVolume":0.019532083407835632,"policyUnmetShare":0.01544871690606463,"policyUnmetFreshShare":0.0168687267644309,"directCareTarget":0.04819636218408829,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":7.834008340783571,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":92.21595537048837,"severeStreak":5,"firstCriticalYear":2038,"requiredResourceBillion":1639.8297758887375,"backlogResourceBillion":138.04091324275578}},{"year":2042,"total":20639359,"children0to21":1980724,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":1099235,"workingAge15to64":12493056,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":881489,"age15to29":2434014,"age30to44":3408131,"age45to64":6650911,"ages":[57298,62736,63933,65217,66720,68453,70325,72387,74651,77045,79535,82207,84436,86269,88023,89732,97866,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"medium","eligible":5855604.956701031,"gross":58.120148453608245,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":2.025972080440287,"ledger":{"gross":58.120148453608245,"incremental":[56.094176373167954,56.094176373167954],"household":[-56.094176373167954,-56.094176373167954],"central":[56.094176373167954,56.094176373167954],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.025972080440287,"centralOverlap":2.025972080440287,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5609417637316795},"fiscal":{"need":56.094176373167954,"unassignedNeed":56.094176373167954,"cumulativeNeed":784.7054086027081,"budgetShare":0.014285686439456007,"supportEquivalent":0.9349029395527992,"nursingEquivalent":8.422549004980173,"careDisplacement":1.6828252911950385,"careDisplacementUnallocated":0,"supportRemaining":59.43905823626832,"cumulativeCareDisplacement":23.54116225808124,"cumulativeNhiReduction":7.847054086027081,"pathways":{"startYear":2027,"active":true,"requested":1.6828252911950385,"total":1.6828252911950385,"unallocated":0,"remainingToFinance":54.41135108197292,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1409.9269777944437,"serviceResourceFactor":0.9992049293555912,"nursingSupportFactor":0.9789436274875496}},"societyFundingNeed":56.094176373167954,"residentPopulation":20639359,"perResident":2717.825508687937,"employed":9399160.411628118,"perWorker":[5967.998620788658,5967.998620788658],"existingPerWorker":165208.1798252431,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2368699984049545,"existingDemandRatio":1.8652470672559331,"employmentChangePercent":-19.150759474352018,"centralPerWorker":5967.998620788657,"demand":1552.8181834905643,"unamplifiedDemand":1552.8181834905643,"plannedBudget":1559.2568870678883,"paidBenefits":1558.6959453041566,"expenditure":1566.968206997711,"revenue":1418.199239487998,"baselineRevenue":1419.3211230154616,"reserve":-438.0100251179745,"scenarioReserve":-438.0100251179745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":438.0100251179745,"healthDelta":0,"workingDemandShare":0.34666916539599507,"demandRatio":0.9958706588819808,"careVolumeRatio":1.1623603057911738,"staffingRatio":0.868,"careLoadRatio":1.636080625249143,"careUnmetShare":0.2958331545895205,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":77.74826601784238,"multiplier":1,"policy":"law","careSystem":{"year":2042,"enabled":true,"attritionRetention":0.9223681599999999,"nursingSupportFactor":0.9789436274875496,"serviceResourceFactor":0.9992049293555912,"retainedCapacity":0.9029464324294164,"initialCapacity":1,"unconstrainedCapacity":0.9223681599999999,"staffCapacity":0.9029464324294164,"resourceCapacity":0.9992049293555912,"availableCapacity":0.9029464324294164,"safeStaffing":0.7837575033487334,"freshDemand":1.1623603057911738,"backlogIn":0.11993016033132947,"totalDemand":1.2822904661225032,"served":0.9029464324294164,"unmet":0.3793440336930868,"backlogOut":0.13277041179258037,"unmetShare":0.2958331545895205,"policyUnmetVolume":0.01942172757058347,"policyUnmetShare":0.015146121790418132,"policyUnmetFreshShare":0.016708870282148743,"directCareTarget":0.04773962937756784,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":9.70535675705836,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":95.662770973017,"severeStreak":6,"firstCriticalYear":2038,"requiredResourceBillion":1713.0350566783213,"backlogResourceBillion":160.2168731877572}},{"year":2043,"total":20423431,"children0to21":1884117,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":1074804,"workingAge15to64":12188114,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":809313,"age15to29":2326203,"age30to44":3340389,"age45to64":6521522,"ages":[56952,62199,63189,64194,65434,66924,68565,70393,72465,74727,77118,79599,82259,84479,86307,88058,89775,97913,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"medium","eligible":5949869.564948454,"gross":59.05577731958763,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":2.051076915383478,"ledger":{"gross":59.05577731958763,"incremental":[57.00470040420415,57.00470040420415],"household":[-57.00470040420415,-57.00470040420415],"central":[57.00470040420415,57.00470040420415],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.051076915383478,"centralOverlap":2.051076915383478,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5700470040420414},"fiscal":{"need":57.00470040420415,"unassignedNeed":57.00470040420415,"cumulativeNeed":841.7101090069123,"budgetShare":0.014517572557480811,"supportEquivalent":0.9500783400700692,"nursingEquivalent":8.559264324955578,"careDisplacement":1.7101410121261242,"careDisplacementUnallocated":0,"supportRemaining":59.42995299595796,"cumulativeCareDisplacement":25.251303270207366,"cumulativeNhiReduction":8.417101090069123,"pathways":{"startYear":2027,"active":true,"requested":1.7101410121261245,"total":1.7101410121261242,"unallocated":0,"remainingToFinance":55.29455939207803,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1452.2402331534806,"serviceResourceFactor":0.999215557010937,"nursingSupportFactor":0.978601839187611}},"societyFundingNeed":57.00470040420415,"residentPopulation":20423431,"perResident":2791.142213284543,"employed":9219894.398226893,"perWorker":[6182.793201532428,6182.793201532428],"existingPerWorker":174051.56798709938,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2609189456198246,"existingDemandRatio":1.9276121041283663,"employmentChangePercent":-20.692761142673277,"centralPerWorker":6182.793201532428,"demand":1604.7370766868648,"unamplifiedDemand":1604.7370766868648,"plannedBudget":1621.627162550604,"paidBenefits":1621.057115546562,"expenditure":1629.577545090923,"revenue":1460.7606626978416,"baselineRevenue":1461.9007567059255,"reserve":-606.826907511056,"scenarioReserve":-606.826907511056,"baselineReserve":-598.4098064209869,"months":0,"shortfall":606.826907511056,"healthDelta":0,"workingDemandShare":0.33899278263381866,"demandRatio":0.9895844826395401,"careVolumeRatio":1.1662370242071045,"staffingRatio":0.868,"careLoadRatio":1.691825263531458,"careUnmetShare":0.31903503420081636,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":79.48666999273473,"multiplier":1,"policy":"law","careSystem":{"year":2043,"enabled":true,"attritionRetention":0.9039207967999998,"nursingSupportFactor":0.978601839187611,"serviceResourceFactor":0.999215557010937,"retainedCapacity":0.8845785542284106,"initialCapacity":1,"unconstrainedCapacity":0.9039207967999998,"staffCapacity":0.8845785542284106,"resourceCapacity":0.999215557010937,"availableCapacity":0.8845785542284106,"safeStaffing":0.7678141850702603,"freshDemand":1.1662370242071045,"backlogIn":0.13277041179258037,"totalDemand":1.2990074359996848,"served":0.8845785542284106,"unmet":0.41442888177127424,"backlogOut":0.145050108619946,"unmetShare":0.31903503420081636,"policyUnmetVolume":0.01934224257158923,"policyUnmetShare":0.014890016820191568,"policyUnmetFreshShare":0.016585172799448326,"directCareTarget":0.04738620799842379,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":11.542144577158941,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":7,"firstCriticalYear":2038,"requiredResourceBillion":1787.4285862754857,"backlogResourceBillion":182.69150958862068}},{"year":2044,"total":20202144,"children0to21":1806392,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":1051948,"workingAge15to64":11871795,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":754444,"age15to29":2200372,"age30to44":3273974,"age45to64":6397449,"ages":[56772,61841,62659,63456,64417,65644,67040,68636,70475,72545,74803,77185,79652,82305,84518,86346,88101,89828,97966,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"medium","eligible":6047825.985567011,"gross":60.02804948453609,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":2.0744791467627466,"ledger":{"gross":60.02804948453609,"incremental":[57.95357033777334,57.95357033777334],"household":[-57.95357033777334,-57.95357033777334],"central":[57.95357033777334,57.95357033777334],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0744791467627466,"centralOverlap":2.0744791467627466,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5795357033777333},"fiscal":{"need":57.95357033777334,"unassignedNeed":57.95357033777334,"cumulativeNeed":899.6636793446856,"budgetShare":0.014759224351289499,"supportEquivalent":0.965892838962889,"nursingEquivalent":8.701737287953955,"careDisplacement":1.7386071101332,"careDisplacementUnallocated":0,"supportRemaining":59.420464296622264,"cumulativeCareDisplacement":26.989910380340564,"cumulativeNhiReduction":8.996636793446855,"pathways":{"startYear":2027,"active":true,"requested":1.7386071101332001,"total":1.7386071101332,"unallocated":0,"remainingToFinance":56.21496322764014,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1495.822665569656,"serviceResourceFactor":0.9992257277573093,"nursingSupportFactor":0.9782456567801151}},"societyFundingNeed":57.95357033777334,"residentPopulation":20202144,"perResident":2868.6841524232946,"employed":9040824.290542193,"perWorker":[6410.208679578019,6410.208679578019],"existingPerWorker":183299.1490103953,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.285893758105676,"existingDemandRatio":1.9906010796503242,"employmentChangePercent":-22.23307767873782,"centralPerWorker":6410.208679578019,"demand":1657.175398808895,"unamplifiedDemand":1657.175398808895,"plannedBudget":1686.4922490526283,"paidBenefits":1685.9127133492505,"expenditure":1694.688755779942,"revenue":1504.5987080003476,"baselineRevenue":1505.7577794071033,"reserve":-796.9169552906505,"scenarioReserve":-796.9169552906505,"baselineReserve":-787.9203184972037,"months":0,"shortfall":796.9169552906505,"healthDelta":0,"workingDemandShare":0.33062644676722014,"demandRatio":0.9826166706308898,"careVolumeRatio":1.1692683401017503,"staffingRatio":0.868,"careLoadRatio":1.7473362880871095,"careUnmetShare":0.3406685704558206,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":81.71724541214898,"multiplier":1,"policy":"law","careSystem":{"year":2044,"enabled":true,"attritionRetention":0.8858423808639998,"nursingSupportFactor":0.9782456567801151,"serviceResourceFactor":0.9992257277573093,"retainedCapacity":0.8665714616719643,"initialCapacity":1,"unconstrainedCapacity":0.8858423808639998,"staffCapacity":0.8665714616719643,"resourceCapacity":0.9992257277573093,"availableCapacity":0.8665714616719643,"safeStaffing":0.752184028731265,"freshDemand":1.1692683401017503,"backlogIn":0.145050108619946,"totalDemand":1.3143184487216963,"served":0.8665714616719643,"unmet":0.44774698704973204,"backlogOut":0.1567114454674062,"unmetShare":0.3406685704558206,"policyUnmetVolume":0.019270919192035496,"policyUnmetShare":0.0146622907186446,"policyUnmetFreshShare":0.016481177614334902,"directCareTarget":0.047089078898099726,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":13.34285383280357,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":8,"firstCriticalYear":2038,"requiredResourceBillion":1862.7513674343822,"backlogResourceBillion":205.5759686254869}},{"year":2045,"total":19975846,"children0to21":1731893,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":1030853,"workingAge15to64":11562376,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":701040,"age15to29":2071084,"age30to44":3186875,"age45to64":6304417,"ages":[56699,61660,62306,62931,63683,64631,65765,67115,68722,70558,72624,74873,77241,79699,82346,84558,86391,88155,89887,98023,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"medium","eligible":6134421.960824742,"gross":60.887562886597934,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":2.0978535098244464,"ledger":{"gross":60.887562886597934,"incremental":[58.78970937677349,58.78970937677349],"household":[-58.78970937677349,-58.78970937677349],"central":[58.78970937677349,58.78970937677349],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0978535098244464,"centralOverlap":2.0978535098244464,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5878970937677348},"fiscal":{"need":58.78970937677349,"unassignedNeed":58.78970937677349,"cumulativeNeed":958.4533887214591,"budgetShare":0.014972166601327736,"supportEquivalent":0.9798284896128915,"nursingEquivalent":8.82728369020623,"careDisplacement":1.7636912813032044,"careDisplacementUnallocated":0,"supportRemaining":59.41210290623226,"cumulativeCareDisplacement":28.75360166164377,"cumulativeNhiReduction":9.58453388721459,"pathways":{"startYear":2027,"active":true,"requested":1.7636912813032046,"total":1.7636912813032044,"unallocated":0,"remainingToFinance":57.026018095470285,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1540.7153948981688,"serviceResourceFactor":0.9992374337463901,"nursingSupportFactor":0.9779317907744844}},"societyFundingNeed":58.78970937677349,"residentPopulation":19975846,"perResident":2943.0397779785394,"employed":8857376.782536855,"perWorker":[6637.3725336696625,6637.3725336696625],"existingPerWorker":193067.4412635024,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3125262488843443,"existingDemandRatio":2.0541394254788514,"employmentChangePercent":-23.811047523810945,"centralPerWorker":6637.3725336696625,"demand":1710.071071711144,"unamplifiedDemand":1710.071071711144,"plannedBudget":1753.9519390147334,"paidBenefits":1753.3640419209657,"expenditure":1762.403365624578,"revenue":1549.7547186017812,"baselineRevenue":1550.9305127893165,"reserve":-1009.5656023134476,"scenarioReserve":-1009.5656023134476,"baselineReserve":-999.981068426233,"months":0,"shortfall":1009.5656023134476,"healthDelta":0,"workingDemandShare":0.32288277532690646,"demandRatio":0.9749817162446087,"careVolumeRatio":1.1714470114740638,"staffingRatio":0.868,"careLoadRatio":1.8023497575289333,"careUnmetShare":0.3607934709085456,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":83.9170245722994,"multiplier":1,"policy":"law","careSystem":{"year":2045,"enabled":true,"attritionRetention":0.8681255332467198,"nursingSupportFactor":0.9779317907744844,"serviceResourceFactor":0.9992374337463901,"retainedCapacity":0.8489675573450189,"initialCapacity":1,"unconstrainedCapacity":0.8681255332467198,"staffCapacity":0.8489675573450189,"resourceCapacity":0.9992374337463901,"availableCapacity":0.8489675573450189,"safeStaffing":0.7369038397754765,"freshDemand":1.1714470114740638,"backlogIn":0.1567114454674062,"totalDemand":1.32815845694147,"served":0.8489675573450189,"unmet":0.479190899596451,"backlogOut":0.16771681485875786,"unmetShare":0.3607934709085456,"policyUnmetVolume":0.019157975901700874,"policyUnmetShare":0.014424465545939853,"policyUnmetFreshShare":0.01635411223388915,"directCareTarget":0.04672603495396901,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":15.103244265498105,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":9,"firstCriticalYear":2038,"requiredResourceBillion":1938.8374664989317,"backlogResourceBillion":228.76639478778776}},{"year":2046,"total":19744910,"children0to21":1655837,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":1011958,"workingAge15to64":11246979,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":643879,"age15to29":1945287,"age30to44":3141853,"age45to64":6159839,"ages":[56666,61594,62131,62583,63163,63903,64756,65845,67205,68810,70640,72697,74932,77290,79743,82387,84606,86446,88214,89950,98070,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"medium","eligible":6220303.338144329,"gross":61.73998350515463,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":2.1376298841711474,"ledger":{"gross":61.73998350515463,"incremental":[59.602353620983486,59.602353620983486],"household":[-59.602353620983486,-59.602353620983486],"central":[59.602353620983486,59.602353620983486],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.1376298841711474,"centralOverlap":2.1376298841711474,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5960235362098348},"fiscal":{"need":59.602353620983486,"unassignedNeed":59.602353620983486,"cumulativeNeed":1018.0557423424426,"budgetShare":0.015179125355519657,"supportEquivalent":0.9933725603497248,"nursingEquivalent":8.949302345493015,"careDisplacement":1.7880706086295044,"careDisplacementUnallocated":0,"supportRemaining":59.403976463790165,"cumulativeCareDisplacement":30.541672270273274,"cumulativeNhiReduction":10.180557423424425,"pathways":{"startYear":2027,"active":true,"requested":1.7880706086295046,"total":1.7880706086295044,"unallocated":0,"remainingToFinance":57.81428301235398,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1586.9558776858553,"serviceResourceFactor":0.9992494105531124,"nursingSupportFactor":0.9776267441362675}},"societyFundingNeed":59.602353620983486,"residentPopulation":19744910,"perResident":3018.618652654455,"employed":8680670.77145024,"perWorker":[6866.100004277203,6866.100004277203],"existingPerWorker":203162.93477376632,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3392443774706313,"existingDemandRatio":2.118427086765988,"employmentChangePercent":-25.331028688830216,"centralPerWorker":6866.100004277203,"demand":1763.5905497326848,"unamplifiedDemand":1763.5905497326848,"plannedBudget":1824.1100165753228,"paidBenefits":1823.5139930391128,"expenditure":1832.8244964538337,"revenue":1596.2663811005762,"baselineRevenue":1597.458428172996,"reserve":-1246.123717666705,"scenarioReserve":-1246.123717666705,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1246.123717666705,"healthDelta":0,"workingDemandShare":0.314497453365453,"demandRatio":0.966822468879229,"careVolumeRatio":1.1729217149539177,"staffingRatio":0.868,"careLoadRatio":1.8569931100787593,"careUnmetShare":0.37960258093255284,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":86.21827578726976,"multiplier":1,"policy":"law","careSystem":{"year":2046,"enabled":true,"attritionRetention":0.8507630225817854,"nursingSupportFactor":0.9776267441362675,"serviceResourceFactor":0.9992494105531124,"retainedCapacity":0.8317286837981607,"initialCapacity":1,"unconstrainedCapacity":0.8507630225817854,"staffCapacity":0.8317286837981607,"resourceCapacity":0.9992494105531124,"availableCapacity":0.8317286837981607,"safeStaffing":0.7219404975368034,"freshDemand":1.1729217149539177,"backlogIn":0.16771681485875786,"totalDemand":1.3406385298126755,"served":0.8317286837981607,"unmet":0.5089098460145148,"backlogOut":0.17811844610508018,"unmetShare":0.37960258093255284,"policyUnmetVolume":0.019034338783624705,"policyUnmetShare":0.014197964895343066,"policyUnmetFreshShare":0.016228140839197044,"directCareTarget":0.046366116683420125,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":16.827131620183934,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":10,"firstCriticalYear":2038,"requiredResourceBillion":2015.7674733458628,"backlogResourceBillion":252.17692361317788}},{"year":2047,"total":19509720,"children0to21":1605429,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":995649,"workingAge15to64":10939035,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":609780,"age15to29":1829401,"age30to44":3094818,"age45to64":6014816,"ages":[56589,61573,62071,62415,62820,63387,64032,64839,65938,67296,68896,70715,72758,74985,77335,79787,82436,84664,86510,88279,90002,98102,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"medium","eligible":6294308.263917526,"gross":62.47452371134021,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":2.164759691324736,"ledger":{"gross":62.47452371134021,"incremental":[60.30976402001548,60.30976402001548],"household":[-60.30976402001548,-60.30976402001548],"central":[60.30976402001548,60.30976402001548],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.164759691324736,"centralOverlap":2.164759691324736,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6030976402001547},"fiscal":{"need":60.30976402001548,"unassignedNeed":60.30976402001548,"cumulativeNeed":1078.365506362458,"budgetShare":0.015359283863906555,"supportEquivalent":1.0051627336669247,"nursingEquivalent":9.055520123125447,"careDisplacement":1.809292920600464,"careDisplacementUnallocated":0,"supportRemaining":59.396902359799846,"cumulativeCareDisplacement":32.35096519087374,"cumulativeNhiReduction":10.783655063624579,"pathways":{"startYear":2027,"active":true,"requested":1.8092929206004642,"total":1.809292920600464,"unallocated":0,"remainingToFinance":58.500471099415016,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1634.5861672206233,"serviceResourceFactor":0.9992626232350443,"nursingSupportFactor":0.9773611996921864}},"societyFundingNeed":60.30976402001548,"residentPopulation":19509720,"perResident":3091.267533312394,"employed":8494891.679037282,"perWorker":[7099.533025105075,7099.533025105075],"existingPerWorker":213830.0881638235,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3685329916597468,"existingDemandRatio":2.181938062066874,"employmentChangePercent":-26.9290542431712,"centralPerWorker":7099.533025105075,"demand":1816.4634366706725,"unamplifiedDemand":1816.4634366706725,"plannedBudget":1897.0744172383359,"paidBenefits":1896.4713195981358,"expenditure":1906.0611381152983,"revenue":1644.1759857377858,"baselineRevenue":1645.382181018186,"reserve":-1508.0088700442175,"scenarioReserve":-1508.0088700442175,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1508.0088700442175,"healthDelta":0,"workingDemandShare":0.30677799254430566,"demandRatio":0.9575077393721788,"careVolumeRatio":1.1728992253424715,"staffingRatio":0.868,"careLoadRatio":1.9100798772784857,"careUnmetShare":0.39684525949753047,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":88.87828793073653,"multiplier":1,"policy":"law","careSystem":{"year":2047,"enabled":true,"attritionRetention":0.8337477621301497,"nursingSupportFactor":0.9773611996921864,"serviceResourceFactor":0.9992626232350443,"retainedCapacity":0.8148727130361987,"initialCapacity":1,"unconstrainedCapacity":0.8337477621301497,"staffCapacity":0.8148727130361987,"resourceCapacity":0.9992626232350443,"availableCapacity":0.8148727130361987,"safeStaffing":0.7073095149154205,"freshDemand":1.1728992253424715,"backlogIn":0.17811844610508018,"totalDemand":1.3510176714475517,"served":0.8148727130361987,"unmet":0.536144958411353,"backlogOut":0.18765073544397357,"unmetShare":0.39684525949753047,"policyUnmetVolume":0.01887504909395099,"policyUnmetShare":0.013970986089121444,"policyUnmetFreshShare":0.01609264349922281,"directCareTarget":0.04597898142635089,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":18.512728696380133,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":11,"firstCriticalYear":2038,"requiredResourceBillion":2092.3146246975066,"backlogResourceBillion":275.8511880268339}},{"year":2048,"total":19270638,"children0to21":1571043,"workingAge22to64":10060325,"seniors65plus":7639270,"children0to14":981647,"workingAge15to64":10649721,"workingAge22to59":8521913,"age60to64":1538412,"age15to21":589396,"age15to29":1724788,"age30to44":3052611,"age45to64":5872322,"ages":[56424,61505,62057,62360,62658,63049,63519,64118,64937,66033,67385,68975,70779,72814,75034,77380,79839,82498,84729,86577,88334,90039,98132,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"medium","eligible":6347682.082474227,"gross":63.004288659793815,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":2.19670695142893,"ledger":{"gross":63.004288659793815,"incremental":[60.807581708364886,60.807581708364886],"household":[-60.807581708364886,-60.807581708364886],"central":[60.807581708364886,60.807581708364886],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.19670695142893,"centralOverlap":2.19670695142893,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6080758170836488},"fiscal":{"need":60.807581708364886,"unassignedNeed":60.807581708364886,"cumulativeNeed":1139.173088070823,"budgetShare":0.015486064714604208,"supportEquivalent":1.0134596951394148,"nursingEquivalent":9.130267523778512,"careDisplacement":1.8242274512509464,"careDisplacementUnallocated":0,"supportRemaining":59.39192418291635,"cumulativeCareDisplacement":34.175192642124685,"cumulativeNhiReduction":11.391730880708227,"pathways":{"startYear":2027,"active":true,"requested":1.8242274512509464,"total":1.8242274512509464,"unallocated":0,"remainingToFinance":58.98335425711394,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1683.6499817418871,"serviceResourceFactor":0.9992781909434371,"nursingSupportFactor":0.9771743311905537}},"societyFundingNeed":60.807581708364886,"residentPopulation":19270638,"perResident":3155.452440566051,"employed":8309560.035450573,"perWorker":[7317.785953641972,7317.785953641972],"existingPerWorker":225014.33900868343,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.399055963702175,"existingDemandRatio":2.245970160756616,"employmentChangePercent":-28.523230953978075,"centralPerWorker":7317.785953641971,"demand":1869.7701588298828,"unamplifiedDemand":1869.7701588298828,"plannedBudget":1972.9573939278691,"paidBenefits":1972.3493181107856,"expenditure":1982.226831183463,"revenue":1693.5274948145645,"baselineRevenue":1694.7436464487316,"reserve":-1796.7082064131162,"scenarioReserve":-1796.7082064131162,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1796.7082064131162,"healthDelta":0,"workingDemandShare":0.2997882227193118,"demandRatio":0.9476992075877748,"careVolumeRatio":1.172154984104932,"staffingRatio":0.868,"careLoadRatio":1.962114427728549,"careUnmetShare":0.4128407006045016,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":91.5508495003889,"multiplier":1,"policy":"law","careSystem":{"year":2048,"enabled":true,"attritionRetention":0.8170728068875467,"nursingSupportFactor":0.9771743311905537,"serviceResourceFactor":0.9992781909434371,"retainedCapacity":0.7984225736043269,"initialCapacity":1,"unconstrainedCapacity":0.8170728068875467,"staffCapacity":0.7984225736043269,"resourceCapacity":0.9992781909434371,"availableCapacity":0.7984225736043269,"safeStaffing":0.6930307938885557,"freshDemand":1.172154984104932,"backlogIn":0.18765073544397357,"totalDemand":1.3598057195489055,"served":0.7984225736043269,"unmet":0.5613831459445786,"backlogOut":0.19648410108060252,"unmetShare":0.4128407006045016,"policyUnmetVolume":0.018650233283219797,"policyUnmetShare":0.013715366110834366,"policyUnmetFreshShare":0.01591106426720634,"directCareTarget":0.045460183620589546,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":20.15774263956731,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":12,"firstCriticalYear":2038,"requiredResourceBillion":2169.102371867859,"backlogResourceBillion":299.332213037976}},{"year":2049,"total":19028036,"children0to21":1544504,"workingAge22to64":9795520,"seniors65plus":7688012,"children0to14":969720,"workingAge15to64":10370304,"workingAge22to59":8310410,"age60to64":1485110,"age15to21":574784,"age15to29":1622584,"age30to44":3014440,"age45to64":5733280,"ages":[56147,61343,61997,62351,62607,62891,63186,63610,64219,65036,66125,67467,69042,70836,72863,75082,77433,79902,82565,84798,86632,88372,90074,98173,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"medium","eligible":6388183.16701031,"gross":63.40628453608248,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":2.2308610810054943,"ledger":{"gross":63.40628453608248,"incremental":[61.17542345507699,61.17542345507699],"household":[-61.17542345507699,-61.17542345507699],"central":[61.17542345507699,61.17542345507699],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2308610810054943,"centralOverlap":2.2308610810054943,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6117542345507698},"fiscal":{"need":61.17542345507699,"unassignedNeed":61.17542345507699,"cumulativeNeed":1200.3485115259,"budgetShare":0.015579744169275453,"supportEquivalent":1.0195903909179498,"nursingEquivalent":9.185499017278827,"careDisplacement":1.8352627036523095,"careDisplacementUnallocated":0,"supportRemaining":59.38824576544923,"cumulativeCareDisplacement":36.010455345777,"cumulativeNhiReduction":12.003485115258997,"pathways":{"startYear":2027,"active":true,"requested":1.8352627036523095,"total":1.8352627036523095,"unallocated":0,"remainingToFinance":59.340160751424676,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1734.1886089082345,"serviceResourceFactor":0.9992949752644631,"nursingSupportFactor":0.9770362524568029}},"societyFundingNeed":61.17542345507699,"residentPopulation":19028036,"perResident":3215.015120587169,"employed":8133847.670844436,"perWorker":[7521.092837078655,7521.092837078655],"existingPerWorker":236463.08053136792,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4292792284529527,"existingDemandRatio":2.3103359481330537,"employmentChangePercent":-30.03466501906721,"centralPerWorker":7521.092837078655,"demand":1923.354676820767,"unamplifiedDemand":1923.354676820767,"plannedBudget":2051.875689684984,"paidBenefits":2051.263935450433,"expenditure":2061.4377739152906,"revenue":1744.3624473730922,"baselineRevenue":1745.5859558421937,"reserve":-2113.783532955315,"scenarioReserve":-2113.783532955315,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2113.783532955315,"healthDelta":0,"workingDemandShare":0.29328225985302603,"demandRatio":0.9373641329685287,"careVolumeRatio":1.170628161019512,"staffingRatio":0.868,"careLoadRatio":2.013200096572934,"careUnmetShare":0.42774007676630527,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":94.2524337656398,"multiplier":1,"policy":"law","careSystem":{"year":2049,"enabled":true,"attritionRetention":0.8007313507497957,"nursingSupportFactor":0.9770362524568029,"serviceResourceFactor":0.9992949752644631,"retainedCapacity":0.7823435581612542,"initialCapacity":1,"unconstrainedCapacity":0.8007313507497957,"staffCapacity":0.7823435581612542,"resourceCapacity":0.9992949752644631,"availableCapacity":0.7823435581612542,"safeStaffing":0.6790742084839687,"freshDemand":1.170628161019512,"backlogIn":0.19648410108060252,"totalDemand":1.3671122621001144,"served":0.7823435581612542,"unmet":0.5847687039388602,"backlogOut":0.20466904637860103,"unmetShare":0.42774007676630527,"policyUnmetVolume":0.018387792588541507,"policyUnmetShare":0.01345009703906449,"policyUnmetFreshShare":0.015707628776440326,"directCareTarget":0.04487893936125808,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":21.765644183874578,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":13,"firstCriticalYear":2038,"requiredResourceBillion":2246.1801711307417,"backlogResourceBillion":322.82549430997517}},{"year":2050,"total":18782202,"children0to21":1519242,"workingAge22to64":9554091,"seniors65plus":7708869,"children0to14":959549,"workingAge15to64":10113784,"workingAge22to59":8075418,"age60to64":1478673,"age15to21":559693,"age15to29":1531718,"age30to44":2972777,"age45to64":5609289,"ages":[55685,61063,61843,62297,62604,62847,63031,63278,63714,64319,65131,66211,67536,69102,70888,72914,75138,77499,79972,82639,84857,86674,88410,90123,98228,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"medium","eligible":6405513.82886598,"gross":63.57830103092783,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":2.2607615261638987,"ledger":{"gross":63.57830103092783,"incremental":[61.317539504763936,61.317539504763936],"household":[-61.317539504763936,-61.317539504763936],"central":[61.317539504763936,61.317539504763936],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2607615261638987,"centralOverlap":2.2607615261638987,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6131753950476393},"fiscal":{"need":61.317539504763936,"unassignedNeed":61.317539504763936,"cumulativeNeed":1261.666051030664,"budgetShare":0.015615937326125385,"supportEquivalent":1.0219589917460656,"nursingEquivalent":9.206837763478068,"careDisplacement":1.8395261851429179,"careDisplacementUnallocated":0,"supportRemaining":59.38682460495236,"cumulativeCareDisplacement":37.84998153091991,"cumulativeNhiReduction":12.616660510306636,"pathways":{"startYear":2027,"active":true,"requested":1.839526185142918,"total":1.8395261851429179,"unallocated":0,"remainingToFinance":59.47801331962102,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1786.2481301085609,"serviceResourceFactor":0.9993139198331499,"nursingSupportFactor":0.9769829055913049}},"societyFundingNeed":61.317539504763936,"residentPopulation":18782202,"perResident":3264.661912632179,"employed":7946768.207259557,"perWorker":[7716.034733308182,7716.034733308182],"existingPerWorker":248820.3055799356,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.462926716890796,"existingDemandRatio":2.3751559083522404,"employmentChangePercent":-31.643876042859386,"centralPerWorker":7716.034733308182,"demand":1977.31729370324,"unamplifiedDemand":1977.31729370324,"plannedBudget":2133.950717272384,"paidBenefits":2133.337541877336,"expenditure":2143.8165954961396,"revenue":1796.7271837273643,"baselineRevenue":1797.9535345174595,"reserve":-2460.8729447240903,"scenarioReserve":-2460.8729447240903,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2460.8729447240903,"healthDelta":0,"workingDemandShare":0.2883377967375452,"demandRatio":0.9265993247635294,"careVolumeRatio":1.1684193203845776,"staffingRatio":0.868,"careLoadRatio":2.06337844468675,"careUnmetShare":0.4416566017322164,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":96.58805845579657,"multiplier":1,"policy":"law","careSystem":{"year":2050,"enabled":true,"attritionRetention":0.7847167237347998,"nursingSupportFactor":0.9769829055913049,"serviceResourceFactor":0.9993139198331499,"retainedCapacity":0.766654824820514,"initialCapacity":1,"unconstrainedCapacity":0.7847167237347998,"staffCapacity":0.766654824820514,"resourceCapacity":0.9993139198331499,"availableCapacity":0.766654824820514,"safeStaffing":0.6654563879442061,"freshDemand":1.1684193203845776,"backlogIn":0.20466904637860103,"totalDemand":1.3730883667631786,"served":0.766654824820514,"unmet":0.6064335419426646,"backlogOut":0.2122517396799326,"unmetShare":0.4416566017322164,"policyUnmetVolume":0.01806189891428589,"policyUnmetShare":0.013154214507594826,"policyUnmetFreshShare":0.015458404871584059,"directCareTarget":0.04416687106166874,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":23.334517517948605,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2038,"requiredResourceBillion":2323.6789447216047,"backlogResourceBillion":346.36165101836497}},{"year":2051,"total":18533499,"children0to21":1495091,"workingAge22to64":9346568,"seniors65plus":7691840,"children0to14":950747,"workingAge15to64":9890912,"workingAge22to59":7854373,"age60to64":1492195,"age15to21":544344,"age15to29":1442982,"age30to44":2928483,"age45to64":5519447,"ages":[55038,60589,61572,62150,62555,62849,62991,63127,63384,63819,64418,65219,66282,67599,69155,70941,72972,75207,77573,80048,82702,84901,86714,88461,90187,98304,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"medium","eligible":6391363.958762887,"gross":63.4378556701031,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":2.291085645069132,"ledger":{"gross":63.4378556701031,"incremental":[61.146770025033966,61.146770025033966],"household":[-61.146770025033966,-61.146770025033966],"central":[61.146770025033966,61.146770025033966],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.291085645069132,"centralOverlap":2.291085645069132,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6114677002503396},"fiscal":{"need":61.146770025033966,"unassignedNeed":61.146770025033966,"cumulativeNeed":1322.812821055698,"budgetShare":0.015572446907001979,"supportEquivalent":1.0191128337505662,"nursingEquivalent":9.18119670045555,"careDisplacement":1.8344031007510186,"careDisplacementUnallocated":0,"supportRemaining":59.38853229974966,"cumulativeCareDisplacement":39.68438463167093,"cumulativeNhiReduction":13.228128210556974,"pathways":{"startYear":2027,"active":true,"requested":1.8344031007510189,"total":1.8344031007510186,"unallocated":0,"remainingToFinance":59.31236692428295,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1839.875779925115,"serviceResourceFactor":0.9993357578329066,"nursingSupportFactor":0.9770470082488611}},"societyFundingNeed":61.146770025033966,"residentPopulation":18533499,"perResident":3299.2566608730476,"employed":7767004.769508395,"perWorker":[7872.631965552943,7872.631965552943],"existingPerWorker":261601.4317787483,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4967854235107168,"existingDemandRatio":2.4406721541570726,"employmentChangePercent":-33.190156431741855,"centralPerWorker":7872.631965552943,"demand":2031.859568335763,"unamplifiedDemand":2031.859568335763,"plannedBudget":2219.308745963279,"paidBenefits":2218.6972782630287,"expenditure":2229.4907034903963,"revenue":1850.6692051524824,"baselineRevenue":1851.8921405529832,"reserve":-2839.6944430620038,"scenarioReserve":-2839.6944430620038,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2839.6944430620038,"healthDelta":0,"workingDemandShare":0.2848562114276864,"demandRatio":0.9155371338176949,"careVolumeRatio":1.1656786135672688,"staffingRatio":0.868,"careLoadRatio":2.112774266374875,"careUnmetShare":0.4547104482223571,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":98.29202547929893,"multiplier":1,"policy":"law","careSystem":{"year":2051,"enabled":true,"attritionRetention":0.7690223892601038,"nursingSupportFactor":0.9770470082488611,"serviceResourceFactor":0.9993357578329066,"retainedCapacity":0.7513710247029756,"initialCapacity":1,"unconstrainedCapacity":0.7690223892601038,"staffCapacity":0.7513710247029756,"resourceCapacity":0.9993357578329066,"availableCapacity":0.7513710247029756,"safeStaffing":0.6521900494421828,"freshDemand":1.1656786135672688,"backlogIn":0.2122517396799326,"totalDemand":1.3779303532472014,"served":0.7513710247029756,"unmet":0.6265593285442258,"backlogOut":0.21929576499047904,"unmetShare":0.4547104482223571,"policyUnmetVolume":0.017651364557128235,"policyUnmetShare":0.01281005568643684,"policyUnmetFreshShare":0.015142565327771293,"directCareTarget":0.04326447236506084,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":24.862897529702444,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2038,"requiredResourceBillion":2401.829235056165,"backlogResourceBillion":369.96966672040196}},{"year":2052,"total":18282197,"children0to21":1471941,"workingAge22to64":9131857,"seniors65plus":7678399,"children0to14":942892,"workingAge15to64":9660906,"workingAge22to59":7630367,"age60to64":1501490,"age15to21":529049,"age15to29":1371436,"age30to44":2866378,"age45to64":5423092,"ages":[54219,59918,61109,61889,62415,62806,62997,63089,63237,63491,63921,64507,65292,66347,67655,69209,71001,73044,75282,77651,80113,82749,84943,86768,88527,90271,98407,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"medium","eligible":6380195.4577319585,"gross":63.327002061855666,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":2.3170069463973224,"ledger":{"gross":63.327002061855666,"incremental":[61.009995115458345,61.009995115458345],"household":[-61.009995115458345,-61.009995115458345],"central":[61.009995115458345,61.009995115458345],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3170069463973224,"centralOverlap":2.3170069463973224,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6100999511545834},"fiscal":{"need":61.009995115458345,"unassignedNeed":61.009995115458345,"cumulativeNeed":1383.8228161711563,"budgetShare":0.015537613995685415,"supportEquivalent":1.0168332519243057,"nursingEquivalent":9.160659927245998,"careDisplacement":1.83029985346375,"careDisplacementUnallocated":0,"supportRemaining":59.38990004884542,"cumulativeCareDisplacement":41.51468448513468,"cumulativeNhiReduction":13.838228161711557,"pathways":{"startYear":2027,"active":true,"requested":1.8302998534637502,"total":1.83029985346375,"unallocated":0,"remainingToFinance":59.179695261994596,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1895.1114768830753,"serviceResourceFactor":0.9993565472131027,"nursingSupportFactor":0.977098350181885}},"societyFundingNeed":61.009995115458345,"residentPopulation":18282197,"perResident":3337.1260092787725,"employed":7579781.666206528,"perWorker":[8049.0438646093835,8049.0438646093835],"existingPerWorker":275166.15398740873,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5337565163874494,"existingDemandRatio":2.5053445875727602,"employmentChangePercent":-34.80060300865999,"centralPerWorker":8049.043864609383,"demand":2085.699369154323,"unamplifiedDemand":2085.699369154323,"plannedBudget":2308.08109580181,"paidBenefits":2307.4709958506555,"expenditure":2318.588223834844,"revenue":1906.2287048672638,"baselineRevenue":1907.448904769573,"reserve":-3252.053962029584,"scenarioReserve":-3252.053962029584,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3252.053962029584,"healthDelta":0,"workingDemandShare":0.28131318265631605,"demandRatio":0.9036508175332404,"careVolumeRatio":1.1617150756740822,"staffingRatio":0.868,"careLoadRatio":2.160598264274156,"careUnmetShare":0.46678021927138386,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":100.2024013297624,"multiplier":1,"policy":"law","careSystem":{"year":2052,"enabled":true,"attritionRetention":0.7536419414749017,"nursingSupportFactor":0.977098350181885,"serviceResourceFactor":0.9993565472131027,"retainedCapacity":0.7363822976429991,"initialCapacity":1,"unconstrainedCapacity":0.7536419414749017,"staffCapacity":0.7363822976429991,"resourceCapacity":0.9993565472131027,"availableCapacity":0.7363822976429991,"safeStaffing":0.6391798343541232,"freshDemand":1.1617150756740822,"backlogIn":0.21929576499047904,"totalDemand":1.3810108406645611,"served":0.7363822976429991,"unmet":0.644628543021562,"backlogOut":0.2256199900575467,"unmetShare":0.46678021927138386,"policyUnmetVolume":0.017259643831902594,"policyUnmetShare":0.012497833705343702,"policyUnmetFreshShare":0.0148570369734487,"directCareTarget":0.04244867706699629,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":26.36177023570009,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2038,"requiredResourceBillion":2479.414702867678,"backlogResourceBillion":393.71533371335505}},{"year":2053,"total":18028545,"children0to21":1449972,"workingAge22to64":8887674,"seniors65plus":7690899,"children0to14":935543,"workingAge15to64":9402103,"workingAge22to59":7398633,"age60to64":1489041,"age15to21":514429,"age15to29":1301664,"age30to44":2807895,"age45to64":5292544,"ages":[53205,59061,60447,61433,62161,62672,62957,63099,63202,63347,63596,64014,64583,65358,66408,67710,69272,71075,73124,75365,77719,80164,82795,84999,86838,88614,90384,98545,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"medium","eligible":6390582.055670103,"gross":63.43009484536083,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":2.3346890172960753,"ledger":{"gross":63.43009484536083,"incremental":[61.09540582806475,61.09540582806475],"household":[-61.09540582806475,-61.09540582806475],"central":[61.09540582806475,61.09540582806475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3346890172960753,"centralOverlap":2.3346890172960753,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6109540582806474},"fiscal":{"need":61.09540582806475,"unassignedNeed":61.09540582806475,"cumulativeNeed":1444.918221999221,"budgetShare":0.015559365819809696,"supportEquivalent":1.018256763801079,"nursingEquivalent":9.173484358568281,"careDisplacement":1.8328621748419422,"careDisplacementUnallocated":0,"supportRemaining":59.38904594171935,"cumulativeCareDisplacement":43.34754665997662,"cumulativeNhiReduction":14.449182219992204,"pathways":{"startYear":2027,"active":true,"requested":1.8328621748419425,"total":1.8328621748419422,"unallocated":0,"remainingToFinance":59.26254365322281,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1951.9997189723847,"serviceResourceFactor":0.9993744139939806,"nursingSupportFactor":0.9770662891035793}},"societyFundingNeed":61.09540582806475,"residentPopulation":18028545,"perResident":3388.815116697701,"employed":7390632.444237236,"perWorker":[8266.600495834862,8266.600495834862],"existingPerWorker":289554.8164066338,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.573010105840572,"existingDemandRatio":2.5705624270510805,"employmentChangePercent":-36.427617579377966,"centralPerWorker":8266.600495834862,"demand":2139.9932205200244,"unamplifiedDemand":2139.9932205200244,"plannedBudget":2400.4043396338825,"paidBenefits":2399.793385575602,"expenditure":2411.244130399316,"revenue":1963.4504637960988,"baselineRevenue":1964.67237191266,"reserve":-3699.8476286328014,"scenarioReserve":-3699.8476286328014,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3699.8476286328014,"healthDelta":0,"workingDemandShare":0.2757676373249066,"demandRatio":0.8915136442581265,"careVolumeRatio":1.157239071820495,"staffingRatio":0.868,"careLoadRatio":2.207715109584946,"careUnmetShare":0.4781601449765473,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":102.8488556173415,"multiplier":1,"policy":"law","careSystem":{"year":2053,"enabled":true,"attritionRetention":0.7385691026454037,"nursingSupportFactor":0.9770662891035793,"serviceResourceFactor":0.9993744139939806,"retainedCapacity":0.7216309723683051,"initialCapacity":1,"unconstrainedCapacity":0.7385691026454037,"staffCapacity":0.7216309723683051,"resourceCapacity":0.9993744139939806,"availableCapacity":0.7216309723683051,"safeStaffing":0.6263756840156888,"freshDemand":1.157239071820495,"backlogIn":0.2256199900575467,"totalDemand":1.3828590618780416,"served":0.7216309723683051,"unmet":0.6612280895097365,"backlogOut":0.2314298313284078,"unmetShare":0.4781601449765473,"policyUnmetVolume":0.016938130277098562,"policyUnmetShare":0.012248630929962683,"policyUnmetFreshShare":0.014636673345683507,"directCareTarget":0.04181906670195288,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":27.83690276316949,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":17,"firstCriticalYear":2038,"requiredResourceBillion":2557.2149173102953,"backlogResourceBillion":417.22169679027104}},{"year":2054,"total":17772611,"children0to21":1429353,"workingAge22to64":8669432,"seniors65plus":7673826,"children0to14":928191,"workingAge15to64":9170594,"workingAge22to59":7168299,"age60to64":1501133,"age15to21":501162,"age15to29":1229104,"age30to44":2754907,"age45to64":5186583,"ages":[51952,57996,59600,60780,61712,62423,62828,63061,63215,63315,63454,63691,64092,64652,65420,66466,67776,69349,71157,73209,75435,77770,80213,82855,85072,86930,88732,90532,98712,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"medium","eligible":6376395.624742269,"gross":63.28928659793815,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":2.3474658877037684,"ledger":{"gross":63.28928659793815,"incremental":[60.94182071023438,60.94182071023438],"household":[-60.94182071023438,-60.94182071023438],"central":[60.94182071023438,60.94182071023438],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3474658877037684,"centralOverlap":2.3474658877037684,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6094182071023437},"fiscal":{"need":60.94182071023438,"unassignedNeed":60.94182071023438,"cumulativeNeed":1505.8600427094555,"budgetShare":0.015520251798052866,"supportEquivalent":1.0156970118372397,"nursingEquivalent":9.150423530065222,"careDisplacement":1.8282546213070312,"careDisplacementUnallocated":0,"supportRemaining":59.390581792897656,"cumulativeCareDisplacement":45.175801281283654,"cumulativeNhiReduction":15.058600427094548,"pathways":{"startYear":2027,"active":true,"requested":1.8282546213070314,"total":1.8282546213070312,"unallocated":0,"remainingToFinance":59.11356608892735,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2010.5994394874094,"serviceResourceFactor":0.9993941617745477,"nursingSupportFactor":0.9771239411748369}},"societyFundingNeed":60.94182071023438,"residentPopulation":17772611,"perResident":3428.9739819452743,"employed":7208227.191861928,"perWorker":[8454.481121105277,8454.481121105277],"existingPerWorker":304453.77328249515,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6128153586035119,"existingDemandRatio":2.636122483170989,"employmentChangePercent":-37.99662220070438,"centralPerWorker":8454.481121105277,"demand":2194.571967239848,"unamplifiedDemand":2194.571967239848,"plannedBudget":2496.4205132192383,"paidBenefits":2495.811095012136,"expenditure":2507.6053621805613,"revenue":2022.393706655835,"baselineRevenue":2023.61254307004,"reserve":-4185.059284157528,"scenarioReserve":-4185.059284157528,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4185.059284157528,"healthDelta":0,"workingDemandShare":0.2717817062572083,"demandRatio":0.8790874596723515,"careVolumeRatio":1.1521878559039342,"staffingRatio":0.868,"careLoadRatio":2.253873381332268,"careUnmetShare":0.4888471809193196,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":105.00317667870283,"multiplier":1,"policy":"law","careSystem":{"year":2054,"enabled":true,"attritionRetention":0.7237977205924956,"nursingSupportFactor":0.9771239411748369,"serviceResourceFactor":0.9993941617745477,"retainedCapacity":0.7072400813587028,"initialCapacity":1,"unconstrainedCapacity":0.7237977205924956,"staffCapacity":0.7072400813587028,"resourceCapacity":0.9993941617745477,"availableCapacity":0.7072400813587028,"safeStaffing":0.613884390619354,"freshDemand":1.1521878559039342,"backlogIn":0.2314298313284078,"totalDemand":1.383617687232342,"served":0.7072400813587028,"unmet":0.6763776058736393,"backlogOut":0.23673216205577374,"unmetShare":0.4888471809193196,"policyUnmetVolume":0.01655763923379283,"policyUnmetShare":0.011966917875206675,"policyUnmetFreshShare":0.01437060731802519,"directCareTarget":0.04105887805150055,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":29.275991864129725,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":18,"firstCriticalYear":2038,"requiredResourceBillion":2635.3763183826673,"backlogResourceBillion":440.8043511428195}},{"year":2055,"total":17514522,"children0to21":1409719,"workingAge22to64":8427728,"seniors65plus":7677075,"children0to14":920397,"workingAge15to64":8917050,"workingAge22to59":6933936,"age60to64":1493792,"age15to21":489322,"age15to29":1181078,"age30to44":2701870,"age45to64":5034102,"ages":[50534,56676,58544,59940,61066,61982,62583,62934,63180,63331,63425,63553,63770,64163,64716,65481,66533,67854,69434,71246,73283,75491,77823,80277,82931,85167,87053,88882,90711,98912,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"medium","eligible":6379095.309278351,"gross":63.3160824742268,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":2.3507965282521703,"ledger":{"gross":63.3160824742268,"incremental":[60.965285945974635,60.965285945974635],"household":[-60.965285945974635,-60.965285945974635],"central":[60.965285945974635,60.965285945974635],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3507965282521703,"centralOverlap":2.3507965282521703,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6096528594597463},"fiscal":{"need":60.965285945974635,"unassignedNeed":60.965285945974635,"cumulativeNeed":1566.82532865543,"budgetShare":0.015526227765999755,"supportEquivalent":1.0160880990995773,"nursingEquivalent":9.15394683873493,"careDisplacement":1.828958578379239,"careDisplacementUnallocated":0,"supportRemaining":59.39034714054026,"cumulativeCareDisplacement":47.00475985966289,"cumulativeNhiReduction":15.668253286554295,"pathways":{"startYear":2027,"active":true,"requested":1.828958578379239,"total":1.828958578379239,"unallocated":0,"remainingToFinance":59.1363273675954,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2070.953518459743,"serviceResourceFactor":0.9994115810685805,"nursingSupportFactor":0.9771151329031627}},"societyFundingNeed":60.965285945974635,"residentPopulation":17514522,"perResident":3480.84212323777,"employed":7015073.61145738,"perWorker":[8690.612432976182,8690.612432976182],"existingPerWorker":320663.4149963759,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6572227416617484,"existingDemandRatio":2.7020750278689287,"employmentChangePercent":-39.65808126689904,"centralPerWorker":8690.612432976182,"demand":2249.477460700883,"unamplifiedDemand":2249.477460700883,"plannedBudget":2596.277333748008,"paidBenefits":2595.667680888548,"expenditure":2607.8157760720264,"revenue":2083.1016136432213,"baselineRevenue":2084.320919362141,"reserve":-4709.773446586333,"scenarioReserve":-4709.773446586333,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4709.773446586333,"healthDelta":0,"workingDemandShare":0.26660758748828733,"demandRatio":0.8664241802910625,"careVolumeRatio":1.1466157087415894,"staffingRatio":0.868,"careLoadRatio":2.299443032512065,"careUnmetShare":0.4989770494725883,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":107.82020966979475,"multiplier":1,"policy":"law","careSystem":{"year":2055,"enabled":true,"attritionRetention":0.7093217661806457,"nursingSupportFactor":0.9771151329031627,"serviceResourceFactor":0.9994115810685805,"retainedCapacity":0.6930890318327076,"initialCapacity":1,"unconstrainedCapacity":0.7093217661806457,"staffCapacity":0.6930890318327076,"resourceCapacity":0.9994115810685805,"availableCapacity":0.6930890318327076,"safeStaffing":0.6016012796307902,"freshDemand":1.1466157087415894,"backlogIn":0.23673216205577374,"totalDemand":1.3833478707973632,"served":0.6930890318327076,"unmet":0.6902588389646556,"backlogOut":0.24159059363762947,"unmetShare":0.4989770494725883,"policyUnmetVolume":0.016232734347938038,"policyUnmetShare":0.01173438344079098,"policyUnmetFreshShare":0.014157083514714326,"directCareTarget":0.040448810042040935,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":30.691096816729235,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":19,"firstCriticalYear":2038,"requiredResourceBillion":2713.908271047879,"backlogResourceBillion":464.4308103469963}},{"year":2056,"total":17254411,"children0to21":1390821,"workingAge22to64":8199059,"seniors65plus":7664531,"children0to14":911748,"workingAge15to64":8678132,"workingAge22to59":6699537,"age60to64":1499522,"age15to21":479073,"age15to29":1148381,"age30to44":2602392,"age45to64":4927359,"ages":[48998,55181,57235,58892,60234,61341,62146,62693,63055,63298,63443,63526,63635,63843,64228,64778,65551,66614,67942,69524,71323,73341,75545,77890,80358,83030,85291,87208,89065,90921,99142,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"medium","eligible":6368672.150515464,"gross":63.21262680412371,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":2.3409883868633665,"ledger":{"gross":63.21262680412371,"incremental":[60.87163841726034,60.87163841726034],"household":[-60.87163841726034,-60.87163841726034],"central":[60.87163841726034,60.87163841726034],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3409883868633665,"centralOverlap":2.3409883868633665,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6087163841726033},"fiscal":{"need":60.87163841726034,"unassignedNeed":60.87163841726034,"cumulativeNeed":1627.6969670726903,"budgetShare":0.015502378245112908,"supportEquivalent":1.014527306954339,"nursingEquivalent":9.13988564823729,"careDisplacement":1.82614915251781,"careDisplacementUnallocated":0,"supportRemaining":59.3912836158274,"cumulativeCareDisplacement":48.8309090121807,"cumulativeNhiReduction":16.2769696707269,"pathways":{"startYear":2027,"active":true,"requested":1.8261491525178102,"total":1.82614915251781,"unallocated":0,"remainingToFinance":59.045489264742535,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2133.1205761356778,"serviceResourceFactor":0.999429597016374,"nursingSupportFactor":0.9771502858794068}},"societyFundingNeed":60.87163841726034,"residentPopulation":17254411,"perResident":3527.888516000943,"employed":6831621.840298461,"perWorker":[8910.276335582557,8910.276335582557],"existingPerWorker":337309.2334032905,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.7017246848708012,"existingDemandRatio":2.768010961984685,"employmentChangePercent":-41.236087782559125,"centralPerWorker":8910.27633558256,"demand":2304.3691258522504,"unamplifiedDemand":2304.3691258522504,"plannedBudget":2700.128427097928,"paidBenefits":2699.5197107137556,"expenditure":2712.0322487527383,"revenue":2145.6331141746605,"baselineRevenue":2146.8505469430056,"reserve":-5276.172581164412,"scenarioReserve":-5276.172581164412,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5276.172581164412,"healthDelta":0,"workingDemandShare":0.26203743936520063,"demandRatio":0.8534294527349442,"careVolumeRatio":1.1403838665325772,"staffingRatio":0.868,"careLoadRatio":2.3439565991292435,"careUnmetShare":0.5084918666382825,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":110.44379605025405,"multiplier":1,"policy":"law","careSystem":{"year":2056,"enabled":true,"attritionRetention":0.6951353308570327,"nursingSupportFactor":0.9771502858794068,"serviceResourceFactor":0.999429597016374,"retainedCapacity":0.6792516872718255,"initialCapacity":1,"unconstrainedCapacity":0.6951353308570327,"staffCapacity":0.6792516872718255,"resourceCapacity":0.999429597016374,"availableCapacity":0.6792516872718255,"safeStaffing":0.5895904645519445,"freshDemand":1.1403838665325772,"backlogIn":0.24159059363762947,"totalDemand":1.3819744601702066,"served":0.6792516872718255,"unmet":0.7027227728983811,"backlogOut":0.24595297051443338,"unmetShare":0.5084918666382825,"policyUnmetVolume":0.01588364358520722,"policyUnmetShare":0.011493442203881944,"policyUnmetFreshShare":0.013928330671234968,"directCareTarget":0.039795230489242765,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":32.07483127281745,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":20,"firstCriticalYear":2038,"requiredResourceBillion":2792.5502738086843,"backlogResourceBillion":488.18114795643413}}],"firstBelowMonth":2038,"firstDepleted":2039}},"comparison":{"threshold":85,"fromYear":2026,"toYear":2056,"roles":[{"role":"student","name":"小禾","job":"學生","label":"學生","age":16,"series":{"current":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":20.23785973815009,"fatigue":20.23785973815009,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":20.587620388938543,"fatigue":20.587620388938543,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":21.094379757793945,"fatigue":21.094379757793945,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":21.775043623063087,"fatigue":21.775043623063087,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":22.66300873482683,"fatigue":22.66300873482683,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":23.162301641087005,"fatigue":23.162301641087005,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":23.67033274603603,"fatigue":23.67033274603603,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":24.223170586052607,"fatigue":24.223170586052607,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":24.766780862578074,"fatigue":24.766780862578074,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":25.23341734441773,"fatigue":25.23341734441773,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":25.763039100085344,"fatigue":25.763039100085344,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":26.261667799686766,"fatigue":26.261667799686766,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":26.77209446734888,"fatigue":26.77209446734888,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":27.337133306690685,"fatigue":27.337133306690685,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":35,"fatigue":35,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":117.98587516828674,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":24.27164382611447,"fatigue":24.27164382611447,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":24.373398797463537,"fatigue":24.373398797463537,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":24.463996524772334,"fatigue":24.463996524772334,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":24.543498404143694,"fatigue":24.543498404143694,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":25.038367676290278,"fatigue":25.038367676290278,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":27.340337061470603,"fatigue":27.340337061470603,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":27.86569078711819,"fatigue":27.86569078711819,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":28.39639578087243,"fatigue":28.39639578087243,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":28.973435330080388,"fatigue":28.973435330080388,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":29.525074613935793,"fatigue":29.525074613935793,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":29.978052928974265,"fatigue":29.978052928974265,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":30.50000365582507,"fatigue":30.50000365582507,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":39.97238993958175,"fatigue":39.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":54.97238993958176,"fatigue":54.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":69.97238993958175,"fatigue":69.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":84.97238993958176,"fatigue":84.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":99.97238993958175,"fatigue":99.97238993958175,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":114.97238993958176,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2046,"law":2043},"advanceYears":3},{"role":"worker","name":"阿哲","job":"上班族","label":"主要支付者","age":30,"series":{"current":[{"year":2026,"age":30,"index":35,"fatigue":35,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":35.66605419538006,"fatigue":35.66605419538006,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":36.44952921691465,"fatigue":36.44952921691465,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":37.22884554706134,"fatigue":37.22884554706134,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":38.021605719089976,"fatigue":38.021605719089976,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":38.86843406993978,"fatigue":38.86843406993978,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":39.66026528594695,"fatigue":39.66026528594695,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":40.53402787190225,"fatigue":40.53402787190225,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":41.42308230556305,"fatigue":41.42308230556305,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":42.39054852559206,"fatigue":42.39054852559206,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":43.341866509511625,"fatigue":43.341866509511625,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":44.15848035273102,"fatigue":44.15848035273102,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":45.085318425149346,"fatigue":45.085318425149346,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":45.957918649451834,"fatigue":45.957918649451834,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":46.851165317860534,"fatigue":46.851165317860534,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":47.839983286708694,"fatigue":47.839983286708694,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":125,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":132.98587516828673,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":30,"index":39.39261968179582,"fatigue":39.39261968179582,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":40.12219992605336,"fatigue":40.12219992605336,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":40.97624331984051,"fatigue":40.97624331984051,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":41.81066797763107,"fatigue":41.81066797763107,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":42.64561232811228,"fatigue":42.64561232811228,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":43.53404612046391,"fatigue":43.53404612046391,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":44.33759361259072,"fatigue":44.33759361259072,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":45.23741701793344,"fatigue":45.23741701793344,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":46.14914534039945,"fatigue":46.14914534039945,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":47.140813269619834,"fatigue":47.140813269619834,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":48.10016026086934,"fatigue":48.10016026086934,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":48.90311593728755,"fatigue":48.90311593728755,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":49.82228298088907,"fatigue":49.82228298088907,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":54.97238993958176,"fatigue":54.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":69.97238993958175,"fatigue":69.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":84.97238993958175,"fatigue":84.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":99.97238993958175,"fatigue":99.97238993958175,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":114.97238993958176,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":129.97238993958175,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2045,"law":2042},"advanceYears":3},{"role":"family","name":"宜安","job":"照顧者","label":"照顧者","age":42,"series":{"current":[{"year":2026,"age":42,"index":45,"fatigue":45,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":45.85635539406008,"fatigue":45.85635539406008,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":46.86368042174741,"fatigue":46.86368042174741,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":47.86565856050744,"fatigue":47.86565856050744,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":48.88492163882997,"fatigue":48.88492163882997,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":49.97370094706544,"fatigue":49.97370094706544,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":50.991769653360365,"fatigue":50.991769653360365,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":52.11517869244576,"fatigue":52.11517869244576,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":53.258248678581076,"fatigue":53.258248678581076,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":54.50213381861837,"fatigue":54.50213381861837,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":55.72525694080066,"fatigue":55.72525694080066,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":56.7751890249399,"fatigue":56.7751890249399,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":57.96683797519202,"fatigue":57.96683797519202,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":59.08875254929522,"fatigue":59.08875254929522,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":60.23721255153498,"fatigue":60.23721255153498,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":61.50854994005404,"fatigue":61.50854994005404,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":62.71880547583278,"fatigue":62.71880547583278,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":75,"fatigue":75,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":89.99999999999999,"fatigue":89.99999999999999,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":105,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":142.98587516828673,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":42,"index":49.39261968179582,"fatigue":49.39261968179582,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":50.31250112473338,"fatigue":50.31250112473338,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":51.390394524673276,"fatigue":51.390394524673276,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":52.447480991077164,"fatigue":52.447480991077164,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":53.508928247852275,"fatigue":53.508928247852275,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":54.63931299758957,"fatigue":54.63931299758957,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":55.66909798000413,"fatigue":55.66909798000413,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":56.81856783847695,"fatigue":56.81856783847695,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":57.98431171341747,"fatigue":57.98431171341747,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":59.25239856264615,"fatigue":59.25239856264615,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":60.48355069215838,"fatigue":60.48355069215838,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":61.51982460949643,"fatigue":61.51982460949643,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":62.70380253093175,"fatigue":62.70380253093175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":64.97238993958176,"fatigue":64.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":79.97238993958176,"fatigue":79.97238993958176,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":94.97238993958175,"fatigue":94.97238993958175,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":109.97238993958176,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":124.97238993958175,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":139.97238993958177,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":2044,"law":2041},"advanceYears":3},{"role":"senior","name":"阿春","job":"退休者","label":"長輩","age":68,"series":{"current":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":15.237859738150087,"fatigue":15.237859738150087,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":15.587620388938541,"fatigue":15.587620388938541,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":16.094379757793945,"fatigue":16.094379757793945,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":16.775043623063084,"fatigue":16.775043623063084,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":17.551008185664895,"fatigue":17.551008185664895,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":18.495246560057144,"fatigue":18.495246560057144,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":19.56037861418753,"fatigue":19.56037861418753,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":20.788822023495598,"fatigue":20.788822023495598,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":22.11231624543319,"fatigue":22.11231624543319,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":23.359464047519687,"fatigue":23.359464047519687,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":24.757742632200006,"fatigue":24.757742632200006,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":26.13347795537176,"fatigue":26.13347795537176,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":27.545313818901196,"fatigue":27.545313818901196,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":29.07978250430494,"fatigue":29.07978250430494,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":44.079782504304944,"fatigue":44.079782504304944,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":59.079782504304944,"fatigue":59.079782504304944,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":74.07978250430494,"fatigue":74.07978250430494,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":89.07978250430494,"fatigue":89.07978250430494,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":102.17983287770247,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":107.77842480333658,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":112.98587516828673,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":19.271643826114467,"fatigue":19.271643826114467,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":19.373398797463537,"fatigue":19.373398797463537,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":19.463996524772337,"fatigue":19.463996524772337,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":19.54349840414369,"fatigue":19.54349840414369,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":20.038367676290274,"fatigue":20.038367676290274,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":21.34596097764927,"fatigue":21.34596097764927,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":22.824503782295448,"fatigue":22.824503782295448,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":24.40030803654457,"fatigue":24.40030803654457,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":26.13043617720196,"fatigue":26.13043617720196,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":27.920086613031785,"fatigue":27.920086613031785,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":29.54981823731564,"fatigue":29.54981823731564,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":31.324438400744413,"fatigue":31.324438400744413,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":46.32443840074442,"fatigue":46.32443840074442,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":61.32443840074442,"fatigue":61.32443840074442,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":76.32443840074443,"fatigue":76.32443840074443,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":91.32443840074443,"fatigue":91.32443840074443,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":106.15286691451897,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":112.33387727309162,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":2045,"law":2042},"advanceYears":3},{"role":"chronic","name":"小雨","job":"慢性病青年","label":"慢性病青年","age":24,"series":{"current":[{"year":2026,"age":24,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":50.95150599340009,"fatigue":50.95150599340009,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":52.07075602416379,"fatigue":52.07075602416379,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":53.18406506723049,"fatigue":53.18406506723049,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":54.31657959869997,"fatigue":54.31657959869997,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":55.52633438562826,"fatigue":55.52633438562826,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":56.65752183706707,"fatigue":56.65752183706707,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":57.90575410271751,"fatigue":57.90575410271751,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":59.175831865090075,"fatigue":59.175831865090075,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":60.557926465131516,"fatigue":60.557926465131516,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":61.916952156445184,"fatigue":61.916952156445184,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":63.08354336104433,"fatigue":63.08354336104433,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":64.40759775021336,"fatigue":64.40759775021336,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":65.6541694992169,"fatigue":65.6541694992169,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":66.93023616837219,"fatigue":66.93023616837219,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":68.34283326672671,"fatigue":68.34283326672671,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":69.6875616398142,"fatigue":69.6875616398142,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":125,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":140,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":147.98587516828675,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":24,"index":54.392619681795814,"fatigue":54.392619681795814,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":55.40765172407339,"fatigue":55.40765172407339,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":56.59747012708966,"fatigue":56.59747012708966,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":57.76588749780023,"fatigue":57.76588749780023,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":58.94058620772227,"fatigue":58.94058620772227,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":60.1919464361524,"fatigue":60.1919464361524,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":61.33485016371084,"fatigue":61.33485016371084,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":62.6091432487487,"fatigue":62.6091432487487,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":63.90189489992648,"fatigue":63.90189489992648,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":65.30819120915929,"fatigue":65.30819120915929,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":66.6752459078029,"fatigue":66.6752459078029,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":67.82817894560085,"fatigue":67.82817894560085,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":69.14456230595309,"fatigue":69.14456230595309,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":70.37546088062156,"fatigue":70.37546088062156,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":84.97238993958175,"fatigue":84.97238993958175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":99.97238993958175,"fatigue":99.97238993958175,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":114.97238993958176,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":129.97238993958175,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":144.97238993958175,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2044,"law":2041},"advanceYears":3},{"role":"medic","name":"珮珮","job":"護理師","label":"醫護","age":34,"series":{"current":[{"year":2026,"age":34,"index":68.752,"fatigue":68.752,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":69.36724482465266,"fatigue":69.36724482465266,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":70.13310372000623,"fatigue":70.13310372000623,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":70.90019824461604,"fatigue":70.90019824461604,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":71.63489278855765,"fatigue":71.63489278855765,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":72.35199777100613,"fatigue":72.35199777100613,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":72.9239210391593,"fatigue":72.9239210391593,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":74.11936525147841,"fatigue":74.11936525147841,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":75.7450647873153,"fatigue":75.7450647873153,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":77.51414587536834,"fatigue":77.51414587536834,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":79.25369876024983,"fatigue":79.25369876024983,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":80.74693550213674,"fatigue":80.74693550213674,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":82.44172512027309,"fatigue":82.44172512027309,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":84.03733695899764,"fatigue":84.03733695899764,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":85.6707022955164,"fatigue":85.6707022955164,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":88.31642015445341,"fatigue":88.31642015445341,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":94.79286060318634,"fatigue":94.79286060318634,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":100.56936378111251,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":102.4092425901735,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":104.41957780009817,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":106.37915422292548,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":108.42557473832859,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":110.55739960771349,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":112.64156752991794,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":114.96007560013723,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":117.17802116996468,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}],"law":[{"year":2026,"age":34,"index":68.752,"fatigue":68.752,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":69.87124145794357,"fatigue":69.87124145794357,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":71.17728181385552,"fatigue":71.17728181385552,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":72.65742571662477,"fatigue":72.65742571662477,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":74.14922849535826,"fatigue":74.14922849535826,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":75.73932006412831,"fatigue":75.73932006412831,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":77.19895627808963,"fatigue":77.19895627808963,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":78.82275439750961,"fatigue":78.82275439750961,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":80.47112782215169,"fatigue":80.47112782215169,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":82.26441061939612,"fatigue":82.26441061939612,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":84.01199251160756,"fatigue":84.01199251160756,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":85.49157108669327,"fatigue":85.49157108669327,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":87.17868967601282,"fatigue":87.17868967601282,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":88.7586283404023,"fatigue":88.7586283404023,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":90.37915720185568,"fatigue":90.37915720185568,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":92.21595537048837,"fatigue":92.21595537048837,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":95.662770973017,"fatigue":95.662770973017,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":101.51507405608831,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":103.44591603011808,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":105.3805455978814,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":107.20076274633253,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":109.18286586352168,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":111.08841699850115,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":113.09106806145486,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":115.20041935266308,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":117.24287062839815,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":119.54323084946851,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":121.73131484468999,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}]},"firstOverload":{"current":2040,"law":2037},"advanceYears":3}]}},{"id":"zero-crowding","settings":{"year":2026,"policy":"law","health":1,"commonHealth":false,"careCrowding":0,"crowdingNhiWeight":1,"crowdingMedicalWeight":1,"crowdingNursingWeight":1,"nursingCapacityResponse":25,"careFeedback":true,"careAttrition":3,"backlogCarry":50,"nurseStaffing":86.8,"annualSalary":760632,"salaryGrowth":3.2,"workerBasePressure":35,"medicBasePressure":64,"coverage":83.09278350515464,"existingAid":true,"aidOverlap":100,"knownAid":false,"centralAid":20,"localAid":30,"costGrowth":3,"retirement":65,"population":"medium","chart":"pressure","pressureRole":"worker","role":"worker","motion":true},"policies":{"current":{"annual":[{"year":2026,"total":23190536,"children0to21":3955066,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2576868,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[89366,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.22,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23190536,"perResident":0,"employed":11625539.523338381,"perWorker":[0,0],"existingPerWorker":71609.57978154461,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1,"existingDemandRatio":1,"employmentChangePercent":0,"centralPerWorker":0,"demand":832.5,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":0,"workingDemandShare":0.46597424177500757,"demandRatio":1,"careVolumeRatio":1,"staffingRatio":0.868,"careLoadRatio":1.1520737327188941,"careUnmetShare":0,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":61.29352329316065,"multiplier":1,"policy":"current","careSystem":{"year":2026,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1,"backlogIn":0,"totalDemand":1,"served":1,"unmet":0,"backlogOut":0,"unmetShare":0,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":68.752,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":832.5,"backlogResourceBillion":0}},{"year":2027,"total":23072339,"children0to21":3833411,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2427934,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[81865,96676,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.8000000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23072339,"perResident":0,"employed":11527330.974396847,"perWorker":[0,0],"existingPerWorker":75307.43286587615,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0085196260226814,"existingDemandRatio":1.0427551993719222,"employmentChangePercent":-0.8447655159950163,"centralPerWorker":0,"demand":868.0937034771252,"unamplifiedDemand":868.0937034771252,"plannedBudget":865.8000000000001,"paidBenefits":865.8000000000001,"expenditure":871.1096500000001,"revenue":911.00822,"baselineRevenue":911.00822,"reserve":249.35609068099998,"scenarioReserve":249.35609068099998,"baselineReserve":249.35609068099998,"months":3.4560788729175322,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4564120872299974,"demandRatio":1.0026492301653098,"careVolumeRatio":1.0123836887106041,"staffingRatio":0.868,"careLoadRatio":1.1663406551965485,"careUnmetShare":0.012232208844036488,"medicalPressure":0.007569229043742355,"pressure":0.007569229043742355,"expressionLevel":0,"retirement":65,"dependency":62.53865273273252,"multiplier":1,"policy":"current","careSystem":{"year":2027,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0123836887106041,"backlogIn":0,"totalDemand":1.0123836887106041,"served":1,"unmet":0.012383688710604135,"backlogOut":0.0061918443553020674,"unmetShare":0.012232208844036488,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":69.36724482465266,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":868.0937034771254,"backlogResourceBillion":0}},{"year":2028,"total":22951333,"children0to21":3712595,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2317381,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[80337,88402,97007,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.4320000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22951333,"perResident":0,"employed":11400558.660444606,"perWorker":[0,0],"existingPerWorker":79424.48340827078,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0197341963314805,"existingDemandRatio":1.0876678464522527,"employmentChangePercent":-1.9352294355210242,"centralPerWorker":0,"demand":905.4834821715003,"unamplifiedDemand":905.4834821715003,"plannedBudget":900.4320000000001,"paidBenefits":900.4320000000001,"expenditure":905.9009395000002,"revenue":938.3384666000001,"baselineRevenue":938.3384666000001,"reserve":281.7936177809999,"scenarioReserve":281.7936177809999,"baselineReserve":281.7936177809999,"months":3.7554456231808713,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4467264779352964,"demandRatio":1.0056100651370679,"careVolumeRatio":1.025231262562214,"staffingRatio":0.868,"careLoadRatio":1.1882754687989816,"careUnmetShare":0.030465777532778186,"medicalPressure":0.016028757534479587,"pressure":0.016028757534479587,"expressionLevel":0,"retirement":65,"dependency":63.85190675419016,"multiplier":1,"policy":"current","careSystem":{"year":2028,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.025231262562214,"backlogIn":0.0061918443553020674,"totalDemand":1.031423106917516,"served":1,"unmet":0.03142310691751593,"backlogOut":0.015711553458757965,"unmetShare":0.030465777532778186,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":70.18689285035478,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":910.9521144622199,"backlogResourceBillion":5.46863229071952}},{"year":2029,"total":22829301,"children0to21":3592797,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2189592,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[78583,86632,88750,97138,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.44928,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22829301,"perResident":0,"employed":11279255.51429667,"perWorker":[0,0],"existingPerWorker":83718.55849540993,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0307009632508803,"existingDemandRatio":1.1342738889589439,"employmentChangePercent":-2.9786489336391053,"centralPerWorker":0,"demand":944.2830125583208,"unamplifiedDemand":944.2830125583208,"plannedBudget":936.44928,"paidBenefits":936.44928,"expenditure":942.0822876850001,"revenue":966.488620598,"baselineRevenue":966.488620598,"reserve":306.1999506939999,"scenarioReserve":306.1999506939999,"baselineReserve":306.1999506939999,"months":3.9237569901575435,"shortfall":0,"healthDelta":0,"workingDemandShare":0.43763877901125486,"demandRatio":1.0083653570199989,"careVolumeRatio":1.0380212889028493,"staffingRatio":0.868,"careLoadRatio":1.2139779289880268,"careUnmetShare":0.05099285150985914,"medicalPressure":0.023901020057139583,"pressure":0.023901020057139583,"expressionLevel":0,"retirement":65,"dependency":65.09581708298651,"multiplier":1,"policy":"current","careSystem":{"year":2029,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0380212889028493,"backlogIn":0.015711553458757965,"totalDemand":1.0537328423616072,"served":1,"unmet":0.05373284236160725,"backlogOut":0.026866421180803624,"unmetShare":0.05099285150985914,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":71.04831926024845,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":958.5757377563639,"backlogResourceBillion":14.29272519804324}},{"year":2030,"total":22704264,"children0to21":3478915,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2058923,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[76887,84896,87052,88948,97290,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.9072512000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22704264,"perResident":0,"employed":11157760.386998102,"perWorker":[0,0],"existingPerWorker":88237.32304698885,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0419241066410936,"existingDemandRatio":1.1826197090071435,"employmentChangePercent":-4.023719805874027,"centralPerWorker":0,"demand":984.5309077484469,"unamplifiedDemand":984.5309077484469,"plannedBudget":973.9072512000001,"paidBenefits":973.9072512000001,"expenditure":979.7092491155502,"revenue":995.4832792159402,"baselineRevenue":995.4832792159402,"reserve":321.97398079439,"scenarioReserve":321.97398079439,"baselineReserve":321.97398079439,"months":3.9672030008730665,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42907066491103085,"demandRatio":1.010908283653661,"careVolumeRatio":1.0507422940626676,"staffingRatio":0.868,"careLoadRatio":1.2414846949809577,"careUnmetShare":0.07201938342335751,"medicalPressure":0.031166524724745494,"pressure":0.031166524724745494,"expressionLevel":0,"retirement":65,"dependency":66.32446401934686,"multiplier":1,"policy":"current","careSystem":{"year":2030,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0507422940626676,"backlogIn":0.026866421180803624,"totalDemand":1.0776087152434712,"served":1,"unmet":0.07760871524347124,"backlogOut":0.03880435762173562,"unmetShare":0.07201938342335751,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":71.89646217694524,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1009.7043705304742,"backlogResourceBillion":25.173462782027432}},{"year":2031,"total":22572869,"children0to21":3366926,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1931886,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[74844,83091,85321,87257,89115,97438,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.8635412480002,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22572869,"perResident":0,"employed":11027076.582824461,"perWorker":[0,0],"existingPerWorker":93089.05283635383,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0542721306067715,"existingDemandRatio":1.2330331707496291,"employmentChangePercent":-5.147829391595115,"centralPerWorker":0,"demand":1026.5001146490663,"unamplifiedDemand":1026.5001146490663,"plannedBudget":1012.8635412480002,"paidBenefits":1012.8635412480002,"expenditure":1018.8395991010167,"revenue":1025.3477775924184,"baselineRevenue":1025.3477775924184,"reserve":328.48215928579174,"scenarioReserve":328.48215928579174,"baselineReserve":328.48215928579174,"months":3.8917245521273554,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42034064277915073,"demandRatio":1.0134633865725524,"careVolumeRatio":1.0636252445256889,"staffingRatio":0.868,"careLoadRatio":1.2700801868057885,"careUnmetShare":0.09291260135604276,"medicalPressure":0.03846681877872119,"pressure":0.03846681877872119,"expressionLevel":0,"retirement":65,"dependency":67.61870455303549,"multiplier":1,"policy":"current","careSystem":{"year":2031,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0636252445256889,"backlogIn":0.03880435762173562,"totalDemand":1.1024296021474245,"served":1,"unmet":0.10242960214742447,"backlogOut":0.05121480107371223,"unmetShare":0.09291260135604276,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":72.73117762475155,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1063.9500320448856,"backlogResourceBillion":37.44991739581914}},{"year":2032,"total":22433525,"children0to21":3278182,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1814743,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[72355,80871,83498,85516,87415,89264,97498,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1053.3780828979202,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22433525,"perResident":0,"employed":10905219.603899987,"perWorker":[0,0],"existingPerWorker":98025.0064315458,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.066052766070001,"existingDemandRatio":1.2840651313029616,"employmentChangePercent":-6.196012821532671,"centralPerWorker":0,"demand":1068.9842218097156,"unamplifiedDemand":1068.9842218097156,"plannedBudget":1053.3780828979202,"paidBenefits":1053.3780828979202,"expenditure":1059.5334224865271,"revenue":1056.108210920191,"baselineRevenue":1056.108210920191,"reserve":325.0569477194555,"scenarioReserve":325.0569477194555,"baselineReserve":325.0569477194555,"months":3.703023098698238,"shortfall":0,"healthDelta":0,"workingDemandShare":0.412810234777142,"demandRatio":1.0148153252523175,"careVolumeRatio":1.0753843320226597,"staffingRatio":0.868,"careLoadRatio":1.297925268544207,"careUnmetShare":0.11237283020840232,"medicalPressure":0.04232950072090728,"pressure":0.04232950072090728,"expressionLevel":0,"retirement":65,"dependency":68.92442395883079,"multiplier":1,"policy":"current","careSystem":{"year":2032,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0753843320226597,"backlogIn":0.05121480107371223,"totalDemand":1.1265991330963718,"served":1,"unmet":0.12659913309637183,"backlogOut":0.06329956654818591,"unmetShare":0.11237283020840232,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":73.42036115145845,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1119.894219882635,"backlogResourceBillion":50.909998072919706}},{"year":2033,"total":22286929,"children0to21":3155806,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1708996,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[70053,78217,81281,83696,85678,87569,89335,97522,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.513206213837,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22286929,"perResident":0,"employed":10766308.305619301,"perWorker":[0,0],"existingPerWorker":103390.52097222094,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0798074133982043,"existingDemandRatio":1.337098167766401,"employmentChangePercent":-7.3908932655913695,"centralPerWorker":0,"demand":1113.1342246655288,"unamplifiedDemand":1113.1342246655288,"plannedBudget":1095.513206213837,"paidBenefits":1095.513206213837,"expenditure":1101.8532059901022,"revenue":1087.7914572477966,"baselineRevenue":1087.7914572477966,"reserve":310.99519897714987,"scenarioReserve":310.99519897714987,"baselineReserve":310.99519897714987,"months":3.4065699678999097,"shortfall":0,"healthDelta":0,"workingDemandShare":0.40491903064396123,"demandRatio":1.0160847156855288,"careVolumeRatio":1.0871831700436119,"staffingRatio":0.868,"careLoadRatio":1.3254409407739607,"careUnmetShare":0.13079964766580457,"medicalPressure":0.04595633053008237,"pressure":0.04595633053008237,"expressionLevel":0,"retirement":65,"dependency":70.00888607629119,"multiplier":1,"policy":"current","careSystem":{"year":2033,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0871831700436119,"backlogIn":0.06329956654818591,"totalDemand":1.1504827365917978,"served":1,"unmet":0.15048273659179778,"backlogOut":0.07524136829589889,"unmetShare":0.13079964766580457,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":74.11936525147841,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1177.9447514219837,"backlogResourceBillion":64.8105267564549}},{"year":2034,"total":22132974,"children0to21":2994984,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1605669,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[67843,75759,78630,81485,83861,85834,87644,89370,97563,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1139.3337344623908,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22132974,"perResident":0,"employed":10623164.999964865,"perWorker":[0,0],"existingPerWorker":109039.30405658562,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0943574276947436,"existingDemandRatio":1.3914024245939305,"employmentChangePercent":-8.62217638468511,"centralPerWorker":0,"demand":1158.3425184744472,"unamplifiedDemand":1158.3425184744472,"plannedBudget":1139.3337344623908,"paidBenefits":1139.3337344623908,"expenditure":1145.8639342319439,"revenue":1120.4252009652307,"baselineRevenue":1120.4252009652307,"reserve":285.5564657104366,"scenarioReserve":285.5564657104366,"baselineReserve":285.5564657104366,"months":3.0076153148771296,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3976512569074965,"demandRatio":1.0166841228667962,"careVolumeRatio":1.098385922621248,"staffingRatio":0.868,"careLoadRatio":1.3521051738676808,"careUnmetShare":0.14794074086455813,"medicalPressure":0.04766892247656061,"pressure":0.04766892247656061,"expressionLevel":0,"retirement":65,"dependency":70.59020751094158,"multiplier":1,"policy":"current","careSystem":{"year":2034,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.098385922621248,"backlogIn":0.07524136829589889,"totalDemand":1.173627290917147,"served":1,"unmet":0.17362729091714701,"backlogOut":0.08681364545857351,"unmetShare":0.14794074086455813,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":75.7450647873153,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1237.6910190791734,"backlogResourceBillion":79.34850060472628}},{"year":2035,"total":21971541,"children0to21":2871277,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1513777,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[65760,73404,76176,78841,81655,84022,85911,87681,89420,97608,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.9070838408863,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21971541,"perResident":0,"employed":10462500.006816262,"perWorker":[0,0],"existingPerWorker":115156.74820462834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1111626777313648,"existingDemandRatio":1.4472402148659012,"employmentChangePercent":-10.00417670239997,"centralPerWorker":0,"demand":1204.8274788758627,"unamplifiedDemand":1204.8274788758627,"plannedBudget":1184.9070838408863,"paidBenefits":1184.9070838408863,"expenditure":1191.633189603526,"revenue":1154.0379569941877,"baselineRevenue":1154.0379569941877,"reserve":247.96123310109817,"scenarioReserve":247.96123310109817,"baselineReserve":247.96123310109817,"months":2.511196732462732,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3902162807337346,"demandRatio":1.0168117781610386,"careVolumeRatio":1.109189116393812,"staffingRatio":0.868,"careLoadRatio":1.3778833661893841,"careUnmetShare":0.16388152946136483,"medicalPressure":0.04803365188868179,"pressure":0.04803365188868179,"expressionLevel":0,"retirement":65,"dependency":71.62960133482063,"multiplier":1,"policy":"current","careSystem":{"year":2035,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.109189116393812,"backlogIn":0.08681364545857351,"totalDemand":1.1960027618523854,"served":1,"unmet":0.1960027618523854,"backlogOut":0.0980013809261927,"unmetShare":0.16388152946136483,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":77.51414587536834,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1299.1265159327138,"backlogResourceBillion":94.29903705685119}},{"year":2036,"total":21802641,"children0to21":2729125,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1423983,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[63860,71182,73823,76393,79016,81820,84102,85950,87735,89476,97656,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1232.3033671945218,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21802641,"perResident":0,"employed":10310507.901250148,"perWorker":[0,0],"existingPerWorker":121508.7810036741,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.127542855762594,"existingDemandRatio":1.5048855815131,"employmentChangePercent":-11.31157499785962,"centralPerWorker":0,"demand":1252.8172466096557,"unamplifiedDemand":1252.8172466096557,"plannedBudget":1232.3033671945218,"paidBenefits":1232.3033671945218,"expenditure":1239.2312561300407,"revenue":1188.6590957040132,"baselineRevenue":1188.6590957040132,"reserve":197.38907267507065,"scenarioReserve":197.38907267507065,"baselineReserve":197.38907267507065,"months":1.9221475288941154,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3837679604475245,"demandRatio":1.016646777052826,"careVolumeRatio":1.119776203819717,"staffingRatio":0.868,"careLoadRatio":1.4029695676796197,"careUnmetShare":0.1788319866236898,"medicalPressure":0.0475622201509315,"pressure":0.0475622201509315,"expressionLevel":0,"retirement":65,"dependency":72.2863213013027,"multiplier":1,"policy":"current","careSystem":{"year":2036,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.119776203819717,"backlogIn":0.0980013809261927,"totalDemand":1.2177775847459098,"served":1,"unmet":0.2177775847459098,"backlogOut":0.10888879237295492,"unmetShare":0.1788319866236898,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":79.25369876024983,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1362.4622094130125,"backlogResourceBillion":109.64496280335663}},{"year":2037,"total":21626302,"children0to21":2583521,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1351527,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[62180,69159,71607,74045,76574,79188,81905,84146,86006,87792,89532,97700,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.5955018823026,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21626302,"perResident":0,"employed":10180867.93743653,"perWorker":[0,0],"existingPerWorker":127759.69621004112,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1419006311426145,"existingDemandRatio":1.5624079217314584,"employmentChangePercent":-12.426705728380682,"centralPerWorker":0,"demand":1300.704594841439,"unamplifiedDemand":1300.704594841439,"plannedBudget":1281.5955018823026,"paidBenefits":1281.5955018823026,"expenditure":1288.731227485887,"revenue":1224.3188685751336,"baselineRevenue":1224.3188685751336,"reserve":132.97671376431708,"scenarioReserve":132.97671376431708,"baselineReserve":132.97671376431708,"months":1.2451046861729314,"shortfall":0,"healthDelta":0,"workingDemandShare":0.37822252557498287,"demandRatio":1.01491039328015,"careVolumeRatio":1.1287167253852588,"staffingRatio":0.868,"careLoadRatio":1.4258128084772048,"careUnmetShare":0.19198808857010427,"medicalPressure":0.04260112365757138,"pressure":0.04260112365757138,"expressionLevel":0,"retirement":65,"dependency":72.74070557194818,"multiplier":1,"policy":"current","careSystem":{"year":2037,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1287167253852588,"backlogIn":0.10888879237295492,"totalDemand":1.2376055177582137,"served":1,"unmet":0.2376055177582137,"backlogOut":0.11880275887910685,"unmetShare":0.19198808857010427,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":80.74693550213674,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1426.1852840000897,"backlogResourceBillion":125.48068915865082}},{"year":2038,"total":21442612,"children0to21":2442069,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1280813,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[60723,67371,69587,71836,74234,76750,79277,81952,84205,86066,87850,89584,97736,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.8593219575948,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21442612,"perResident":0,"employed":10027871.436815998,"perWorker":[0,0],"existingPerWorker":134615.351542535,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1593227532471904,"existingDemandRatio":1.62150803446286,"employmentChangePercent":-13.742743580330618,"centralPerWorker":0,"demand":1349.905438690331,"unamplifiedDemand":1349.905438690331,"plannedBudget":1332.8593219575948,"paidBenefits":1332.8593219575948,"expenditure":1340.209119329287,"revenue":1261.0484346323879,"baselineRevenue":1261.0484346323879,"reserve":53.81602906741804,"scenarioReserve":53.81602906741804,"baselineReserve":53.81602906741804,"months":0.4845165113603508,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3727576949587811,"demandRatio":1.0127891341958732,"careVolumeRatio":1.1372931109435036,"staffingRatio":0.868,"careLoadRatio":1.447115057399321,"careUnmetShare":0.20388242328889844,"medicalPressure":0.036540383416780696,"pressure":0.036540383416780696,"expressionLevel":0,"retirement":65,"dependency":73.22456952596457,"multiplier":1,"policy":"current","careSystem":{"year":2038,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1372931109435036,"backlogIn":0.11880275887910685,"totalDemand":1.2560958698226106,"served":1,"unmet":0.25609586982261057,"backlogOut":0.12804793491130528,"unmetShare":0.20388242328889844,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":82.44172512027309,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1490.9178908006552,"backlogResourceBillion":141.01245211032412}},{"year":2039,"total":21251692,"children0to21":2311914,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1207239,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[59497,65822,67804,69823,72031,74416,76846,79329,82015,84268,86125,87903,89626,97768,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1345.1256254459347,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21251692,"perResident":0,"employed":9884209.669858146,"perWorker":[0,0],"existingPerWorker":141611.81781967485,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1761728971402148,"existingDemandRatio":1.681346425296601,"employmentChangePercent":-14.97848637462802,"centralPerWorker":0,"demand":1399.7208990594204,"unamplifiedDemand":1399.7208990594204,"plannedBudget":1386.1736948358987,"paidBenefits":1386.1736948358987,"expenditure":1393.7439861287414,"revenue":1298.8798876713595,"baselineRevenue":1298.8798876713595,"reserve":-41.04806938996397,"scenarioReserve":-41.04806938996397,"baselineReserve":-41.04806938996397,"months":0,"shortfall":41.04806938996397,"healthDelta":0,"workingDemandShare":0.367310148041206,"demandRatio":1.009773092848314,"careVolumeRatio":1.1449151012984593,"staffingRatio":0.868,"careLoadRatio":1.4665472767393601,"careUnmetShare":0.2144312351932146,"medicalPressure":0.02792312242375417,"pressure":0.02792312242375417,"expressionLevel":0,"retirement":65,"dependency":73.84900669359462,"multiplier":1,"policy":"current","careSystem":{"year":2039,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1449151012984593,"backlogIn":0.12804793491130528,"totalDemand":1.2729630362097646,"served":1,"unmet":0.2729630362097646,"backlogOut":0.1364815181048823,"unmetShare":0.2144312351932146,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":84.03733695899764,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1556.2664545975438,"backlogResourceBillion":156.54555553812358}},{"year":2040,"total":21053737,"children0to21":2194503,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1158403,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[58522,64520,66259,68047,70023,72219,74515,76902,79396,82081,84330,86181,87947,89664,97797,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1330.0488842698721,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21053737,"perResident":0,"employed":9734160.882846357,"perWorker":[0,0],"existingPerWorker":148983.86625953604,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1943032032504242,"existingDemandRatio":1.7420215292718189,"employmentChangePercent":-16.269168727137895,"centralPerWorker":0,"demand":1450.2329231187891,"unamplifiedDemand":1450.2329231187891,"plannedBudget":1441.6206426293347,"paidBenefits":1441.6206426293347,"expenditure":1449.4180426609628,"revenue":1337.8462843015002,"baselineRevenue":1337.8462843015002,"reserve":-152.6198277494266,"scenarioReserve":-152.6198277494266,"baselineReserve":-152.6198277494266,"months":0,"shortfall":152.6198277494266,"healthDelta":0,"workingDemandShare":0.3616558614074804,"demandRatio":1.0059740268936124,"careVolumeRatio":1.1516814511209799,"staffingRatio":0.868,"careLoadRatio":1.4840587203062927,"careUnmetShare":0.22370070876904438,"medicalPressure":0.01706864826746392,"pressure":0.01706864826746392,"expressionLevel":0,"retirement":65,"dependency":74.7039625368421,"multiplier":1,"policy":"current","careSystem":{"year":2040,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1516814511209799,"backlogIn":0.1364815181048823,"totalDemand":1.288162969225862,"served":1,"unmet":0.28816296922586204,"backlogOut":0.14408148461293102,"unmetShare":0.22370070876904438,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":85.6707022955164,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1622.0946742655838,"backlogResourceBillion":171.8617511467948}},{"year":2041,"total":20849554,"children0to21":2081085,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1125020,"workingAge15to64":12778914,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":956065,"age15to29":2579169,"age30to44":3490988,"age45to64":6708757,"ages":[57811,63485,64962,66508,68254,70216,72323,74576,76973,79466,82146,84388,86227,87987,89698,97828,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1369.9503507979682,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20849554,"perResident":0,"employed":9565756.460804006,"perWorker":[0,0],"existingPerWorker":156996.3513915088,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2153288211940585,"existingDemandRatio":1.8039505857609384,"employmentChangePercent":-17.717741687595158,"centralPerWorker":0,"demand":1501.7888626459812,"unamplifiedDemand":1501.7888626459812,"plannedBudget":1499.285468334508,"paidBenefits":1499.285468334508,"expenditure":1507.316790367085,"revenue":1377.9816728305452,"baselineRevenue":1377.9816728305452,"reserve":-281.95494528596646,"scenarioReserve":-281.95494528596646,"baselineReserve":-281.95494528596646,"months":0,"shortfall":281.95494528596646,"healthDelta":0,"workingDemandShare":0.3531568638046963,"demandRatio":1.0016697249218682,"careVolumeRatio":1.1578872359839651,"staffingRatio":0.868,"careLoadRatio":1.499963963821309,"careUnmetShare":0.23193239270637517,"medicalPressure":0.004770642633909234,"pressure":0.004770642633909234,"expressionLevel":0,"retirement":65,"dependency":76.34965988316353,"multiplier":1,"policy":"current","careSystem":{"year":2041,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1578872359839651,"backlogIn":0.14408148461293102,"totalDemand":1.3019687205968962,"served":1,"unmet":0.30196872059689617,"backlogOut":0.15098436029844808,"unmetShare":0.23193239270637517,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":88.89524497973194,"severeStreak":2,"firstCriticalYear":2041,"requiredResourceBillion":1688.6636827326888,"backlogResourceBillion":186.8748200867072}},{"year":2042,"total":20639359,"children0to21":1980724,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":1099235,"workingAge15to64":12493056,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":881489,"age15to29":2434014,"age30to44":3408131,"age45to64":6650911,"ages":[57298,62736,63933,65217,66720,68453,70325,72387,74651,77045,79535,82207,84436,86269,88023,89732,97866,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1411.0488613219072,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20639359,"perResident":0,"employed":9399160.411628118,"perWorker":[0,0],"existingPerWorker":165208.1798252431,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2368699984049545,"existingDemandRatio":1.8652470672559331,"employmentChangePercent":-19.150759474352018,"centralPerWorker":0,"demand":1552.8181834905643,"unamplifiedDemand":1552.8181834905643,"plannedBudget":1559.2568870678883,"paidBenefits":1559.2568870678883,"expenditure":1567.5291487614427,"revenue":1419.3211230154616,"baselineRevenue":1419.3211230154616,"reserve":-430.16297103194745,"scenarioReserve":-430.16297103194745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":430.16297103194745,"healthDelta":0,"workingDemandShare":0.34666916539599507,"demandRatio":0.9958706588819808,"careVolumeRatio":1.1623603057911738,"staffingRatio":0.868,"careLoadRatio":1.5598658678436292,"careUnmetShare":0.26142769293905394,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":77.74826601784238,"multiplier":1,"policy":"current","careSystem":{"year":2042,"enabled":true,"attritionRetention":0.97,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.97,"initialCapacity":1,"unconstrainedCapacity":0.97,"staffCapacity":0.97,"resourceCapacity":1,"availableCapacity":0.97,"safeStaffing":0.8419599999999999,"freshDemand":1.1623603057911738,"backlogIn":0.15098436029844808,"totalDemand":1.313344666089622,"served":0.97,"unmet":0.343344666089622,"backlogOut":0.171672333044811,"unmetShare":0.26142769293905394,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":3.0000000000000027,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":95.11234300871172,"severeStreak":3,"firstCriticalYear":2041,"requiredResourceBillion":1754.5209248230285,"backlogResourceBillion":201.70274133246411}},{"year":2043,"total":20423431,"children0to21":1884117,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":1074804,"workingAge15to64":12188114,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":809313,"age15to29":2326203,"age30to44":3340389,"age45to64":6521522,"ages":[56952,62199,63189,64194,65434,66924,68565,70393,72465,74727,77118,79599,82259,84479,86307,88058,89775,97913,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1453.3803271615645,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20423431,"perResident":0,"employed":9219894.398226893,"perWorker":[0,0],"existingPerWorker":174051.56798709938,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2609189456198246,"existingDemandRatio":1.9276121041283663,"employmentChangePercent":-20.692761142673277,"centralPerWorker":0,"demand":1604.7370766868648,"unamplifiedDemand":1604.7370766868648,"plannedBudget":1621.627162550604,"paidBenefits":1621.627162550604,"expenditure":1630.147592094965,"revenue":1461.9007567059255,"baselineRevenue":1461.9007567059255,"reserve":-598.4098064209869,"scenarioReserve":-598.4098064209869,"baselineReserve":-598.4098064209869,"months":0,"shortfall":598.4098064209869,"healthDelta":0,"workingDemandShare":0.33899278263381866,"demandRatio":0.9895844826395401,"careVolumeRatio":1.1662370242071045,"staffingRatio":0.868,"careLoadRatio":1.6381870839076955,"careUnmetShare":0.29673860572092736,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":79.48666999273473,"multiplier":1,"policy":"current","careSystem":{"year":2043,"enabled":true,"attritionRetention":0.9409,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9409,"initialCapacity":1,"unconstrainedCapacity":0.9409,"staffCapacity":0.9409,"resourceCapacity":1,"availableCapacity":0.9409,"safeStaffing":0.8167011999999999,"freshDemand":1.1662370242071045,"backlogIn":0.171672333044811,"totalDemand":1.3379093572519154,"served":0.9409,"unmet":0.39700935725191544,"backlogOut":0.19850467862595772,"unmetShare":0.29673860572092736,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":5.910000000000004,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":4,"firstCriticalYear":2041,"requiredResourceBillion":1840.9574608456014,"backlogResourceBillion":236.2203841587365}},{"year":2044,"total":20202144,"children0to21":1806392,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":1051948,"workingAge15to64":11871795,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":754444,"age15to29":2200372,"age30to44":3273974,"age45to64":6397449,"ages":[56772,61841,62659,63456,64417,65644,67040,68636,70475,72545,74803,77185,79652,82305,84518,86346,88101,89828,97966,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1496.9817369764116,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20202144,"perResident":0,"employed":9040824.290542193,"perWorker":[0,0],"existingPerWorker":183299.1490103953,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.285893758105676,"existingDemandRatio":1.9906010796503242,"employmentChangePercent":-22.23307767873782,"centralPerWorker":0,"demand":1657.175398808895,"unamplifiedDemand":1657.175398808895,"plannedBudget":1686.4922490526283,"paidBenefits":1686.4922490526283,"expenditure":1695.26829148332,"revenue":1505.7577794071033,"baselineRevenue":1505.7577794071033,"reserve":-787.9203184972037,"scenarioReserve":-787.9203184972037,"baselineReserve":-787.9203184972037,"months":0,"shortfall":787.9203184972037,"healthDelta":0,"workingDemandShare":0.33062644676722014,"demandRatio":0.9826166706308898,"careVolumeRatio":1.1692683401017503,"staffingRatio":0.868,"careLoadRatio":1.726549779820177,"careUnmetShare":0.3327306596170749,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":81.71724541214898,"multiplier":1,"policy":"current","careSystem":{"year":2044,"enabled":true,"attritionRetention":0.912673,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.912673,"initialCapacity":1,"unconstrainedCapacity":0.912673,"staffCapacity":0.912673,"resourceCapacity":1,"availableCapacity":0.912673,"safeStaffing":0.7922001639999999,"freshDemand":1.1692683401017503,"backlogIn":0.19850467862595772,"totalDemand":1.367773018727708,"served":0.912673,"unmet":0.455100018727708,"backlogOut":0.227550009363854,"unmetShare":0.3327306596170749,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":8.732700000000005,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":5,"firstCriticalYear":2041,"requiredResourceBillion":1938.5112211221692,"backlogResourceBillion":281.33582231327415}},{"year":2045,"total":19975846,"children0to21":1731893,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":1030853,"workingAge15to64":11562376,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":701040,"age15to29":2071084,"age30to44":3186875,"age45to64":6304417,"ages":[56699,61660,62306,62931,63683,64631,65765,67115,68722,70558,72624,74873,77241,79699,82346,84558,86391,88155,89887,98023,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1541.8911890857041,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19975846,"perResident":0,"employed":8857376.782536855,"perWorker":[0,0],"existingPerWorker":193067.4412635024,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3125262488843443,"existingDemandRatio":2.0541394254788514,"employmentChangePercent":-23.811047523810945,"centralPerWorker":0,"demand":1710.071071711144,"unamplifiedDemand":1710.071071711144,"plannedBudget":1753.9519390147334,"paidBenefits":1753.9519390147334,"expenditure":1762.9912627183458,"revenue":1550.9305127893165,"baselineRevenue":1550.9305127893165,"reserve":-999.981068426233,"scenarioReserve":-999.981068426233,"baselineReserve":-999.981068426233,"months":0,"shortfall":999.981068426233,"healthDelta":0,"workingDemandShare":0.32288277532690646,"demandRatio":0.9749817162446087,"careVolumeRatio":1.1714470114740638,"staffingRatio":0.868,"careLoadRatio":1.8205815089126869,"careUnmetShare":0.3671946424376508,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":83.9170245722994,"multiplier":1,"policy":"current","careSystem":{"year":2045,"enabled":true,"attritionRetention":0.8852928099999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8852928099999999,"initialCapacity":1,"unconstrainedCapacity":0.8852928099999999,"staffCapacity":0.8852928099999999,"resourceCapacity":1,"availableCapacity":0.8852928099999999,"safeStaffing":0.7684341590799999,"freshDemand":1.1714470114740638,"backlogIn":0.227550009363854,"totalDemand":1.3989970208379179,"served":0.8852928099999999,"unmet":0.513704210837918,"backlogOut":0.256852105418959,"unmetShare":0.3671946424376508,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":11.470719000000006,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":6,"firstCriticalYear":2041,"requiredResourceBillion":2042.2471621098707,"backlogResourceBillion":332.17609039872656}},{"year":2046,"total":19744910,"children0to21":1655837,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":1011958,"workingAge15to64":11246979,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":643879,"age15to29":1945287,"age30to44":3141853,"age45to64":6159839,"ages":[56666,61594,62131,62583,63163,63903,64756,65845,67205,68810,70640,72697,74932,77290,79743,82387,84606,86446,88214,89950,98070,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1588.1479247582752,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19744910,"perResident":0,"employed":8680670.77145024,"perWorker":[0,0],"existingPerWorker":203162.93477376632,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3392443774706313,"existingDemandRatio":2.118427086765988,"employmentChangePercent":-25.331028688830216,"centralPerWorker":0,"demand":1763.5905497326848,"unamplifiedDemand":1763.5905497326848,"plannedBudget":1824.1100165753228,"paidBenefits":1824.1100165753228,"expenditure":1833.4205199900437,"revenue":1597.458428172996,"baselineRevenue":1597.458428172996,"reserve":-1235.9431602432805,"scenarioReserve":-1235.9431602432805,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1235.9431602432805,"healthDelta":0,"workingDemandShare":0.314497453365453,"demandRatio":0.966822468879229,"careVolumeRatio":1.1729217149539177,"staffingRatio":0.868,"careLoadRatio":1.9181781702873704,"careUnmetShare":0.3993916985582747,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":86.21827578726976,"multiplier":1,"policy":"current","careSystem":{"year":2046,"enabled":true,"attritionRetention":0.8587340256999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8587340256999999,"initialCapacity":1,"unconstrainedCapacity":0.8587340256999999,"staffCapacity":0.8587340256999999,"resourceCapacity":1,"availableCapacity":0.8587340256999999,"safeStaffing":0.7453811343075999,"freshDemand":1.1729217149539177,"backlogIn":0.256852105418959,"totalDemand":1.4297738203728767,"served":0.8587340256999999,"unmet":0.5710397946728768,"backlogOut":0.2855198973364384,"unmetShare":0.3993916985582747,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":14.12659743000001,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":7,"firstCriticalYear":2041,"requiredResourceBillion":2149.790191209709,"backlogResourceBillion":386.1996414770242}},{"year":2047,"total":19509720,"children0to21":1605429,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":995649,"workingAge15to64":10939035,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":609780,"age15to29":1829401,"age30to44":3094818,"age45to64":6014816,"ages":[56589,61573,62071,62415,62820,63387,64032,64839,65938,67296,68896,70715,72758,74985,77335,79787,82436,84664,86510,88279,90002,98102,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1635.7923625010235,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19509720,"perResident":0,"employed":8494891.679037282,"perWorker":[0,0],"existingPerWorker":213830.0881638235,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3685329916597468,"existingDemandRatio":2.181938062066874,"employmentChangePercent":-26.9290542431712,"centralPerWorker":0,"demand":1816.4634366706725,"unamplifiedDemand":1816.4634366706725,"plannedBudget":1897.0744172383359,"paidBenefits":1897.0744172383359,"expenditure":1906.6642357554983,"revenue":1645.382181018186,"baselineRevenue":1645.382181018186,"reserve":-1497.225214980593,"scenarioReserve":-1497.225214980593,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1497.225214980593,"healthDelta":0,"workingDemandShare":0.30677799254430566,"demandRatio":0.9575077393721788,"careVolumeRatio":1.1728992253424715,"staffingRatio":0.868,"careLoadRatio":2.017122247315529,"careUnmetShare":0.4288527954851908,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":88.87828793073653,"multiplier":1,"policy":"current","careSystem":{"year":2047,"enabled":true,"attritionRetention":0.8329720049289999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8329720049289999,"initialCapacity":1,"unconstrainedCapacity":0.8329720049289999,"staffCapacity":0.8329720049289999,"resourceCapacity":1,"availableCapacity":0.8329720049289999,"safeStaffing":0.7230197002783719,"freshDemand":1.1728992253424715,"backlogIn":0.2855198973364384,"totalDemand":1.4584191226789098,"served":0.8329720049289999,"unmet":0.6254471177499099,"backlogOut":0.31272355887495495,"unmetShare":0.4288527954851908,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":16.702799507100007,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":8,"firstCriticalYear":2041,"requiredResourceBillion":2258.646740016422,"backlogResourceBillion":442.1833033457494}},{"year":2048,"total":19270638,"children0to21":1571043,"workingAge22to64":10060325,"seniors65plus":7639270,"children0to14":981647,"workingAge15to64":10649721,"workingAge22to59":8521913,"age60to64":1538412,"age15to21":589396,"age15to29":1724788,"age30to44":3052611,"age45to64":5872322,"ages":[56424,61505,62057,62360,62658,63049,63519,64118,64937,66033,67385,68975,70779,72814,75034,77380,79839,82498,84729,86577,88334,90039,98132,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1684.8661333760542,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19270638,"perResident":0,"employed":8309560.035450573,"perWorker":[0,0],"existingPerWorker":225014.33900868343,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.399055963702175,"existingDemandRatio":2.245970160756616,"employmentChangePercent":-28.523230953978075,"centralPerWorker":0,"demand":1869.7701588298828,"unamplifiedDemand":1869.7701588298828,"plannedBudget":1972.9573939278691,"paidBenefits":1972.9573939278691,"expenditure":1982.8349070005465,"revenue":1694.7436464487316,"baselineRevenue":1694.7436464487316,"reserve":-1785.3164755324078,"scenarioReserve":-1785.3164755324078,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1785.3164755324078,"healthDelta":0,"workingDemandShare":0.2997882227193118,"demandRatio":0.9476992075877748,"careVolumeRatio":1.172154984104932,"staffingRatio":0.868,"careLoadRatio":2.1172350090037253,"careUnmetShare":0.45585930337463687,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":91.5508495003889,"multiplier":1,"policy":"current","careSystem":{"year":2048,"enabled":true,"attritionRetention":0.8079828447811299,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8079828447811299,"initialCapacity":1,"unconstrainedCapacity":0.8079828447811299,"staffCapacity":0.8079828447811299,"resourceCapacity":1,"availableCapacity":0.8079828447811299,"safeStaffing":0.7013291092700208,"freshDemand":1.172154984104932,"backlogIn":0.31272355887495495,"totalDemand":1.484878542979887,"served":0.8079828447811299,"unmet":0.6768956981987571,"backlogOut":0.33844784909937853,"unmetShare":0.45585930337463687,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":19.20171552188701,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":9,"firstCriticalYear":2041,"requiredResourceBillion":2368.6130475917043,"backlogResourceBillion":498.84288876182114}},{"year":2049,"total":19028036,"children0to21":1544504,"workingAge22to64":9795520,"seniors65plus":7688012,"children0to14":969720,"workingAge15to64":10370304,"workingAge22to59":8310410,"age60to64":1485110,"age15to21":574784,"age15to29":1622584,"age30to44":3014440,"age45to64":5733280,"ages":[56147,61343,61997,62351,62607,62891,63186,63610,64219,65036,66125,67467,69042,70836,72863,75082,77433,79902,82565,84798,86632,88372,90074,98173,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1735.412117377336,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19028036,"perResident":0,"employed":8133847.670844436,"perWorker":[0,0],"existingPerWorker":236463.08053136792,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4292792284529527,"existingDemandRatio":2.3103359481330537,"employmentChangePercent":-30.03466501906721,"centralPerWorker":0,"demand":1923.354676820767,"unamplifiedDemand":1923.354676820767,"plannedBudget":2051.875689684984,"paidBenefits":2051.875689684984,"expenditure":2062.0495281498415,"revenue":1745.5859558421937,"baselineRevenue":1745.5859558421937,"reserve":-2101.780047840056,"scenarioReserve":-2101.780047840056,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2101.780047840056,"healthDelta":0,"workingDemandShare":0.29328225985302603,"demandRatio":0.9373641329685287,"careVolumeRatio":1.170628161019512,"staffingRatio":0.868,"careLoadRatio":2.2182858852948453,"careUnmetShare":0.48064686325776934,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":94.2524337656398,"multiplier":1,"policy":"current","careSystem":{"year":2049,"enabled":true,"attritionRetention":0.783743359437696,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.783743359437696,"initialCapacity":1,"unconstrainedCapacity":0.783743359437696,"staffCapacity":0.783743359437696,"resourceCapacity":1,"availableCapacity":0.783743359437696,"safeStaffing":0.6802892359919201,"freshDemand":1.170628161019512,"backlogIn":0.33844784909937853,"totalDemand":1.5090760101188905,"served":0.783743359437696,"unmet":0.7253326506811945,"backlogOut":0.36266632534059723,"unmetShare":0.48064686325776934,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":21.6256640562304,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":10,"firstCriticalYear":2041,"requiredResourceBillion":2479.42813814797,"backlogResourceBillion":556.0734613272034}},{"year":2050,"total":18782202,"children0to21":1519242,"workingAge22to64":9554091,"seniors65plus":7708869,"children0to14":959549,"workingAge15to64":10113784,"workingAge22to59":8075418,"age60to64":1478673,"age15to21":559693,"age15to29":1531718,"age30to44":2972777,"age45to64":5609289,"ages":[55685,61063,61843,62297,62604,62847,63031,63278,63714,64319,65131,66211,67536,69102,70888,72914,75138,77499,79972,82639,84857,86674,88410,90123,98228,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1787.474480898656,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18782202,"perResident":0,"employed":7946768.207259557,"perWorker":[0,0],"existingPerWorker":248820.3055799356,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.462926716890796,"existingDemandRatio":2.3751559083522404,"employmentChangePercent":-31.643876042859386,"centralPerWorker":0,"demand":1977.31729370324,"unamplifiedDemand":1977.31729370324,"plannedBudget":2133.950717272384,"paidBenefits":2133.950717272384,"expenditure":2144.429770891187,"revenue":1797.9535345174595,"baselineRevenue":1797.9535345174595,"reserve":-2448.2562842137836,"scenarioReserve":-2448.2562842137836,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2448.2562842137836,"healthDelta":0,"workingDemandShare":0.2883377967375452,"demandRatio":0.9265993247635294,"careVolumeRatio":1.1684193203845776,"staffingRatio":0.868,"careLoadRatio":2.3202466341018235,"careUnmetShare":0.5034692796074818,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":96.58805845579657,"multiplier":1,"policy":"current","careSystem":{"year":2050,"enabled":true,"attritionRetention":0.7602310586545651,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7602310586545651,"initialCapacity":1,"unconstrainedCapacity":0.7602310586545651,"staffCapacity":0.7602310586545651,"resourceCapacity":1,"availableCapacity":0.7602310586545651,"safeStaffing":0.6598805589121625,"freshDemand":1.1684193203845776,"backlogIn":0.36266632534059723,"totalDemand":1.531085645725175,"served":0.7602310586545651,"unmet":0.7708545870706098,"backlogOut":0.3854272935353049,"unmetShare":0.5034692796074818,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":23.976894134543492,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":11,"firstCriticalYear":2041,"requiredResourceBillion":2591.0579126992843,"backlogResourceBillion":613.7406189960445}},{"year":2051,"total":18533499,"children0to21":1495091,"workingAge22to64":9346568,"seniors65plus":7691840,"children0to14":950747,"workingAge15to64":9890912,"workingAge22to59":7854373,"age60to64":1492195,"age15to21":544344,"age15to29":1442982,"age30to44":2928483,"age45to64":5519447,"ages":[55038,60589,61572,62150,62555,62849,62991,63127,63384,63819,64418,65219,66282,67599,69155,70941,72972,75207,77573,80048,82702,84901,86714,88461,90187,98304,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1841.0987153256158,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18533499,"perResident":0,"employed":7767004.769508395,"perWorker":[0,0],"existingPerWorker":261601.4317787483,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4967854235107168,"existingDemandRatio":2.4406721541570726,"employmentChangePercent":-33.190156431741855,"centralPerWorker":0,"demand":2031.859568335763,"unamplifiedDemand":2031.859568335763,"plannedBudget":2219.308745963279,"paidBenefits":2219.308745963279,"expenditure":2230.1021711906465,"revenue":1851.8921405529832,"baselineRevenue":1851.8921405529832,"reserve":-2826.466314851447,"scenarioReserve":-2826.466314851447,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2826.466314851447,"healthDelta":0,"workingDemandShare":0.2848562114276864,"demandRatio":0.9155371338176949,"careVolumeRatio":1.1656786135672688,"staffingRatio":0.868,"careLoadRatio":2.423284385557685,"careUnmetShare":0.524581704241964,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":98.29202547929893,"multiplier":1,"policy":"current","careSystem":{"year":2051,"enabled":true,"attritionRetention":0.7374241268949281,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7374241268949281,"initialCapacity":1,"unconstrainedCapacity":0.7374241268949281,"staffCapacity":0.7374241268949281,"resourceCapacity":1,"availableCapacity":0.7374241268949281,"safeStaffing":0.6400841421447976,"freshDemand":1.1656786135672688,"backlogIn":0.3854272935353049,"totalDemand":1.5511059071025737,"served":0.7374241268949281,"unmet":0.8136817802076456,"backlogOut":0.4068408901038228,"unmetShare":0.524581704241964,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":26.25758731050719,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":12,"firstCriticalYear":2041,"requiredResourceBillion":2703.6863696106698,"backlogResourceBillion":671.8268012749066}},{"year":2052,"total":18282197,"children0to21":1471941,"workingAge22to64":9131857,"seniors65plus":7678399,"children0to14":942892,"workingAge15to64":9660906,"workingAge22to59":7630367,"age60to64":1501490,"age15to21":529049,"age15to29":1371436,"age30to44":2866378,"age45to64":5423092,"ages":[54219,59918,61109,61889,62415,62806,62997,63089,63237,63491,63921,64507,65292,66347,67655,69209,71001,73044,75282,77651,80113,82749,84943,86768,88527,90271,98407,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1896.3316767853844,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18282197,"perResident":0,"employed":7579781.666206528,"perWorker":[0,0],"existingPerWorker":275166.15398740873,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5337565163874494,"existingDemandRatio":2.5053445875727602,"employmentChangePercent":-34.80060300865999,"centralPerWorker":0,"demand":2085.699369154323,"unamplifiedDemand":2085.699369154323,"plannedBudget":2308.08109580181,"paidBenefits":2308.08109580181,"expenditure":2319.1983237859986,"revenue":1907.448904769573,"baselineRevenue":1907.448904769573,"reserve":-3238.2157338678726,"scenarioReserve":-3238.2157338678726,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3238.2157338678726,"healthDelta":0,"workingDemandShare":0.28131318265631605,"demandRatio":0.9036508175332404,"careVolumeRatio":1.1617150756740822,"staffingRatio":0.868,"careLoadRatio":2.526336616523763,"careUnmetShare":0.5439745736242597,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":100.2024013297624,"multiplier":1,"policy":"current","careSystem":{"year":2052,"enabled":true,"attritionRetention":0.7153014030880802,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7153014030880802,"initialCapacity":1,"unconstrainedCapacity":0.7153014030880802,"staffCapacity":0.7153014030880802,"resourceCapacity":1,"availableCapacity":0.7153014030880802,"safeStaffing":0.6208816178804536,"freshDemand":1.1617150756740822,"backlogIn":0.4068408901038228,"totalDemand":1.568555965777905,"served":0.7153014030880802,"unmet":0.8532545626898247,"backlogOut":0.42662728134491235,"unmetShare":0.5439745736242597,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":28.469859691191978,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":13,"firstCriticalYear":2041,"requiredResourceBillion":2816.126136959982,"backlogResourceBillion":730.426767805659}},{"year":2053,"total":18028545,"children0to21":1449972,"workingAge22to64":8887674,"seniors65plus":7690899,"children0to14":935543,"workingAge15to64":9402103,"workingAge22to59":7398633,"age60to64":1489041,"age15to21":514429,"age15to29":1301664,"age30to44":2807895,"age45to64":5292544,"ages":[53205,59061,60447,61433,62161,62672,62957,63099,63202,63347,63596,64014,64583,65358,66408,67710,69272,71075,73124,75365,77719,80164,82795,84999,86838,88614,90384,98545,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1953.221627088946,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18028545,"perResident":0,"employed":7390632.444237236,"perWorker":[0,0],"existingPerWorker":289554.8164066338,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.573010105840572,"existingDemandRatio":2.5705624270510805,"employmentChangePercent":-36.427617579377966,"centralPerWorker":0,"demand":2139.9932205200244,"unamplifiedDemand":2139.9932205200244,"plannedBudget":2400.4043396338825,"paidBenefits":2400.4043396338825,"expenditure":2411.8550844575966,"revenue":1964.67237191266,"baselineRevenue":1964.67237191266,"reserve":-3685.3984464128093,"scenarioReserve":-3685.3984464128093,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3685.3984464128093,"healthDelta":0,"workingDemandShare":0.2757676373249066,"demandRatio":0.8915136442581265,"careVolumeRatio":1.157239071820495,"staffingRatio":0.868,"careLoadRatio":2.62989250036743,"careUnmetShare":0.561931245266514,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":102.8488556173415,"multiplier":1,"policy":"current","careSystem":{"year":2053,"enabled":true,"attritionRetention":0.6938423609954378,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6938423609954378,"initialCapacity":1,"unconstrainedCapacity":0.6938423609954378,"staffCapacity":0.6938423609954378,"resourceCapacity":1,"availableCapacity":0.6938423609954378,"safeStaffing":0.60225516934404,"freshDemand":1.157239071820495,"backlogIn":0.42662728134491235,"totalDemand":1.5838663531654074,"served":0.6938423609954378,"unmet":0.8900239921699695,"backlogOut":0.44501199608498476,"unmetShare":0.561931245266514,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":30.615763900456216,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2041,"requiredResourceBillion":2928.922243051868,"backlogResourceBillion":788.9290225318439}},{"year":2054,"total":17772611,"children0to21":1429353,"workingAge22to64":8669432,"seniors65plus":7673826,"children0to14":928191,"workingAge15to64":9170594,"workingAge22to59":7168299,"age60to64":1501133,"age15to21":501162,"age15to29":1229104,"age30to44":2754907,"age45to64":5186583,"ages":[51952,57996,59600,60780,61712,62423,62828,63061,63215,63315,63454,63691,64092,64652,65420,66466,67776,69349,71157,73209,75435,77770,80213,82855,85072,86930,88732,90532,98712,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2011.8182759016142,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17772611,"perResident":0,"employed":7208227.191861928,"perWorker":[0,0],"existingPerWorker":304453.77328249515,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6128153586035119,"existingDemandRatio":2.636122483170989,"employmentChangePercent":-37.99662220070438,"centralPerWorker":0,"demand":2194.571967239848,"unamplifiedDemand":2194.571967239848,"plannedBudget":2496.4205132192383,"paidBenefits":2496.4205132192383,"expenditure":2508.2147803876637,"revenue":2023.61254307004,"baselineRevenue":2023.61254307004,"reserve":-4170.000683730434,"scenarioReserve":-4170.000683730434,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4170.000683730434,"healthDelta":0,"workingDemandShare":0.2717817062572083,"demandRatio":0.8790874596723515,"careVolumeRatio":1.1521878559039342,"staffingRatio":0.868,"careLoadRatio":2.734053386953932,"careUnmetShare":0.5786206157435557,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":105.00317667870283,"multiplier":1,"policy":"current","careSystem":{"year":2054,"enabled":true,"attritionRetention":0.6730270901655747,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6730270901655747,"initialCapacity":1,"unconstrainedCapacity":0.6730270901655747,"staffCapacity":0.6730270901655747,"resourceCapacity":1,"availableCapacity":0.6730270901655747,"safeStaffing":0.5841875142637188,"freshDemand":1.1521878559039342,"backlogIn":0.44501199608498476,"totalDemand":1.597199851988919,"served":0.6730270901655747,"unmet":0.9241727618233443,"backlogOut":0.46208638091167215,"unmetShare":0.5786206157435557,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":32.69729098344253,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2041,"requiredResourceBillion":3042.1862227532156,"backlogResourceBillion":847.6142555133677}},{"year":2055,"total":17514522,"children0to21":1409719,"workingAge22to64":8427728,"seniors65plus":7677075,"children0to14":920397,"workingAge15to64":8917050,"workingAge22to59":6933936,"age60to64":1493792,"age15to21":489322,"age15to29":1181078,"age30to44":2701870,"age45to64":5034102,"ages":[50534,56676,58544,59940,61066,61982,62583,62934,63180,63331,63425,63553,63770,64163,64716,65481,66533,67854,69434,71246,73283,75491,77823,80277,82931,85167,87053,88882,90711,98912,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2072.1728241786627,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17514522,"perResident":0,"employed":7015073.61145738,"perWorker":[0,0],"existingPerWorker":320663.4149963759,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6572227416617484,"existingDemandRatio":2.7020750278689287,"employmentChangePercent":-39.65808126689904,"centralPerWorker":0,"demand":2249.477460700883,"unamplifiedDemand":2249.477460700883,"plannedBudget":2596.277333748008,"paidBenefits":2596.277333748008,"expenditure":2608.4254289314863,"revenue":2084.320919362141,"baselineRevenue":2084.320919362141,"reserve":-4694.105193299779,"scenarioReserve":-4694.105193299779,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4694.105193299779,"healthDelta":0,"workingDemandShare":0.26660758748828733,"demandRatio":0.8664241802910625,"careVolumeRatio":1.1466157087415894,"staffingRatio":0.868,"careLoadRatio":2.8389099767381567,"careUnmetShare":0.5941844784938899,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":107.82020966979475,"multiplier":1,"policy":"current","careSystem":{"year":2055,"enabled":true,"attritionRetention":0.6528362774606075,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6528362774606075,"initialCapacity":1,"unconstrainedCapacity":0.6528362774606075,"staffCapacity":0.6528362774606075,"resourceCapacity":1,"availableCapacity":0.6528362774606075,"safeStaffing":0.5666618888358073,"freshDemand":1.1466157087415894,"backlogIn":0.46208638091167215,"totalDemand":1.6087020896532616,"served":0.6528362774606075,"unmet":0.9558658121926541,"backlogOut":0.47793290609632705,"unmetShare":0.5941844784938899,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":34.716372253939255,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2041,"requiredResourceBillion":3156.017368390137,"backlogResourceBillion":906.5399076892542}},{"year":2056,"total":17254411,"children0to21":1390821,"workingAge22to64":8199059,"seniors65plus":7664531,"children0to14":911748,"workingAge15to64":8678132,"workingAge22to59":6699537,"age60to64":1499522,"age15to21":479073,"age15to29":1148381,"age30to44":2602392,"age45to64":4927359,"ages":[48998,55181,57235,58892,60234,61341,62146,62693,63055,63298,63443,63526,63635,63843,64228,64778,65551,66614,67942,69524,71323,73341,75545,77890,80358,83030,85291,87208,89065,90921,99142,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2134.338008904023,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17254411,"perResident":0,"employed":6831621.840298461,"perWorker":[0,0],"existingPerWorker":337309.2334032905,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.7017246848708012,"existingDemandRatio":2.768010961984685,"employmentChangePercent":-41.236087782559125,"centralPerWorker":0,"demand":2304.3691258522504,"unamplifiedDemand":2304.3691258522504,"plannedBudget":2700.128427097928,"paidBenefits":2700.128427097928,"expenditure":2712.640965136911,"revenue":2146.8505469430056,"baselineRevenue":2146.8505469430056,"reserve":-5259.895611493685,"scenarioReserve":-5259.895611493685,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5259.895611493685,"healthDelta":0,"workingDemandShare":0.26203743936520063,"demandRatio":0.8534294527349442,"careVolumeRatio":1.1403838665325772,"staffingRatio":0.868,"careLoadRatio":2.9442033065988293,"careUnmetShare":0.6086976296315012,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":110.44379605025405,"multiplier":1,"policy":"current","careSystem":{"year":2056,"enabled":true,"attritionRetention":0.6332511891367892,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6332511891367892,"initialCapacity":1,"unconstrainedCapacity":0.6332511891367892,"staffCapacity":0.6332511891367892,"resourceCapacity":1,"availableCapacity":0.6332511891367892,"safeStaffing":0.5496620321707331,"freshDemand":1.1403838665325772,"backlogIn":0.47793290609632705,"totalDemand":1.6183167726289043,"served":0.6332511891367892,"unmet":0.985065583492115,"backlogOut":0.4925327917460575,"unmetShare":0.6086976296315012,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":36.67488108632108,"firstCapacityLossYear":2042,"firstServiceLossYear":2042,"cohortPressure":100,"severeStreak":17,"firstCriticalYear":2041,"requiredResourceBillion":3270.126240941845,"backlogResourceBillion":965.7571150895944}}],"firstBelowMonth":2038,"firstDepleted":2039},"law":{"annual":[{"year":2026,"total":23190536,"children0to21":3955066,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2576868,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[89366,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"medium","eligible":4036334.162886598,"gross":40.062870103092784,"baselineAidBudget":1.22,"baselineAidOverlap":1.22,"ledger":{"gross":40.062870103092784,"incremental":[38.842870103092785,38.842870103092785],"household":[-38.842870103092785,-38.842870103092785],"central":[38.842870103092785,38.842870103092785],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.22,"centralOverlap":1.22,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":38.842870103092785,"unassignedNeed":38.842870103092785,"cumulativeNeed":0,"budgetShare":0.009892240132199049,"supportEquivalent":0.6473811683848798,"nursingEquivalent":5.83226277824216,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":0,"total":0,"unallocated":0,"remainingToFinance":38.842870103092785,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":38.842870103092785,"residentPopulation":23190536,"perResident":1674.9449043822353,"employed":11625539.523338381,"perWorker":[3341.16709380372,3341.16709380372],"existingPerWorker":71609.57978154461,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1,"existingDemandRatio":1,"employmentChangePercent":0,"centralPerWorker":3341.1670938037205,"demand":832.5,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":0,"workingDemandShare":0.46597424177500757,"demandRatio":1,"careVolumeRatio":1,"staffingRatio":0.868,"careLoadRatio":1.1520737327188941,"careUnmetShare":0,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":61.29352329316065,"multiplier":1,"policy":"law","careSystem":{"year":2026,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1,"backlogIn":0,"totalDemand":1,"served":1,"unmet":0,"backlogOut":0,"unmetShare":0,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":68.752,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":832.5,"backlogResourceBillion":0}},{"year":2027,"total":23072339,"children0to21":3833411,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2427934,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[81865,96676,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"medium","eligible":4191151.8061855673,"gross":41.59952164948454,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":1.2774870667607958,"ledger":{"gross":41.59952164948454,"incremental":[40.32203458272374,40.32203458272374],"household":[-40.32203458272374,-40.32203458272374],"central":[40.32203458272374,40.32203458272374],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.2774870667607958,"centralOverlap":1.2774870667607958,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":40.32203458272374,"unassignedNeed":40.32203458272374,"cumulativeNeed":40.32203458272374,"budgetShare":0.010268943763745668,"supportEquivalent":0.6720339097120623,"nursingEquivalent":6.054359546955516,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":40.32203458272374,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.8000000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":40.32203458272374,"residentPopulation":23072339,"perResident":1747.6353213570476,"employed":11527330.974396847,"perWorker":[3497.9506246747233,3497.9506246747233],"existingPerWorker":75307.43286587615,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0085196260226814,"existingDemandRatio":1.0427551993719222,"employmentChangePercent":-0.8447655159950163,"centralPerWorker":3497.9506246747233,"demand":868.0937034771252,"unamplifiedDemand":868.0937034771252,"plannedBudget":865.8000000000001,"paidBenefits":865.8000000000001,"expenditure":871.1096500000001,"revenue":911.00822,"baselineRevenue":911.00822,"reserve":249.35609068099998,"scenarioReserve":249.35609068099998,"baselineReserve":249.35609068099998,"months":3.4560788729175322,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4564120872299974,"demandRatio":1.0026492301653098,"careVolumeRatio":1.0123836887106041,"staffingRatio":0.868,"careLoadRatio":1.1663406551965485,"careUnmetShare":0.012232208844036488,"medicalPressure":0.007569229043742355,"pressure":0.007569229043742355,"expressionLevel":0,"retirement":65,"dependency":62.53865273273252,"multiplier":1,"policy":"law","careSystem":{"year":2027,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0123836887106041,"backlogIn":0,"totalDemand":1.0123836887106041,"served":1,"unmet":0.012383688710604135,"backlogOut":0.0061918443553020674,"unmetShare":0.012232208844036488,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":69.67407340222542,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":868.0937034771254,"backlogResourceBillion":0}},{"year":2028,"total":22951333,"children0to21":3712595,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2317381,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[80337,88402,97007,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"medium","eligible":4346894.272164948,"gross":43.145352577319585,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":1.3389126046721105,"ledger":{"gross":43.145352577319585,"incremental":[41.806439972647475,41.806439972647475],"household":[-41.806439972647475,-41.806439972647475],"central":[41.806439972647475,41.806439972647475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.3389126046721105,"centralOverlap":1.3389126046721105,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":41.806439972647475,"unassignedNeed":41.806439972647475,"cumulativeNeed":82.12847455537121,"budgetShare":0.010646982114971597,"supportEquivalent":0.6967739995441246,"nursingEquivalent":6.277243239136257,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":41.806439972647475,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.4320000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":41.806439972647475,"residentPopulation":22951333,"perResident":1821.525572072327,"employed":11400558.660444606,"perWorker":[3667.0518715630274,3667.0518715630274],"existingPerWorker":79424.48340827078,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0197341963314805,"existingDemandRatio":1.0876678464522527,"employmentChangePercent":-1.9352294355210242,"centralPerWorker":3667.051871563028,"demand":905.4834821715003,"unamplifiedDemand":905.4834821715003,"plannedBudget":900.4320000000001,"paidBenefits":900.4320000000001,"expenditure":905.9009395000002,"revenue":938.3384666000001,"baselineRevenue":938.3384666000001,"reserve":281.7936177809999,"scenarioReserve":281.7936177809999,"baselineReserve":281.7936177809999,"months":3.7554456231808713,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4467264779352964,"demandRatio":1.0056100651370679,"careVolumeRatio":1.025231262562214,"staffingRatio":0.868,"careLoadRatio":1.1882754687989816,"careUnmetShare":0.030465777532778186,"medicalPressure":0.016028757534479587,"pressure":0.016028757534479587,"expressionLevel":0,"retirement":65,"dependency":63.85190675419016,"multiplier":1,"policy":"law","careSystem":{"year":2028,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.025231262562214,"backlogIn":0.0061918443553020674,"totalDemand":1.031423106917516,"served":1,"unmet":0.03142310691751593,"backlogOut":0.015711553458757965,"unmetShare":0.030465777532778186,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":71.17728181385552,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":910.9521144622199,"backlogResourceBillion":5.46863229071952}},{"year":2029,"total":22829301,"children0to21":3592797,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2189592,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[78583,86632,88750,97138,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"medium","eligible":4494151.303092783,"gross":44.606960824742266,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":1.4021235979022826,"ledger":{"gross":44.606960824742266,"incremental":[43.204837226839985,43.204837226839985],"household":[-43.204837226839985,-43.204837226839985],"central":[43.204837226839985,43.204837226839985],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.4021235979022826,"centralOverlap":1.4021235979022826,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":43.204837226839985,"unassignedNeed":43.204837226839985,"cumulativeNeed":125.3333117822112,"budgetShare":0.011003116494381904,"supportEquivalent":0.7200806204473331,"nursingEquivalent":6.487212796822821,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":43.204837226839985,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.44928,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":43.204837226839985,"residentPopulation":22829301,"perResident":1892.516867986452,"employed":11279255.51429667,"perWorker":[3830.468879091979,3830.468879091979],"existingPerWorker":83718.55849540993,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0307009632508803,"existingDemandRatio":1.1342738889589439,"employmentChangePercent":-2.9786489336391053,"centralPerWorker":3830.4688790919786,"demand":944.2830125583208,"unamplifiedDemand":944.2830125583208,"plannedBudget":936.44928,"paidBenefits":936.44928,"expenditure":942.0822876850001,"revenue":966.488620598,"baselineRevenue":966.488620598,"reserve":306.1999506939999,"scenarioReserve":306.1999506939999,"baselineReserve":306.1999506939999,"months":3.9237569901575435,"shortfall":0,"healthDelta":0,"workingDemandShare":0.43763877901125486,"demandRatio":1.0083653570199989,"careVolumeRatio":1.0380212889028493,"staffingRatio":0.868,"careLoadRatio":1.2139779289880268,"careUnmetShare":0.05099285150985914,"medicalPressure":0.023901020057139583,"pressure":0.023901020057139583,"expressionLevel":0,"retirement":65,"dependency":65.09581708298651,"multiplier":1,"policy":"law","careSystem":{"year":2029,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0380212889028493,"backlogIn":0.015711553458757965,"totalDemand":1.0537328423616072,"served":1,"unmet":0.05373284236160725,"backlogOut":0.026866421180803624,"unmetShare":0.05099285150985914,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":72.65742571662477,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":958.5757377563639,"backlogResourceBillion":14.29272519804324}},{"year":2030,"total":22704264,"children0to21":3478915,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2058923,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[76887,84896,87052,88948,97290,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"medium","eligible":4632225.750515464,"gross":45.97742680412371,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":1.46422249462189,"ledger":{"gross":45.97742680412371,"incremental":[44.513204309501816,44.513204309501816],"household":[-44.513204309501816,-44.513204309501816],"central":[44.513204309501816,44.513204309501816],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.46422249462189,"centralOverlap":1.46422249462189,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":44.513204309501816,"unassignedNeed":44.513204309501816,"cumulativeNeed":169.846516091713,"budgetShare":0.011336322597030973,"supportEquivalent":0.741886738491697,"nursingEquivalent":6.683664310736008,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":44.513204309501816,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.9072512000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":44.513204309501816,"residentPopulation":22704264,"perResident":1960.5658351004822,"employed":11157760.386998102,"perWorker":[3989.4389882553937,3989.4389882553937],"existingPerWorker":88237.32304698885,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0419241066410936,"existingDemandRatio":1.1826197090071435,"employmentChangePercent":-4.023719805874027,"centralPerWorker":3989.4389882553933,"demand":984.5309077484469,"unamplifiedDemand":984.5309077484469,"plannedBudget":973.9072512000001,"paidBenefits":973.9072512000001,"expenditure":979.7092491155502,"revenue":995.4832792159402,"baselineRevenue":995.4832792159402,"reserve":321.97398079439,"scenarioReserve":321.97398079439,"baselineReserve":321.97398079439,"months":3.9672030008730665,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42907066491103085,"demandRatio":1.010908283653661,"careVolumeRatio":1.0507422940626676,"staffingRatio":0.868,"careLoadRatio":1.2414846949809577,"careUnmetShare":0.07201938342335751,"medicalPressure":0.031166524724745494,"pressure":0.031166524724745494,"expressionLevel":0,"retirement":65,"dependency":66.32446401934686,"multiplier":1,"policy":"law","careSystem":{"year":2030,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0507422940626676,"backlogIn":0.026866421180803624,"totalDemand":1.0776087152434712,"served":1,"unmet":0.07760871524347124,"backlogOut":0.03880435762173562,"unmetShare":0.07201938342335751,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":74.14922849535826,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1009.7043705304742,"backlogResourceBillion":25.173462782027432}},{"year":2031,"total":22572869,"children0to21":3366926,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1931886,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[74844,83091,85321,87257,89115,97438,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"medium","eligible":4768816.991752577,"gross":47.33317113402062,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":1.5250906661818215,"ledger":{"gross":47.33317113402062,"incremental":[45.80808046783879,45.80808046783879],"household":[-45.80808046783879,-45.80808046783879],"central":[45.80808046783879,45.80808046783879],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5250906661818215,"centralOverlap":1.5250906661818215,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":45.80808046783879,"unassignedNeed":45.80808046783879,"cumulativeNeed":215.6545965595518,"budgetShare":0.011666092922079863,"supportEquivalent":0.7634680077973132,"nursingEquivalent":6.878090160336154,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":45.80808046783879,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.8635412480002,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":45.80808046783879,"residentPopulation":22572869,"perResident":2029.3424140209554,"employed":11027076.582824461,"perWorker":[4154.145491216455,4154.145491216455],"existingPerWorker":93089.05283635383,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0542721306067715,"existingDemandRatio":1.2330331707496291,"employmentChangePercent":-5.147829391595115,"centralPerWorker":4154.145491216455,"demand":1026.5001146490663,"unamplifiedDemand":1026.5001146490663,"plannedBudget":1012.8635412480002,"paidBenefits":1012.8635412480002,"expenditure":1018.8395991010167,"revenue":1025.3477775924184,"baselineRevenue":1025.3477775924184,"reserve":328.48215928579174,"scenarioReserve":328.48215928579174,"baselineReserve":328.48215928579174,"months":3.8917245521273554,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42034064277915073,"demandRatio":1.0134633865725524,"careVolumeRatio":1.0636252445256889,"staffingRatio":0.868,"careLoadRatio":1.2700801868057885,"careUnmetShare":0.09291260135604276,"medicalPressure":0.03846681877872119,"pressure":0.03846681877872119,"expressionLevel":0,"retirement":65,"dependency":67.61870455303549,"multiplier":1,"policy":"law","careSystem":{"year":2031,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0636252445256889,"backlogIn":0.03880435762173562,"totalDemand":1.1024296021474245,"served":1,"unmet":0.10242960214742447,"backlogOut":0.05121480107371223,"unmetShare":0.09291260135604276,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":75.73932006412831,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1063.9500320448856,"backlogResourceBillion":37.44991739581914}},{"year":2032,"total":22433525,"children0to21":3278182,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1814743,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[72355,80871,83498,85516,87415,89264,97498,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"medium","eligible":4881808.220618557,"gross":48.454672164948455,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":1.5857411635856038,"ledger":{"gross":48.454672164948455,"incremental":[46.86893100136285,46.86893100136285],"household":[-46.86893100136285,-46.86893100136285],"central":[46.86893100136285,46.86893100136285],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5857411635856038,"centralOverlap":1.5857411635856038,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":46.86893100136285,"unassignedNeed":46.86893100136285,"cumulativeNeed":262.52352756091466,"budgetShare":0.011936263179687987,"supportEquivalent":0.7811488500227142,"nursingEquivalent":7.03737702723166,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":46.86893100136285,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1053.3780828979202,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":46.86893100136285,"residentPopulation":22433525,"perResident":2089.2361321443177,"employed":10905219.603899987,"perWorker":[4297.843849435303,4297.843849435303],"existingPerWorker":98025.0064315458,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.066052766070001,"existingDemandRatio":1.2840651313029616,"employmentChangePercent":-6.196012821532671,"centralPerWorker":4297.843849435303,"demand":1068.9842218097156,"unamplifiedDemand":1068.9842218097156,"plannedBudget":1053.3780828979202,"paidBenefits":1053.3780828979202,"expenditure":1059.5334224865271,"revenue":1056.108210920191,"baselineRevenue":1056.108210920191,"reserve":325.0569477194555,"scenarioReserve":325.0569477194555,"baselineReserve":325.0569477194555,"months":3.703023098698238,"shortfall":0,"healthDelta":0,"workingDemandShare":0.412810234777142,"demandRatio":1.0148153252523175,"careVolumeRatio":1.0753843320226597,"staffingRatio":0.868,"careLoadRatio":1.297925268544207,"careUnmetShare":0.11237283020840232,"medicalPressure":0.04232950072090728,"pressure":0.04232950072090728,"expressionLevel":0,"retirement":65,"dependency":68.92442395883079,"multiplier":1,"policy":"law","careSystem":{"year":2032,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0753843320226597,"backlogIn":0.05121480107371223,"totalDemand":1.1265991330963718,"served":1,"unmet":0.12659913309637183,"backlogOut":0.06329956654818591,"unmetShare":0.11237283020840232,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":77.19895627808963,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1119.894219882635,"backlogResourceBillion":50.909998072919706}},{"year":2033,"total":22286929,"children0to21":3155806,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1708996,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[70053,78217,81281,83696,85678,87569,89335,97522,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"medium","eligible":5003722.783505155,"gross":49.66474226804124,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":1.6460643965573922,"ledger":{"gross":49.66474226804124,"incremental":[48.018677871483845,48.018677871483845],"household":[-48.018677871483845,-48.018677871483845],"central":[48.018677871483845,48.018677871483845],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.6460643965573922,"centralOverlap":1.6460643965573922,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":48.018677871483845,"unassignedNeed":48.018677871483845,"cumulativeNeed":310.54220543239853,"budgetShare":0.012229072956625031,"supportEquivalent":0.8003112978580641,"nursingEquivalent":7.210011692414992,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":48.018677871483845,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.513206213837,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":48.018677871483845,"residentPopulation":22286929,"perResident":2154.566825760689,"employed":10766308.305619301,"perWorker":[4460.087572118037,4460.087572118037],"existingPerWorker":103390.52097222094,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0798074133982043,"existingDemandRatio":1.337098167766401,"employmentChangePercent":-7.3908932655913695,"centralPerWorker":4460.087572118037,"demand":1113.1342246655288,"unamplifiedDemand":1113.1342246655288,"plannedBudget":1095.513206213837,"paidBenefits":1095.513206213837,"expenditure":1101.8532059901022,"revenue":1087.7914572477966,"baselineRevenue":1087.7914572477966,"reserve":310.99519897714987,"scenarioReserve":310.99519897714987,"baselineReserve":310.99519897714987,"months":3.4065699678999097,"shortfall":0,"healthDelta":0,"workingDemandShare":0.40491903064396123,"demandRatio":1.0160847156855288,"careVolumeRatio":1.0871831700436119,"staffingRatio":0.868,"careLoadRatio":1.3254409407739607,"careUnmetShare":0.13079964766580457,"medicalPressure":0.04595633053008237,"pressure":0.04595633053008237,"expressionLevel":0,"retirement":65,"dependency":70.00888607629119,"multiplier":1,"policy":"law","careSystem":{"year":2033,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0871831700436119,"backlogIn":0.06329956654818591,"totalDemand":1.1504827365917978,"served":1,"unmet":0.15048273659179778,"backlogOut":0.07524136829589889,"unmetShare":0.13079964766580457,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":78.82275439750961,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1177.9447514219837,"backlogResourceBillion":64.8105267564549}},{"year":2034,"total":22132974,"children0to21":2994984,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1605669,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[67843,75759,78630,81485,83861,85834,87644,89370,97563,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"medium","eligible":5121538.379381443,"gross":50.83412783505155,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":1.7019961099187193,"ledger":{"gross":50.83412783505155,"incremental":[49.13213172513283,49.13213172513283],"household":[-49.13213172513283,-49.13213172513283],"central":[49.13213172513283,49.13213172513283],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7019961099187193,"centralOverlap":1.7019961099187193,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":49.13213172513283,"unassignedNeed":49.13213172513283,"cumulativeNeed":359.67433715753134,"budgetShare":0.012512639872951875,"supportEquivalent":0.8188688620855472,"nursingEquivalent":7.37719695572565,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":49.13213172513283,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1139.3337344623908,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":49.13213172513283,"residentPopulation":22132974,"perResident":2219.861267859115,"employed":10623164.999964865,"perWorker":[4624.999397570811,4624.999397570811],"existingPerWorker":109039.30405658562,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0943574276947436,"existingDemandRatio":1.3914024245939305,"employmentChangePercent":-8.62217638468511,"centralPerWorker":4624.999397570811,"demand":1158.3425184744472,"unamplifiedDemand":1158.3425184744472,"plannedBudget":1139.3337344623908,"paidBenefits":1139.3337344623908,"expenditure":1145.8639342319439,"revenue":1120.4252009652307,"baselineRevenue":1120.4252009652307,"reserve":285.5564657104366,"scenarioReserve":285.5564657104366,"baselineReserve":285.5564657104366,"months":3.0076153148771296,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3976512569074965,"demandRatio":1.0166841228667962,"careVolumeRatio":1.098385922621248,"staffingRatio":0.868,"careLoadRatio":1.3521051738676808,"careUnmetShare":0.14794074086455813,"medicalPressure":0.04766892247656061,"pressure":0.04766892247656061,"expressionLevel":0,"retirement":65,"dependency":70.59020751094158,"multiplier":1,"policy":"law","careSystem":{"year":2034,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.098385922621248,"backlogIn":0.07524136829589889,"totalDemand":1.173627290917147,"served":1,"unmet":0.17362729091714701,"backlogOut":0.08681364545857351,"unmetShare":0.14794074086455813,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":80.47112782215169,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1237.6910190791734,"backlogResourceBillion":79.34850060472628}},{"year":2035,"total":21971541,"children0to21":2871277,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1513777,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[65760,73404,76176,78841,81655,84022,85911,87681,89420,97608,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"medium","eligible":5233635.5298969075,"gross":51.94675463917525,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":1.7535234993074593,"ledger":{"gross":51.94675463917525,"incremental":[50.19323113986779,50.19323113986779],"household":[-50.19323113986779,-50.19323113986779],"central":[50.19323113986779,50.19323113986779],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7535234993074593,"centralOverlap":1.7535234993074593,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":50.19323113986779,"unassignedNeed":50.19323113986779,"cumulativeNeed":409.86756829739915,"budgetShare":0.012782873513947891,"supportEquivalent":0.8365538523311299,"nursingEquivalent":7.536521192172341,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":50.19323113986779,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.9070838408863,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":50.19323113986779,"residentPopulation":21971541,"perResident":2284.465670380962,"employed":10462500.006816262,"perWorker":[4797.441443934736,4797.441443934736],"existingPerWorker":115156.74820462834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1111626777313648,"existingDemandRatio":1.4472402148659012,"employmentChangePercent":-10.00417670239997,"centralPerWorker":4797.441443934736,"demand":1204.8274788758627,"unamplifiedDemand":1204.8274788758627,"plannedBudget":1184.9070838408863,"paidBenefits":1184.9070838408863,"expenditure":1191.633189603526,"revenue":1154.0379569941877,"baselineRevenue":1154.0379569941877,"reserve":247.96123310109817,"scenarioReserve":247.96123310109817,"baselineReserve":247.96123310109817,"months":2.511196732462732,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3902162807337346,"demandRatio":1.0168117781610386,"careVolumeRatio":1.109189116393812,"staffingRatio":0.868,"careLoadRatio":1.3778833661893841,"careUnmetShare":0.16388152946136483,"medicalPressure":0.04803365188868179,"pressure":0.04803365188868179,"expressionLevel":0,"retirement":65,"dependency":71.62960133482063,"multiplier":1,"policy":"law","careSystem":{"year":2035,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.109189116393812,"backlogIn":0.08681364545857351,"totalDemand":1.1960027618523854,"served":1,"unmet":0.1960027618523854,"backlogOut":0.0980013809261927,"unmetShare":0.16388152946136483,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":82.26441061939612,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1299.1265159327138,"backlogResourceBillion":94.29903705685119}},{"year":2036,"total":21802641,"children0to21":2729125,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1423983,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[63860,71182,73823,76393,79016,81820,84102,85950,87735,89476,97656,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"medium","eligible":5333416.668041238,"gross":52.9371381443299,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":1.8039497135533307,"ledger":{"gross":52.9371381443299,"incremental":[51.13318843077657,51.13318843077657],"household":[-51.13318843077657,-51.13318843077657],"central":[51.13318843077657,51.13318843077657],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8039497135533307,"centralOverlap":1.8039497135533307,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":51.13318843077657,"unassignedNeed":51.13318843077657,"cumulativeNeed":461.0007567281757,"budgetShare":0.013022255496046598,"supportEquivalent":0.8522198071796095,"nursingEquivalent":7.677655920537022,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":51.13318843077657,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1232.3033671945218,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":51.13318843077657,"residentPopulation":21802641,"perResident":2345.274979796098,"employed":10310507.901250148,"perWorker":[4959.327796507161,4959.327796507161],"existingPerWorker":121508.7810036741,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.127542855762594,"existingDemandRatio":1.5048855815131,"employmentChangePercent":-11.31157499785962,"centralPerWorker":4959.327796507161,"demand":1252.8172466096557,"unamplifiedDemand":1252.8172466096557,"plannedBudget":1232.3033671945218,"paidBenefits":1232.3033671945218,"expenditure":1239.2312561300407,"revenue":1188.6590957040132,"baselineRevenue":1188.6590957040132,"reserve":197.38907267507065,"scenarioReserve":197.38907267507065,"baselineReserve":197.38907267507065,"months":1.9221475288941154,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3837679604475245,"demandRatio":1.016646777052826,"careVolumeRatio":1.119776203819717,"staffingRatio":0.868,"careLoadRatio":1.4029695676796197,"careUnmetShare":0.1788319866236898,"medicalPressure":0.0475622201509315,"pressure":0.0475622201509315,"expressionLevel":0,"retirement":65,"dependency":72.2863213013027,"multiplier":1,"policy":"law","careSystem":{"year":2036,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.119776203819717,"backlogIn":0.0980013809261927,"totalDemand":1.2177775847459098,"served":1,"unmet":0.2177775847459098,"backlogOut":0.10888879237295492,"unmetShare":0.1788319866236898,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":84.01199251160756,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1362.4622094130125,"backlogResourceBillion":109.64496280335663}},{"year":2037,"total":21626302,"children0to21":2583521,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1351527,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[62180,69159,71607,74045,76574,79188,81905,84146,86006,87792,89532,97700,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"medium","eligible":5420361.632989692,"gross":53.800115463917535,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":1.843730230487779,"ledger":{"gross":53.800115463917535,"incremental":[51.95638523342976,51.95638523342976],"household":[-51.95638523342976,-51.95638523342976],"central":[51.95638523342976,51.95638523342976],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.843730230487779,"centralOverlap":1.843730230487779,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":51.95638523342976,"unassignedNeed":51.95638523342976,"cumulativeNeed":512.9571419616054,"budgetShare":0.013231901704637538,"supportEquivalent":0.8659397538904959,"nursingEquivalent":7.801259044058522,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":51.95638523342976,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.5955018823026,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":51.95638523342976,"residentPopulation":21626302,"perResident":2402.4627619382063,"employed":10180867.93743653,"perWorker":[5103.335545919281,5103.335545919281],"existingPerWorker":127759.69621004112,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1419006311426145,"existingDemandRatio":1.5624079217314584,"employmentChangePercent":-12.426705728380682,"centralPerWorker":5103.335545919281,"demand":1300.704594841439,"unamplifiedDemand":1300.704594841439,"plannedBudget":1281.5955018823026,"paidBenefits":1281.5955018823026,"expenditure":1288.731227485887,"revenue":1224.3188685751336,"baselineRevenue":1224.3188685751336,"reserve":132.97671376431708,"scenarioReserve":132.97671376431708,"baselineReserve":132.97671376431708,"months":1.2451046861729314,"shortfall":0,"healthDelta":0,"workingDemandShare":0.37822252557498287,"demandRatio":1.01491039328015,"careVolumeRatio":1.1287167253852588,"staffingRatio":0.868,"careLoadRatio":1.4258128084772048,"careUnmetShare":0.19198808857010427,"medicalPressure":0.04260112365757138,"pressure":0.04260112365757138,"expressionLevel":0,"retirement":65,"dependency":72.74070557194818,"multiplier":1,"policy":"law","careSystem":{"year":2037,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1287167253852588,"backlogIn":0.10888879237295492,"totalDemand":1.2376055177582137,"served":1,"unmet":0.2376055177582137,"backlogOut":0.11880275887910685,"unmetShare":0.19198808857010427,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":85.49157108669327,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1426.1852840000897,"backlogResourceBillion":125.48068915865082}},{"year":2038,"total":21442612,"children0to21":2442069,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1280813,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[60723,67371,69587,71836,74234,76750,79277,81952,84205,86066,87850,89584,97736,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"medium","eligible":5502435.698969072,"gross":54.61474639175257,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":1.8869219801322479,"ledger":{"gross":54.61474639175257,"incremental":[52.72782441162032,52.72782441162032],"household":[-52.72782441162032,-52.72782441162032],"central":[52.72782441162032,52.72782441162032],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8869219801322479,"centralOverlap":1.8869219801322479,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":52.72782441162032,"unassignedNeed":52.72782441162032,"cumulativeNeed":565.6849663732257,"budgetShare":0.013428366630576153,"supportEquivalent":0.8787970735270053,"nursingEquivalent":7.917090752495543,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":52.72782441162032,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.8593219575948,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":52.72782441162032,"residentPopulation":21442612,"perResident":2459.020590011157,"employed":10027871.436815998,"perWorker":[5258.127284922812,5258.127284922812],"existingPerWorker":134615.351542535,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1593227532471904,"existingDemandRatio":1.62150803446286,"employmentChangePercent":-13.742743580330618,"centralPerWorker":5258.127284922812,"demand":1349.905438690331,"unamplifiedDemand":1349.905438690331,"plannedBudget":1332.8593219575948,"paidBenefits":1332.8593219575948,"expenditure":1340.209119329287,"revenue":1261.0484346323879,"baselineRevenue":1261.0484346323879,"reserve":53.81602906741804,"scenarioReserve":53.81602906741804,"baselineReserve":53.81602906741804,"months":0.4845165113603508,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3727576949587811,"demandRatio":1.0127891341958732,"careVolumeRatio":1.1372931109435036,"staffingRatio":0.868,"careLoadRatio":1.447115057399321,"careUnmetShare":0.20388242328889844,"medicalPressure":0.036540383416780696,"pressure":0.036540383416780696,"expressionLevel":0,"retirement":65,"dependency":73.22456952596457,"multiplier":1,"policy":"law","careSystem":{"year":2038,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1372931109435036,"backlogIn":0.11880275887910685,"totalDemand":1.2560958698226106,"served":1,"unmet":0.25609586982261057,"backlogOut":0.12804793491130528,"unmetShare":0.20388242328889844,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":87.17868967601282,"severeStreak":2,"firstCriticalYear":2038,"requiredResourceBillion":1490.9178908006552,"backlogResourceBillion":141.01245211032412}},{"year":2039,"total":21251692,"children0to21":2311914,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1207239,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[59497,65822,67804,69823,72031,74416,76846,79329,82015,84268,86125,87903,89626,97768,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"medium","eligible":5580140.746391753,"gross":55.386012371134015,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":1.9279256902486508,"ledger":{"gross":55.386012371134015,"incremental":[53.458086680885366,53.458086680885366],"household":[-53.458086680885366,-53.458086680885366],"central":[53.458086680885366,53.458086680885366],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9279256902486508,"centralOverlap":1.9279256902486508,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":53.458086680885366,"unassignedNeed":53.458086680885366,"cumulativeNeed":619.1430530541111,"budgetShare":0.013614344899120197,"supportEquivalent":0.8909681113480894,"nursingEquivalent":8.02673974187468,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":53.458086680885366,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1345.1256254459347,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":53.458086680885366,"residentPopulation":21251692,"perResident":2515.474376387789,"employed":9884209.669858146,"perWorker":[5408.433093432403,5408.433093432403],"existingPerWorker":141611.81781967485,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1761728971402148,"existingDemandRatio":1.681346425296601,"employmentChangePercent":-14.97848637462802,"centralPerWorker":5408.433093432403,"demand":1399.7208990594204,"unamplifiedDemand":1399.7208990594204,"plannedBudget":1386.1736948358987,"paidBenefits":1386.1736948358987,"expenditure":1393.7439861287414,"revenue":1298.8798876713595,"baselineRevenue":1298.8798876713595,"reserve":-41.04806938996397,"scenarioReserve":-41.04806938996397,"baselineReserve":-41.04806938996397,"months":0,"shortfall":41.04806938996397,"healthDelta":0,"workingDemandShare":0.367310148041206,"demandRatio":1.009773092848314,"careVolumeRatio":1.1449151012984593,"staffingRatio":0.868,"careLoadRatio":1.5119044090096498,"careUnmetShare":0.23799829813741818,"medicalPressure":0.02792312242375417,"pressure":0.02792312242375417,"expressionLevel":0,"retirement":65,"dependency":73.84900669359462,"multiplier":1,"policy":"law","careSystem":{"year":2039,"enabled":true,"attritionRetention":0.97,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.97,"initialCapacity":1,"unconstrainedCapacity":0.97,"staffCapacity":0.97,"resourceCapacity":1,"availableCapacity":0.97,"safeStaffing":0.8419599999999999,"freshDemand":1.1449151012984593,"backlogIn":0.12804793491130528,"totalDemand":1.2729630362097646,"served":0.97,"unmet":0.3029630362097646,"backlogOut":0.1514815181048823,"unmetShare":0.23799829813741818,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":3.0000000000000027,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":88.7586283404023,"severeStreak":3,"firstCriticalYear":2038,"requiredResourceBillion":1556.2664545975438,"backlogResourceBillion":156.54555553812358}},{"year":2040,"total":21053737,"children0to21":2194503,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1158403,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[58522,64520,66259,68047,70023,72219,74515,76902,79396,82081,84330,86181,87947,89664,97797,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"medium","eligible":5657073.86185567,"gross":56.14961649484536,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":1.9660872085718843,"ledger":{"gross":56.14961649484536,"incremental":[54.183529286273476,54.183529286273476],"household":[-54.183529286273476,-54.183529286273476],"central":[54.183529286273476,54.183529286273476],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9660872085718843,"centralOverlap":1.9660872085718843,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":54.183529286273476,"unassignedNeed":54.183529286273476,"cumulativeNeed":673.3265823403846,"budgetShare":0.013799095728180482,"supportEquivalent":0.9030588214378913,"nursingEquivalent":8.13566505799902,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":54.183529286273476,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1330.0488842698721,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":54.183529286273476,"residentPopulation":21053737,"perResident":2573.582508714414,"employed":9734160.882846357,"perWorker":[5566.327692585837,5566.327692585837],"existingPerWorker":148983.86625953604,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1943032032504242,"existingDemandRatio":1.7420215292718189,"employmentChangePercent":-16.269168727137895,"centralPerWorker":5566.327692585836,"demand":1450.2329231187891,"unamplifiedDemand":1450.2329231187891,"plannedBudget":1441.6206426293347,"paidBenefits":1441.6206426293347,"expenditure":1449.4180426609628,"revenue":1337.8462843015002,"baselineRevenue":1337.8462843015002,"reserve":-152.6198277494266,"scenarioReserve":-152.6198277494266,"baselineReserve":-152.6198277494266,"months":0,"shortfall":152.6198277494266,"healthDelta":0,"workingDemandShare":0.3616558614074804,"demandRatio":1.0059740268936124,"careVolumeRatio":1.1516814511209799,"staffingRatio":0.868,"careLoadRatio":1.5956422853619687,"careUnmetShare":0.2779874641780704,"medicalPressure":0.01706864826746392,"pressure":0.01706864826746392,"expressionLevel":0,"retirement":65,"dependency":74.7039625368421,"multiplier":1,"policy":"law","careSystem":{"year":2040,"enabled":true,"attritionRetention":0.9409,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9409,"initialCapacity":1,"unconstrainedCapacity":0.9409,"staffCapacity":0.9409,"resourceCapacity":1,"availableCapacity":0.9409,"safeStaffing":0.8167011999999999,"freshDemand":1.1516814511209799,"backlogIn":0.1514815181048823,"totalDemand":1.3031629692258622,"served":0.9409,"unmet":0.3622629692258622,"backlogOut":0.1811314846129311,"unmetShare":0.2779874641780704,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":5.910000000000004,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":90.37915720185568,"severeStreak":4,"firstCriticalYear":2038,"requiredResourceBillion":1640.9831384547122,"backlogResourceBillion":190.75021533592303}},{"year":2041,"total":20849554,"children0to21":2081085,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1125020,"workingAge15to64":12778914,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":956065,"age15to29":2579169,"age30to44":3490988,"age45to64":6708757,"ages":[57811,63485,64962,66508,68254,70216,72323,74576,76973,79466,82146,84388,86227,87987,89698,97828,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"medium","eligible":5771308.989690722,"gross":57.28346391752577,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":1.9988140283702436,"ledger":{"gross":57.28346391752577,"incremental":[55.28464988915553,55.28464988915553],"household":[-55.28464988915553,-55.28464988915553],"central":[55.28464988915553,55.28464988915553],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9988140283702436,"centralOverlap":1.9988140283702436,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":55.28464988915553,"unassignedNeed":55.28464988915553,"cumulativeNeed":728.6112322295401,"budgetShare":0.014079521695399463,"supportEquivalent":0.9214108314859255,"nursingEquivalent":8.300998481855185,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":55.28464988915553,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1369.9503507979682,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":55.28464988915553,"residentPopulation":20849554,"perResident":2651.5986811591047,"employed":9565756.460804006,"perWorker":[5779.433138998066,5779.433138998066],"existingPerWorker":156996.3513915088,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2153288211940585,"existingDemandRatio":1.8039505857609384,"employmentChangePercent":-17.717741687595158,"centralPerWorker":5779.433138998066,"demand":1501.7888626459812,"unamplifiedDemand":1501.7888626459812,"plannedBudget":1499.285468334508,"paidBenefits":1499.285468334508,"expenditure":1507.316790367085,"revenue":1377.9816728305452,"baselineRevenue":1377.9816728305452,"reserve":-281.95494528596646,"scenarioReserve":-281.95494528596646,"baselineReserve":-281.95494528596646,"months":0,"shortfall":281.95494528596646,"healthDelta":0,"workingDemandShare":0.3531568638046963,"demandRatio":1.0016697249218682,"careVolumeRatio":1.1578872359839651,"staffingRatio":0.868,"careLoadRatio":1.6902530212009603,"careUnmetShare":0.31840161309084875,"medicalPressure":0.004770642633909234,"pressure":0.004770642633909234,"expressionLevel":0,"retirement":65,"dependency":76.34965988316353,"multiplier":1,"policy":"law","careSystem":{"year":2041,"enabled":true,"attritionRetention":0.912673,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.912673,"initialCapacity":1,"unconstrainedCapacity":0.912673,"staffCapacity":0.912673,"resourceCapacity":1,"availableCapacity":0.912673,"safeStaffing":0.7922001639999999,"freshDemand":1.1578872359839651,"backlogIn":0.1811314846129311,"totalDemand":1.3390187205968962,"served":0.912673,"unmet":0.42634572059689624,"backlogOut":0.21317286029844812,"unmetShare":0.31840161309084875,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":8.732700000000005,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":92.21595537048837,"severeStreak":5,"firstCriticalYear":2038,"requiredResourceBillion":1736.71782447625,"backlogResourceBillion":234.92896183026838}},{"year":2042,"total":20639359,"children0to21":1980724,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":1099235,"workingAge15to64":12493056,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":881489,"age15to29":2434014,"age30to44":3408131,"age45to64":6650911,"ages":[57298,62736,63933,65217,66720,68453,70325,72387,74651,77045,79535,82207,84436,86269,88023,89732,97866,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"medium","eligible":5855604.956701031,"gross":58.120148453608245,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":2.025972080440287,"ledger":{"gross":58.120148453608245,"incremental":[56.094176373167954,56.094176373167954],"household":[-56.094176373167954,-56.094176373167954],"central":[56.094176373167954,56.094176373167954],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.025972080440287,"centralOverlap":2.025972080440287,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":56.094176373167954,"unassignedNeed":56.094176373167954,"cumulativeNeed":784.7054086027081,"budgetShare":0.014285686439456007,"supportEquivalent":0.9349029395527992,"nursingEquivalent":8.422549004980173,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":56.094176373167954,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1411.0488613219072,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":56.094176373167954,"residentPopulation":20639359,"perResident":2717.825508687937,"employed":9399160.411628118,"perWorker":[5967.998620788658,5967.998620788658],"existingPerWorker":165208.1798252431,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2368699984049545,"existingDemandRatio":1.8652470672559331,"employmentChangePercent":-19.150759474352018,"centralPerWorker":5967.998620788657,"demand":1552.8181834905643,"unamplifiedDemand":1552.8181834905643,"plannedBudget":1559.2568870678883,"paidBenefits":1559.2568870678883,"expenditure":1567.5291487614427,"revenue":1419.3211230154616,"baselineRevenue":1419.3211230154616,"reserve":-430.16297103194745,"scenarioReserve":-430.16297103194745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":430.16297103194745,"healthDelta":0,"workingDemandShare":0.34666916539599507,"demandRatio":0.9958706588819808,"careVolumeRatio":1.1623603057911738,"staffingRatio":0.868,"careLoadRatio":1.7900468762821076,"careUnmetShare":0.35640024404739123,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":77.74826601784238,"multiplier":1,"policy":"law","careSystem":{"year":2042,"enabled":true,"attritionRetention":0.8852928099999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8852928099999999,"initialCapacity":1,"unconstrainedCapacity":0.8852928099999999,"staffCapacity":0.8852928099999999,"resourceCapacity":1,"availableCapacity":0.8852928099999999,"safeStaffing":0.7684341590799999,"freshDemand":1.1623603057911738,"backlogIn":0.21317286029844812,"totalDemand":1.375533166089622,"served":0.8852928099999999,"unmet":0.490240356089622,"backlogOut":0.245120178044811,"unmetShare":0.35640024404739123,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":11.470719000000006,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":95.74084376478847,"severeStreak":6,"firstCriticalYear":2038,"requiredResourceBillion":1837.5996682409511,"backlogResourceBillion":284.78148475038677}},{"year":2043,"total":20423431,"children0to21":1884117,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":1074804,"workingAge15to64":12188114,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":809313,"age15to29":2326203,"age30to44":3340389,"age45to64":6521522,"ages":[56952,62199,63189,64194,65434,66924,68565,70393,72465,74727,77118,79599,82259,84479,86307,88058,89775,97913,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"medium","eligible":5949869.564948454,"gross":59.05577731958763,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":2.051076915383478,"ledger":{"gross":59.05577731958763,"incremental":[57.00470040420415,57.00470040420415],"household":[-57.00470040420415,-57.00470040420415],"central":[57.00470040420415,57.00470040420415],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.051076915383478,"centralOverlap":2.051076915383478,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":57.00470040420415,"unassignedNeed":57.00470040420415,"cumulativeNeed":841.7101090069123,"budgetShare":0.014517572557480811,"supportEquivalent":0.9500783400700692,"nursingEquivalent":8.559264324955578,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":57.00470040420415,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1453.3803271615645,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":57.00470040420415,"residentPopulation":20423431,"perResident":2791.142213284543,"employed":9219894.398226893,"perWorker":[6182.793201532428,6182.793201532428],"existingPerWorker":174051.56798709938,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2609189456198246,"existingDemandRatio":1.9276121041283663,"employmentChangePercent":-20.692761142673277,"centralPerWorker":6182.793201532428,"demand":1604.7370766868648,"unamplifiedDemand":1604.7370766868648,"plannedBudget":1621.627162550604,"paidBenefits":1621.627162550604,"expenditure":1630.147592094965,"revenue":1461.9007567059255,"baselineRevenue":1461.9007567059255,"reserve":-598.4098064209869,"scenarioReserve":-598.4098064209869,"baselineReserve":-598.4098064209869,"months":0,"shortfall":598.4098064209869,"healthDelta":0,"workingDemandShare":0.33899278263381866,"demandRatio":0.9895844826395401,"careVolumeRatio":1.1662370242071045,"staffingRatio":0.868,"careLoadRatio":1.893470517687511,"careUnmetShare":0.39155443828831427,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":79.48666999273473,"multiplier":1,"policy":"law","careSystem":{"year":2043,"enabled":true,"attritionRetention":0.8587340256999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8587340256999999,"initialCapacity":1,"unconstrainedCapacity":0.8587340256999999,"staffCapacity":0.8587340256999999,"resourceCapacity":1,"availableCapacity":0.8587340256999999,"safeStaffing":0.7453811343075999,"freshDemand":1.1662370242071045,"backlogIn":0.245120178044811,"totalDemand":1.4113572022519154,"served":0.8587340256999999,"unmet":0.5526231765519155,"backlogOut":0.27631158827595775,"unmetShare":0.39155443828831427,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":14.12659743000001,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":7,"firstCriticalYear":2038,"requiredResourceBillion":1942.021376351442,"backlogResourceBillion":337.28429966457725}},{"year":2044,"total":20202144,"children0to21":1806392,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":1051948,"workingAge15to64":11871795,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":754444,"age15to29":2200372,"age30to44":3273974,"age45to64":6397449,"ages":[56772,61841,62659,63456,64417,65644,67040,68636,70475,72545,74803,77185,79652,82305,84518,86346,88101,89828,97966,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"medium","eligible":6047825.985567011,"gross":60.02804948453609,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":2.0744791467627466,"ledger":{"gross":60.02804948453609,"incremental":[57.95357033777334,57.95357033777334],"household":[-57.95357033777334,-57.95357033777334],"central":[57.95357033777334,57.95357033777334],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0744791467627466,"centralOverlap":2.0744791467627466,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":57.95357033777334,"unassignedNeed":57.95357033777334,"cumulativeNeed":899.6636793446856,"budgetShare":0.014759224351289499,"supportEquivalent":0.965892838962889,"nursingEquivalent":8.701737287953955,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":57.95357033777334,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1496.9817369764116,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":57.95357033777334,"residentPopulation":20202144,"perResident":2868.6841524232946,"employed":9040824.290542193,"perWorker":[6410.208679578019,6410.208679578019],"existingPerWorker":183299.1490103953,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.285893758105676,"existingDemandRatio":1.9906010796503242,"employmentChangePercent":-22.23307767873782,"centralPerWorker":6410.208679578019,"demand":1657.175398808895,"unamplifiedDemand":1657.175398808895,"plannedBudget":1686.4922490526283,"paidBenefits":1686.4922490526283,"expenditure":1695.26829148332,"revenue":1505.7577794071033,"baselineRevenue":1505.7577794071033,"reserve":-787.9203184972037,"scenarioReserve":-787.9203184972037,"baselineReserve":-787.9203184972037,"months":0,"shortfall":787.9203184972037,"healthDelta":0,"workingDemandShare":0.33062644676722014,"demandRatio":0.9826166706308898,"careVolumeRatio":1.1692683401017503,"staffingRatio":0.868,"careLoadRatio":1.9993645094610022,"careUnmetShare":0.42378004247485856,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":81.71724541214898,"multiplier":1,"policy":"law","careSystem":{"year":2044,"enabled":true,"attritionRetention":0.8329720049289999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8329720049289999,"initialCapacity":1,"unconstrainedCapacity":0.8329720049289999,"staffCapacity":0.8329720049289999,"resourceCapacity":1,"availableCapacity":0.8329720049289999,"safeStaffing":0.7230197002783719,"freshDemand":1.1692683401017503,"backlogIn":0.27631158827595775,"totalDemand":1.445579928377708,"served":0.8329720049289999,"unmet":0.6126079234487081,"backlogOut":0.30630396172435403,"unmetShare":0.42378004247485856,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":16.702799507100007,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":8,"firstCriticalYear":2038,"requiredResourceBillion":2048.785049726907,"backlogResourceBillion":391.6096509180118}},{"year":2045,"total":19975846,"children0to21":1731893,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":1030853,"workingAge15to64":11562376,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":701040,"age15to29":2071084,"age30to44":3186875,"age45to64":6304417,"ages":[56699,61660,62306,62931,63683,64631,65765,67115,68722,70558,72624,74873,77241,79699,82346,84558,86391,88155,89887,98023,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"medium","eligible":6134421.960824742,"gross":60.887562886597934,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":2.0978535098244464,"ledger":{"gross":60.887562886597934,"incremental":[58.78970937677349,58.78970937677349],"household":[-58.78970937677349,-58.78970937677349],"central":[58.78970937677349,58.78970937677349],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0978535098244464,"centralOverlap":2.0978535098244464,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":58.78970937677349,"unassignedNeed":58.78970937677349,"cumulativeNeed":958.4533887214591,"budgetShare":0.014972166601327736,"supportEquivalent":0.9798284896128915,"nursingEquivalent":8.82728369020623,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":58.78970937677349,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1541.8911890857041,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":58.78970937677349,"residentPopulation":19975846,"perResident":2943.0397779785394,"employed":8857376.782536855,"perWorker":[6637.3725336696625,6637.3725336696625],"existingPerWorker":193067.4412635024,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3125262488843443,"existingDemandRatio":2.0541394254788514,"employmentChangePercent":-23.811047523810945,"centralPerWorker":6637.3725336696625,"demand":1710.071071711144,"unamplifiedDemand":1710.071071711144,"plannedBudget":1753.9519390147334,"paidBenefits":1753.9519390147334,"expenditure":1762.9912627183458,"revenue":1550.9305127893165,"baselineRevenue":1550.9305127893165,"reserve":-999.981068426233,"scenarioReserve":-999.981068426233,"baselineReserve":-999.981068426233,"months":0,"shortfall":999.981068426233,"healthDelta":0,"workingDemandShare":0.32288277532690646,"demandRatio":0.9749817162446087,"careVolumeRatio":1.1714470114740638,"staffingRatio":0.868,"careLoadRatio":2.1070720631238826,"careUnmetShare":0.45323477403479806,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":83.9170245722994,"multiplier":1,"policy":"law","careSystem":{"year":2045,"enabled":true,"attritionRetention":0.8079828447811299,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8079828447811299,"initialCapacity":1,"unconstrainedCapacity":0.8079828447811299,"staffCapacity":0.8079828447811299,"resourceCapacity":1,"availableCapacity":0.8079828447811299,"safeStaffing":0.7013291092700208,"freshDemand":1.1714470114740638,"backlogIn":0.30630396172435403,"totalDemand":1.4777509731984177,"served":0.8079828447811299,"unmet":0.6697681284172878,"backlogOut":0.3348840642086439,"unmetShare":0.45323477403479806,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":19.20171552188701,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":9,"firstCriticalYear":2038,"requiredResourceBillion":2157.2116926396325,"backlogResourceBillion":447.1406209284887}},{"year":2046,"total":19744910,"children0to21":1655837,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":1011958,"workingAge15to64":11246979,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":643879,"age15to29":1945287,"age30to44":3141853,"age45to64":6159839,"ages":[56666,61594,62131,62583,63163,63903,64756,65845,67205,68810,70640,72697,74932,77290,79743,82387,84606,86446,88214,89950,98070,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"medium","eligible":6220303.338144329,"gross":61.73998350515463,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":2.1376298841711474,"ledger":{"gross":61.73998350515463,"incremental":[59.602353620983486,59.602353620983486],"household":[-59.602353620983486,-59.602353620983486],"central":[59.602353620983486,59.602353620983486],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.1376298841711474,"centralOverlap":2.1376298841711474,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":59.602353620983486,"unassignedNeed":59.602353620983486,"cumulativeNeed":1018.0557423424426,"budgetShare":0.015179125355519657,"supportEquivalent":0.9933725603497248,"nursingEquivalent":8.949302345493015,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":59.602353620983486,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1588.1479247582752,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":59.602353620983486,"residentPopulation":19744910,"perResident":3018.618652654455,"employed":8680670.77145024,"perWorker":[6866.100004277203,6866.100004277203],"existingPerWorker":203162.93477376632,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3392443774706313,"existingDemandRatio":2.118427086765988,"employmentChangePercent":-25.331028688830216,"centralPerWorker":6866.100004277203,"demand":1763.5905497326848,"unamplifiedDemand":1763.5905497326848,"plannedBudget":1824.1100165753228,"paidBenefits":1824.1100165753228,"expenditure":1833.4205199900437,"revenue":1597.458428172996,"baselineRevenue":1597.458428172996,"reserve":-1235.9431602432805,"scenarioReserve":-1235.9431602432805,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1235.9431602432805,"healthDelta":0,"workingDemandShare":0.314497453365453,"demandRatio":0.966822468879229,"careVolumeRatio":1.1729217149539177,"staffingRatio":0.868,"careLoadRatio":2.216418692799176,"careUnmetShare":0.480209341104271,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":86.21827578726976,"multiplier":1,"policy":"law","careSystem":{"year":2046,"enabled":true,"attritionRetention":0.783743359437696,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.783743359437696,"initialCapacity":1,"unconstrainedCapacity":0.783743359437696,"staffCapacity":0.783743359437696,"resourceCapacity":1,"availableCapacity":0.783743359437696,"safeStaffing":0.6802892359919201,"freshDemand":1.1729217149539177,"backlogIn":0.3348840642086439,"totalDemand":1.5078057791625616,"served":0.783743359437696,"unmet":0.7240624197248656,"backlogOut":0.36203120986243287,"unmetShare":0.480209341104271,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":21.6256640562304,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":10,"firstCriticalYear":2038,"requiredResourceBillion":2267.11807707294,"backlogResourceBillion":503.5275273402554}},{"year":2047,"total":19509720,"children0to21":1605429,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":995649,"workingAge15to64":10939035,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":609780,"age15to29":1829401,"age30to44":3094818,"age45to64":6014816,"ages":[56589,61573,62071,62415,62820,63387,64032,64839,65938,67296,68896,70715,72758,74985,77335,79787,82436,84664,86510,88279,90002,98102,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"medium","eligible":6294308.263917526,"gross":62.47452371134021,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":2.164759691324736,"ledger":{"gross":62.47452371134021,"incremental":[60.30976402001548,60.30976402001548],"household":[-60.30976402001548,-60.30976402001548],"central":[60.30976402001548,60.30976402001548],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.164759691324736,"centralOverlap":2.164759691324736,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":60.30976402001548,"unassignedNeed":60.30976402001548,"cumulativeNeed":1078.365506362458,"budgetShare":0.015359283863906555,"supportEquivalent":1.0051627336669247,"nursingEquivalent":9.055520123125447,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":60.30976402001548,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1635.7923625010235,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":60.30976402001548,"residentPopulation":19509720,"perResident":3091.267533312394,"employed":8494891.679037282,"perWorker":[7099.533025105075,7099.533025105075],"existingPerWorker":213830.0881638235,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3685329916597468,"existingDemandRatio":2.181938062066874,"employmentChangePercent":-26.9290542431712,"centralPerWorker":7099.533025105075,"demand":1816.4634366706725,"unamplifiedDemand":1816.4634366706725,"plannedBudget":1897.0744172383359,"paidBenefits":1897.0744172383359,"expenditure":1906.6642357554983,"revenue":1645.382181018186,"baselineRevenue":1645.382181018186,"reserve":-1497.225214980593,"scenarioReserve":-1497.225214980593,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1497.225214980593,"healthDelta":0,"workingDemandShare":0.30677799254430566,"demandRatio":0.9575077393721788,"careVolumeRatio":1.1728992253424715,"staffingRatio":0.868,"careLoadRatio":2.326073127135756,"careUnmetShare":0.5047130207219596,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":88.87828793073653,"multiplier":1,"policy":"law","careSystem":{"year":2047,"enabled":true,"attritionRetention":0.7602310586545651,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7602310586545651,"initialCapacity":1,"unconstrainedCapacity":0.7602310586545651,"staffCapacity":0.7602310586545651,"resourceCapacity":1,"availableCapacity":0.7602310586545651,"safeStaffing":0.6598805589121625,"freshDemand":1.1728992253424715,"backlogIn":0.36203120986243287,"totalDemand":1.5349304352049042,"served":0.7602310586545651,"unmet":0.7746993765503392,"backlogOut":0.3873496882751696,"unmetShare":0.5047130207219596,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":23.976894134543492,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":11,"firstCriticalYear":2038,"requiredResourceBillion":2377.1394448390133,"backlogResourceBillion":560.676008168341}},{"year":2048,"total":19270638,"children0to21":1571043,"workingAge22to64":10060325,"seniors65plus":7639270,"children0to14":981647,"workingAge15to64":10649721,"workingAge22to59":8521913,"age60to64":1538412,"age15to21":589396,"age15to29":1724788,"age30to44":3052611,"age45to64":5872322,"ages":[56424,61505,62057,62360,62658,63049,63519,64118,64937,66033,67385,68975,70779,72814,75034,77380,79839,82498,84729,86577,88334,90039,98132,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"medium","eligible":6347682.082474227,"gross":63.004288659793815,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":2.19670695142893,"ledger":{"gross":63.004288659793815,"incremental":[60.807581708364886,60.807581708364886],"household":[-60.807581708364886,-60.807581708364886],"central":[60.807581708364886,60.807581708364886],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.19670695142893,"centralOverlap":2.19670695142893,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":60.807581708364886,"unassignedNeed":60.807581708364886,"cumulativeNeed":1139.173088070823,"budgetShare":0.015486064714604208,"supportEquivalent":1.0134596951394148,"nursingEquivalent":9.130267523778512,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":60.807581708364886,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1684.8661333760542,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":60.807581708364886,"residentPopulation":19270638,"perResident":3155.452440566051,"employed":8309560.035450573,"perWorker":[7317.785953641972,7317.785953641972],"existingPerWorker":225014.33900868343,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.399055963702175,"existingDemandRatio":2.245970160756616,"employmentChangePercent":-28.523230953978075,"centralPerWorker":7317.785953641971,"demand":1869.7701588298828,"unamplifiedDemand":1869.7701588298828,"plannedBudget":1972.9573939278691,"paidBenefits":1972.9573939278691,"expenditure":1982.8349070005465,"revenue":1694.7436464487316,"baselineRevenue":1694.7436464487316,"reserve":-1785.3164755324078,"scenarioReserve":-1785.3164755324078,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1785.3164755324078,"healthDelta":0,"workingDemandShare":0.2997882227193118,"demandRatio":0.9476992075877748,"careVolumeRatio":1.172154984104932,"staffingRatio":0.868,"careLoadRatio":2.4364057312129375,"careUnmetShare":0.5271420855896005,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":91.5508495003889,"multiplier":1,"policy":"law","careSystem":{"year":2048,"enabled":true,"attritionRetention":0.7374241268949281,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7374241268949281,"initialCapacity":1,"unconstrainedCapacity":0.7374241268949281,"staffCapacity":0.7374241268949281,"resourceCapacity":1,"availableCapacity":0.7374241268949281,"safeStaffing":0.6400841421447976,"freshDemand":1.172154984104932,"backlogIn":0.3873496882751696,"totalDemand":1.5595046723801014,"served":0.7374241268949281,"unmet":0.8220805454851733,"backlogOut":0.41104027274258664,"unmetShare":0.5271420855896005,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":26.25758731050719,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":12,"firstCriticalYear":2038,"requiredResourceBillion":2487.6533722191234,"backlogResourceBillion":617.8832133892405}},{"year":2049,"total":19028036,"children0to21":1544504,"workingAge22to64":9795520,"seniors65plus":7688012,"children0to14":969720,"workingAge15to64":10370304,"workingAge22to59":8310410,"age60to64":1485110,"age15to21":574784,"age15to29":1622584,"age30to44":3014440,"age45to64":5733280,"ages":[56147,61343,61997,62351,62607,62891,63186,63610,64219,65036,66125,67467,69042,70836,72863,75082,77433,79902,82565,84798,86632,88372,90074,98173,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"medium","eligible":6388183.16701031,"gross":63.40628453608248,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":2.2308610810054943,"ledger":{"gross":63.40628453608248,"incremental":[61.17542345507699,61.17542345507699],"household":[-61.17542345507699,-61.17542345507699],"central":[61.17542345507699,61.17542345507699],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2308610810054943,"centralOverlap":2.2308610810054943,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":61.17542345507699,"unassignedNeed":61.17542345507699,"cumulativeNeed":1200.3485115259,"budgetShare":0.015579744169275453,"supportEquivalent":1.0195903909179498,"nursingEquivalent":9.185499017278827,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":61.17542345507699,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1735.412117377336,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":61.17542345507699,"residentPopulation":19028036,"perResident":3215.015120587169,"employed":8133847.670844436,"perWorker":[7521.092837078655,7521.092837078655],"existingPerWorker":236463.08053136792,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4292792284529527,"existingDemandRatio":2.3103359481330537,"employmentChangePercent":-30.03466501906721,"centralPerWorker":7521.092837078655,"demand":1923.354676820767,"unamplifiedDemand":1923.354676820767,"plannedBudget":2051.875689684984,"paidBenefits":2051.875689684984,"expenditure":2062.0495281498415,"revenue":1745.5859558421937,"baselineRevenue":1745.5859558421937,"reserve":-2101.780047840056,"scenarioReserve":-2101.780047840056,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2101.780047840056,"healthDelta":0,"workingDemandShare":0.29328225985302603,"demandRatio":0.9373641329685287,"careVolumeRatio":1.170628161019512,"staffingRatio":0.868,"careLoadRatio":2.547455727810962,"careUnmetShare":0.5477551503087846,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":94.2524337656398,"multiplier":1,"policy":"law","careSystem":{"year":2049,"enabled":true,"attritionRetention":0.7153014030880802,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7153014030880802,"initialCapacity":1,"unconstrainedCapacity":0.7153014030880802,"staffCapacity":0.7153014030880802,"resourceCapacity":1,"availableCapacity":0.7153014030880802,"safeStaffing":0.6208816178804536,"freshDemand":1.170628161019512,"backlogIn":0.41104027274258664,"totalDemand":1.5816684337620985,"served":0.7153014030880802,"unmet":0.8663670306740183,"backlogOut":0.4331835153370092,"unmetShare":0.5477551503087846,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":28.469859691191978,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":13,"firstCriticalYear":2038,"requiredResourceBillion":2598.698272051396,"backlogResourceBillion":675.3435952306296}},{"year":2050,"total":18782202,"children0to21":1519242,"workingAge22to64":9554091,"seniors65plus":7708869,"children0to14":959549,"workingAge15to64":10113784,"workingAge22to59":8075418,"age60to64":1478673,"age15to21":559693,"age15to29":1531718,"age30to44":2972777,"age45to64":5609289,"ages":[55685,61063,61843,62297,62604,62847,63031,63278,63714,64319,65131,66211,67536,69102,70888,72914,75138,77499,79972,82639,84857,86674,88410,90123,98228,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"medium","eligible":6405513.82886598,"gross":63.57830103092783,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":2.2607615261638987,"ledger":{"gross":63.57830103092783,"incremental":[61.317539504763936,61.317539504763936],"household":[-61.317539504763936,-61.317539504763936],"central":[61.317539504763936,61.317539504763936],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2607615261638987,"centralOverlap":2.2607615261638987,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":61.317539504763936,"unassignedNeed":61.317539504763936,"cumulativeNeed":1261.666051030664,"budgetShare":0.015615937326125385,"supportEquivalent":1.0219589917460656,"nursingEquivalent":9.206837763478068,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":61.317539504763936,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1787.474480898656,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":61.317539504763936,"residentPopulation":18782202,"perResident":3264.661912632179,"employed":7946768.207259557,"perWorker":[7716.034733308182,7716.034733308182],"existingPerWorker":248820.3055799356,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.462926716890796,"existingDemandRatio":2.3751559083522404,"employmentChangePercent":-31.643876042859386,"centralPerWorker":7716.034733308182,"demand":1977.31729370324,"unamplifiedDemand":1977.31729370324,"plannedBudget":2133.950717272384,"paidBenefits":2133.950717272384,"expenditure":2144.429770891187,"revenue":1797.9535345174595,"baselineRevenue":1797.9535345174595,"reserve":-2448.2562842137836,"scenarioReserve":-2448.2562842137836,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2448.2562842137836,"healthDelta":0,"workingDemandShare":0.2883377967375452,"demandRatio":0.9265993247635294,"careVolumeRatio":1.1684193203845776,"staffingRatio":0.868,"careLoadRatio":2.659342612975841,"careUnmetShare":0.5667825096707988,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":96.58805845579657,"multiplier":1,"policy":"law","careSystem":{"year":2050,"enabled":true,"attritionRetention":0.6938423609954378,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6938423609954378,"initialCapacity":1,"unconstrainedCapacity":0.6938423609954378,"staffCapacity":0.6938423609954378,"resourceCapacity":1,"availableCapacity":0.6938423609954378,"safeStaffing":0.60225516934404,"freshDemand":1.1684193203845776,"backlogIn":0.4331835153370092,"totalDemand":1.6016028357215868,"served":0.6938423609954378,"unmet":0.907760474726149,"backlogOut":0.4538802373630745,"unmetShare":0.5667825096707988,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":30.615763900456216,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2038,"requiredResourceBillion":2710.394230449806,"backlogResourceBillion":733.0769367465662}},{"year":2051,"total":18533499,"children0to21":1495091,"workingAge22to64":9346568,"seniors65plus":7691840,"children0to14":950747,"workingAge15to64":9890912,"workingAge22to59":7854373,"age60to64":1492195,"age15to21":544344,"age15to29":1442982,"age30to44":2928483,"age45to64":5519447,"ages":[55038,60589,61572,62150,62555,62849,62991,63127,63384,63819,64418,65219,66282,67599,69155,70941,72972,75207,77573,80048,82702,84901,86714,88461,90187,98304,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"medium","eligible":6391363.958762887,"gross":63.4378556701031,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":2.291085645069132,"ledger":{"gross":63.4378556701031,"incremental":[61.146770025033966,61.146770025033966],"household":[-61.146770025033966,-61.146770025033966],"central":[61.146770025033966,61.146770025033966],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.291085645069132,"centralOverlap":2.291085645069132,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":61.146770025033966,"unassignedNeed":61.146770025033966,"cumulativeNeed":1322.812821055698,"budgetShare":0.015572446907001979,"supportEquivalent":1.0191128337505662,"nursingEquivalent":9.18119670045555,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":61.146770025033966,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1841.0987153256158,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":61.146770025033966,"residentPopulation":18533499,"perResident":3299.2566608730476,"employed":7767004.769508395,"perWorker":[7872.631965552943,7872.631965552943],"existingPerWorker":261601.4317787483,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4967854235107168,"existingDemandRatio":2.4406721541570726,"employmentChangePercent":-33.190156431741855,"centralPerWorker":7872.631965552943,"demand":2031.859568335763,"unamplifiedDemand":2031.859568335763,"plannedBudget":2219.308745963279,"paidBenefits":2219.308745963279,"expenditure":2230.1021711906465,"revenue":1851.8921405529832,"baselineRevenue":1851.8921405529832,"reserve":-2826.466314851447,"scenarioReserve":-2826.466314851447,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2826.466314851447,"healthDelta":0,"workingDemandShare":0.2848562114276864,"demandRatio":0.9155371338176949,"careVolumeRatio":1.1656786135672688,"staffingRatio":0.868,"careLoadRatio":2.772327054903861,"careUnmetShare":0.5844380154639274,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":98.29202547929893,"multiplier":1,"policy":"law","careSystem":{"year":2051,"enabled":true,"attritionRetention":0.6730270901655747,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6730270901655747,"initialCapacity":1,"unconstrainedCapacity":0.6730270901655747,"staffCapacity":0.6730270901655747,"resourceCapacity":1,"availableCapacity":0.6730270901655747,"safeStaffing":0.5841875142637188,"freshDemand":1.1656786135672688,"backlogIn":0.4538802373630745,"totalDemand":1.6195588509303431,"served":0.6730270901655747,"unmet":0.9465317607647684,"backlogOut":0.4732658803823842,"unmetShare":0.5844380154639274,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":32.69729098344253,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2038,"requiredResourceBillion":2823.004651063534,"backlogResourceBillion":791.145082727771}},{"year":2052,"total":18282197,"children0to21":1471941,"workingAge22to64":9131857,"seniors65plus":7678399,"children0to14":942892,"workingAge15to64":9660906,"workingAge22to59":7630367,"age60to64":1501490,"age15to21":529049,"age15to29":1371436,"age30to44":2866378,"age45to64":5423092,"ages":[54219,59918,61109,61889,62415,62806,62997,63089,63237,63491,63921,64507,65292,66347,67655,69209,71001,73044,75282,77651,80113,82749,84943,86768,88527,90271,98407,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"medium","eligible":6380195.4577319585,"gross":63.327002061855666,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":2.3170069463973224,"ledger":{"gross":63.327002061855666,"incremental":[61.009995115458345,61.009995115458345],"household":[-61.009995115458345,-61.009995115458345],"central":[61.009995115458345,61.009995115458345],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3170069463973224,"centralOverlap":2.3170069463973224,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":61.009995115458345,"unassignedNeed":61.009995115458345,"cumulativeNeed":1383.8228161711563,"budgetShare":0.015537613995685415,"supportEquivalent":1.0168332519243057,"nursingEquivalent":9.160659927245998,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":61.009995115458345,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1896.3316767853844,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":61.009995115458345,"residentPopulation":18282197,"perResident":3337.1260092787725,"employed":7579781.666206528,"perWorker":[8049.0438646093835,8049.0438646093835],"existingPerWorker":275166.15398740873,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5337565163874494,"existingDemandRatio":2.5053445875727602,"employmentChangePercent":-34.80060300865999,"centralPerWorker":8049.043864609383,"demand":2085.699369154323,"unamplifiedDemand":2085.699369154323,"plannedBudget":2308.08109580181,"paidBenefits":2308.08109580181,"expenditure":2319.1983237859986,"revenue":1907.448904769573,"baselineRevenue":1907.448904769573,"reserve":-3238.2157338678726,"scenarioReserve":-3238.2157338678726,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3238.2157338678726,"healthDelta":0,"workingDemandShare":0.28131318265631605,"demandRatio":0.9036508175332404,"careVolumeRatio":1.1617150756740822,"staffingRatio":0.868,"careLoadRatio":2.8852848378695346,"careUnmetShare":0.6007071060722123,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":100.2024013297624,"multiplier":1,"policy":"law","careSystem":{"year":2052,"enabled":true,"attritionRetention":0.6528362774606075,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6528362774606075,"initialCapacity":1,"unconstrainedCapacity":0.6528362774606075,"staffCapacity":0.6528362774606075,"resourceCapacity":1,"availableCapacity":0.6528362774606075,"safeStaffing":0.5666618888358073,"freshDemand":1.1617150756740822,"backlogIn":0.4732658803823842,"totalDemand":1.6349809560564663,"served":0.6528362774606075,"unmet":0.9821446785958589,"backlogOut":0.4910723392979294,"unmetShare":0.6007071060722123,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":34.716372253939255,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2038,"requiredResourceBillion":2935.3830556495222,"backlogResourceBillion":849.6836864951997}},{"year":2053,"total":18028545,"children0to21":1449972,"workingAge22to64":8887674,"seniors65plus":7690899,"children0to14":935543,"workingAge15to64":9402103,"workingAge22to59":7398633,"age60to64":1489041,"age15to21":514429,"age15to29":1301664,"age30to44":2807895,"age45to64":5292544,"ages":[53205,59061,60447,61433,62161,62672,62957,63099,63202,63347,63596,64014,64583,65358,66408,67710,69272,71075,73124,75365,77719,80164,82795,84999,86838,88614,90384,98545,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"medium","eligible":6390582.055670103,"gross":63.43009484536083,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":2.3346890172960753,"ledger":{"gross":63.43009484536083,"incremental":[61.09540582806475,61.09540582806475],"household":[-61.09540582806475,-61.09540582806475],"central":[61.09540582806475,61.09540582806475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3346890172960753,"centralOverlap":2.3346890172960753,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":61.09540582806475,"unassignedNeed":61.09540582806475,"cumulativeNeed":1444.918221999221,"budgetShare":0.015559365819809696,"supportEquivalent":1.018256763801079,"nursingEquivalent":9.173484358568281,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":61.09540582806475,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1953.221627088946,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":61.09540582806475,"residentPopulation":18028545,"perResident":3388.815116697701,"employed":7390632.444237236,"perWorker":[8266.600495834862,8266.600495834862],"existingPerWorker":289554.8164066338,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.573010105840572,"existingDemandRatio":2.5705624270510805,"employmentChangePercent":-36.427617579377966,"centralPerWorker":8266.600495834862,"demand":2139.9932205200244,"unamplifiedDemand":2139.9932205200244,"plannedBudget":2400.4043396338825,"paidBenefits":2400.4043396338825,"expenditure":2411.8550844575966,"revenue":1964.67237191266,"baselineRevenue":1964.67237191266,"reserve":-3685.3984464128093,"scenarioReserve":-3685.3984464128093,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3685.3984464128093,"healthDelta":0,"workingDemandShare":0.2757676373249066,"demandRatio":0.8915136442581265,"careVolumeRatio":1.157239071820495,"staffingRatio":0.868,"careLoadRatio":2.9987725450289697,"careUnmetShare":0.6158182338208101,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":102.8488556173415,"multiplier":1,"policy":"law","careSystem":{"year":2053,"enabled":true,"attritionRetention":0.6332511891367892,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6332511891367892,"initialCapacity":1,"unconstrainedCapacity":0.6332511891367892,"staffCapacity":0.6332511891367892,"resourceCapacity":1,"availableCapacity":0.6332511891367892,"safeStaffing":0.5496620321707331,"freshDemand":1.157239071820495,"backlogIn":0.4910723392979294,"totalDemand":1.6483114111184245,"served":0.6332511891367892,"unmet":1.0150602219816354,"backlogOut":0.5075301109908177,"unmetShare":0.6158182338208101,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":36.67488108632108,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":17,"firstCriticalYear":2038,"requiredResourceBillion":3048.09553271493,"backlogResourceBillion":908.1023121949057}},{"year":2054,"total":17772611,"children0to21":1429353,"workingAge22to64":8669432,"seniors65plus":7673826,"children0to14":928191,"workingAge15to64":9170594,"workingAge22to59":7168299,"age60to64":1501133,"age15to21":501162,"age15to29":1229104,"age30to44":2754907,"age45to64":5186583,"ages":[51952,57996,59600,60780,61712,62423,62828,63061,63215,63315,63454,63691,64092,64652,65420,66466,67776,69349,71157,73209,75435,77770,80213,82855,85072,86930,88732,90532,98712,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"medium","eligible":6376395.624742269,"gross":63.28928659793815,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":2.3474658877037684,"ledger":{"gross":63.28928659793815,"incremental":[60.94182071023438,60.94182071023438],"household":[-60.94182071023438,-60.94182071023438],"central":[60.94182071023438,60.94182071023438],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3474658877037684,"centralOverlap":2.3474658877037684,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":60.94182071023438,"unassignedNeed":60.94182071023438,"cumulativeNeed":1505.8600427094555,"budgetShare":0.015520251798052866,"supportEquivalent":1.0156970118372397,"nursingEquivalent":9.150423530065222,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":60.94182071023438,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2011.8182759016142,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":60.94182071023438,"residentPopulation":17772611,"perResident":3428.9739819452743,"employed":7208227.191861928,"perWorker":[8454.481121105277,8454.481121105277],"existingPerWorker":304453.77328249515,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6128153586035119,"existingDemandRatio":2.636122483170989,"employmentChangePercent":-37.99662220070438,"centralPerWorker":8454.481121105277,"demand":2194.571967239848,"unamplifiedDemand":2194.571967239848,"plannedBudget":2496.4205132192383,"paidBenefits":2496.4205132192383,"expenditure":2508.2147803876637,"revenue":2023.61254307004,"baselineRevenue":2023.61254307004,"reserve":-4170.000683730434,"scenarioReserve":-4170.000683730434,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4170.000683730434,"healthDelta":0,"workingDemandShare":0.2717817062572083,"demandRatio":0.8790874596723515,"careVolumeRatio":1.1521878559039342,"staffingRatio":0.868,"careLoadRatio":3.1129118444831634,"careUnmetShare":0.629904799661883,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":105.00317667870283,"multiplier":1,"policy":"law","careSystem":{"year":2054,"enabled":true,"attritionRetention":0.6142536534626856,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6142536534626856,"initialCapacity":1,"unconstrainedCapacity":0.6142536534626856,"staffCapacity":0.6142536534626856,"resourceCapacity":1,"availableCapacity":0.6142536534626856,"safeStaffing":0.5331721712056111,"freshDemand":1.1521878559039342,"backlogIn":0.5075301109908177,"totalDemand":1.659717966894752,"served":0.6142536534626856,"unmet":1.0454643134320665,"backlogOut":0.5227321567160332,"unmetShare":0.629904799661883,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":38.574634653731444,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":18,"firstCriticalYear":2038,"requiredResourceBillion":3161.2644630887567,"backlogResourceBillion":966.6924958489088}},{"year":2055,"total":17514522,"children0to21":1409719,"workingAge22to64":8427728,"seniors65plus":7677075,"children0to14":920397,"workingAge15to64":8917050,"workingAge22to59":6933936,"age60to64":1493792,"age15to21":489322,"age15to29":1181078,"age30to44":2701870,"age45to64":5034102,"ages":[50534,56676,58544,59940,61066,61982,62583,62934,63180,63331,63425,63553,63770,64163,64716,65481,66533,67854,69434,71246,73283,75491,77823,80277,82931,85167,87053,88882,90711,98912,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"medium","eligible":6379095.309278351,"gross":63.3160824742268,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":2.3507965282521703,"ledger":{"gross":63.3160824742268,"incremental":[60.965285945974635,60.965285945974635],"household":[-60.965285945974635,-60.965285945974635],"central":[60.965285945974635,60.965285945974635],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3507965282521703,"centralOverlap":2.3507965282521703,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":60.965285945974635,"unassignedNeed":60.965285945974635,"cumulativeNeed":1566.82532865543,"budgetShare":0.015526227765999755,"supportEquivalent":1.0160880990995773,"nursingEquivalent":9.15394683873493,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":60.965285945974635,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2072.1728241786627,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":60.965285945974635,"residentPopulation":17514522,"perResident":3480.84212323777,"employed":7015073.61145738,"perWorker":[8690.612432976182,8690.612432976182],"existingPerWorker":320663.4149963759,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6572227416617484,"existingDemandRatio":2.7020750278689287,"employmentChangePercent":-39.65808126689904,"centralPerWorker":8690.612432976182,"demand":2249.477460700883,"unamplifiedDemand":2249.477460700883,"plannedBudget":2596.277333748008,"paidBenefits":2596.277333748008,"expenditure":2608.4254289314863,"revenue":2084.320919362141,"baselineRevenue":2084.320919362141,"reserve":-4694.105193299779,"scenarioReserve":-4694.105193299779,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4694.105193299779,"healthDelta":0,"workingDemandShare":0.26660758748828733,"demandRatio":0.8664241802910625,"careVolumeRatio":1.1466157087415894,"staffingRatio":0.868,"careLoadRatio":3.227807589793493,"careUnmetShare":0.6430785600846174,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":107.82020966979475,"multiplier":1,"policy":"law","careSystem":{"year":2055,"enabled":true,"attritionRetention":0.595826043858805,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.595826043858805,"initialCapacity":1,"unconstrainedCapacity":0.595826043858805,"staffCapacity":0.595826043858805,"resourceCapacity":1,"availableCapacity":0.595826043858805,"safeStaffing":0.5171770060694427,"freshDemand":1.1466157087415894,"backlogIn":0.5227321567160332,"totalDemand":1.6693478654576226,"served":0.595826043858805,"unmet":1.0735218215988176,"backlogOut":0.5367609107994088,"unmetShare":0.6430785600846174,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":40.4173956141195,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":19,"firstCriticalYear":2038,"requiredResourceBillion":3274.9947247254618,"backlogResourceBillion":1025.5172640245792}},{"year":2056,"total":17254411,"children0to21":1390821,"workingAge22to64":8199059,"seniors65plus":7664531,"children0to14":911748,"workingAge15to64":8678132,"workingAge22to59":6699537,"age60to64":1499522,"age15to21":479073,"age15to29":1148381,"age30to44":2602392,"age45to64":4927359,"ages":[48998,55181,57235,58892,60234,61341,62146,62693,63055,63298,63443,63526,63635,63843,64228,64778,65551,66614,67942,69524,71323,73341,75545,77890,80358,83030,85291,87208,89065,90921,99142,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"medium","eligible":6368672.150515464,"gross":63.21262680412371,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":2.3409883868633665,"ledger":{"gross":63.21262680412371,"incremental":[60.87163841726034,60.87163841726034],"household":[-60.87163841726034,-60.87163841726034],"central":[60.87163841726034,60.87163841726034],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3409883868633665,"centralOverlap":2.3409883868633665,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":60.87163841726034,"unassignedNeed":60.87163841726034,"cumulativeNeed":1627.6969670726903,"budgetShare":0.015502378245112908,"supportEquivalent":1.014527306954339,"nursingEquivalent":9.13988564823729,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":60.87163841726034,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2134.338008904023,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":60.87163841726034,"residentPopulation":17254411,"perResident":3527.888516000943,"employed":6831621.840298461,"perWorker":[8910.276335582557,8910.276335582557],"existingPerWorker":337309.2334032905,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.7017246848708012,"existingDemandRatio":2.768010961984685,"employmentChangePercent":-41.236087782559125,"centralPerWorker":8910.27633558256,"demand":2304.3691258522504,"unamplifiedDemand":2304.3691258522504,"plannedBudget":2700.128427097928,"paidBenefits":2700.128427097928,"expenditure":2712.640965136911,"revenue":2146.8505469430056,"baselineRevenue":2146.8505469430056,"reserve":-5259.895611493685,"scenarioReserve":-5259.895611493685,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5259.895611493685,"healthDelta":0,"workingDemandShare":0.26203743936520063,"demandRatio":0.8534294527349442,"careVolumeRatio":1.1403838665325772,"staffingRatio":0.868,"careLoadRatio":3.3431788615341356,"careUnmetShare":0.6553957235209892,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":110.44379605025405,"multiplier":1,"policy":"law","careSystem":{"year":2056,"enabled":true,"attritionRetention":0.5779512625430409,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.5779512625430409,"initialCapacity":1,"unconstrainedCapacity":0.5779512625430409,"staffCapacity":0.5779512625430409,"resourceCapacity":1,"availableCapacity":0.5779512625430409,"safeStaffing":0.5016616958873594,"freshDemand":1.1403838665325772,"backlogIn":0.5367609107994088,"totalDemand":1.677144777331986,"served":0.5779512625430409,"unmet":1.0991935147889453,"backlogOut":0.5495967573944727,"unmetShare":0.6553957235209892,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":42.20487374569591,"firstCapacityLossYear":2039,"firstServiceLossYear":2039,"cohortPressure":100,"severeStreak":20,"firstCriticalYear":2038,"requiredResourceBillion":3388.999755160752,"backlogResourceBillion":1084.6306293085015}}],"firstBelowMonth":2038,"firstDepleted":2039}},"comparison":{"threshold":85,"fromYear":2026,"toYear":2056,"roles":[{"role":"student","name":"小禾","job":"學生","label":"學生","age":16,"series":{"current":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":20.25234876942734,"fatigue":20.25234876942734,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":20.649458228684058,"fatigue":20.649458228684058,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":21.24350960478486,"fatigue":21.24350960478486,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":22.053864414928285,"fatigue":22.053864414928285,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":22.66300873482683,"fatigue":22.66300873482683,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":23.162301641087005,"fatigue":23.162301641087005,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":23.67033274603603,"fatigue":23.67033274603603,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":24.223170586052607,"fatigue":24.223170586052607,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":24.766780862578074,"fatigue":24.766780862578074,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":25.23341734441773,"fatigue":25.23341734441773,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":25.763039100085344,"fatigue":25.763039100085344,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":26.261667799686766,"fatigue":26.261667799686766,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":26.77209446734888,"fatigue":26.77209446734888,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":27.337133306690685,"fatigue":27.337133306690685,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":35,"fatigue":35,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":20.35803325277939,"fatigue":20.35803325277939,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":21.04040513979436,"fatigue":21.04040513979436,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":21.984545033521684,"fatigue":21.984545033521684,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":23.14647020436953,"fatigue":23.14647020436953,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":24.530973857969983,"fatigue":24.530973857969983,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":27.340337061470603,"fatigue":27.340337061470603,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":27.86569078711819,"fatigue":27.86569078711819,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":28.39639578087243,"fatigue":28.39639578087243,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":28.973435330080388,"fatigue":28.973435330080388,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":29.525074613935793,"fatigue":29.525074613935793,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":29.978052928974265,"fatigue":29.978052928974265,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":30.50000365582507,"fatigue":30.50000365582507,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":35,"fatigue":35,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2046,"law":2043},"advanceYears":3},{"role":"worker","name":"阿哲","job":"上班族","label":"主要支付者","age":30,"series":{"current":[{"year":2026,"age":30,"index":35,"fatigue":35,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":35.66605419538006,"fatigue":35.66605419538006,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":36.44952921691465,"fatigue":36.44952921691465,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":37.22884554706134,"fatigue":37.22884554706134,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":38.021605719089976,"fatigue":38.021605719089976,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":38.86843406993978,"fatigue":38.86843406993978,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":39.66026528594695,"fatigue":39.66026528594695,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":40.53402787190225,"fatigue":40.53402787190225,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":41.42308230556305,"fatigue":41.42308230556305,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":42.39054852559206,"fatigue":42.39054852559206,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":43.341866509511625,"fatigue":43.341866509511625,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":44.15848035273102,"fatigue":44.15848035273102,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":45.085318425149346,"fatigue":45.085318425149346,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":45.957918649451834,"fatigue":45.957918649451834,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":46.851165317860534,"fatigue":46.851165317860534,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":47.839983286708694,"fatigue":47.839983286708694,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":125,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":30,"index":39.39261968179582,"fatigue":39.39261968179582,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":40.12219992605336,"fatigue":40.12219992605336,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":40.97624331984051,"fatigue":40.97624331984051,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":41.81066797763107,"fatigue":41.81066797763107,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":42.64561232811228,"fatigue":42.64561232811228,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":43.53404612046391,"fatigue":43.53404612046391,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":44.33759361259072,"fatigue":44.33759361259072,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":45.23741701793344,"fatigue":45.23741701793344,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":46.14914534039945,"fatigue":46.14914534039945,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":47.140813269619834,"fatigue":47.140813269619834,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":48.10016026086934,"fatigue":48.10016026086934,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":48.90311593728755,"fatigue":48.90311593728755,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":49.82228298088907,"fatigue":49.82228298088907,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":50.679210030856495,"fatigue":50.679210030856495,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":125,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2045,"law":2042},"advanceYears":3},{"role":"family","name":"宜安","job":"照顧者","label":"照顧者","age":42,"series":{"current":[{"year":2026,"age":42,"index":45,"fatigue":45,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":45.85635539406008,"fatigue":45.85635539406008,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":46.86368042174741,"fatigue":46.86368042174741,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":47.86565856050744,"fatigue":47.86565856050744,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":48.88492163882997,"fatigue":48.88492163882997,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":49.97370094706544,"fatigue":49.97370094706544,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":50.991769653360365,"fatigue":50.991769653360365,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":52.11517869244576,"fatigue":52.11517869244576,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":53.258248678581076,"fatigue":53.258248678581076,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":54.50213381861837,"fatigue":54.50213381861837,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":55.72525694080066,"fatigue":55.72525694080066,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":56.7751890249399,"fatigue":56.7751890249399,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":57.96683797519202,"fatigue":57.96683797519202,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":59.08875254929522,"fatigue":59.08875254929522,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":60.23721255153498,"fatigue":60.23721255153498,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":61.50854994005404,"fatigue":61.50854994005404,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":62.71880547583278,"fatigue":62.71880547583278,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":75,"fatigue":75,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":89.99999999999999,"fatigue":89.99999999999999,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":105,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":42,"index":49.39261968179582,"fatigue":49.39261968179582,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":50.31250112473338,"fatigue":50.31250112473338,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":51.390394524673276,"fatigue":51.390394524673276,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":52.447480991077164,"fatigue":52.447480991077164,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":53.508928247852275,"fatigue":53.508928247852275,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":54.63931299758957,"fatigue":54.63931299758957,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":55.66909798000413,"fatigue":55.66909798000413,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":56.81856783847695,"fatigue":56.81856783847695,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":57.98431171341747,"fatigue":57.98431171341747,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":59.25239856264615,"fatigue":59.25239856264615,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":60.48355069215838,"fatigue":60.48355069215838,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":61.51982460949643,"fatigue":61.51982460949643,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":62.70380253093175,"fatigue":62.70380253093175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":63.81004393069988,"fatigue":63.81004393069988,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":75,"fatigue":75,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":89.99999999999999,"fatigue":89.99999999999999,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":105,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":2044,"law":2041},"advanceYears":3},{"role":"senior","name":"阿春","job":"退休者","label":"長輩","age":68,"series":{"current":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":15.252348769427337,"fatigue":15.252348769427337,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":15.649458228684054,"fatigue":15.649458228684054,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":16.24350960478486,"fatigue":16.24350960478486,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":17.05386441492828,"fatigue":17.05386441492828,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":17.992498284021877,"fatigue":17.992498284021877,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":19.136279404671757,"fatigue":19.136279404671757,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":20.429917456680187,"fatigue":20.429917456680187,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":21.920996548185496,"fatigue":21.920996548185496,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":23.524528914546224,"fatigue":23.524528914546224,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":25.04753792644391,"fatigue":25.04753792644391,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":26.74982377234072,"fatigue":26.74982377234072,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":28.42697160656411,"fatigue":28.42697160656411,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":30.149223321968677,"fatigue":30.149223321968677,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":32.01718883426409,"fatigue":32.01718883426409,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":47.01718883426409,"fatigue":47.01718883426409,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":62.01718883426409,"fatigue":62.01718883426409,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":77.01718883426409,"fatigue":77.01718883426409,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":92.01718883426409,"fatigue":92.01718883426409,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":107.0171888342641,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":15.358033252779387,"fatigue":15.358033252779387,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":16.04040513979436,"fatigue":16.04040513979436,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":16.98454503352168,"fatigue":16.98454503352168,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":18.146470204369525,"fatigue":18.146470204369525,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":19.530973857969986,"fatigue":19.530973857969986,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":20.99595326618697,"fatigue":20.99595326618697,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":22.65171736544918,"fatigue":22.65171736544918,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":24.425216123801892,"fatigue":24.425216123801892,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":26.369457414457898,"fatigue":26.369457414457898,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":28.38701534022845,"fatigue":28.38701534022845,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":30.252758022676524,"fatigue":30.252758022676524,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":32.26858841609978,"fatigue":32.26858841609978,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":47.268588416099774,"fatigue":47.268588416099774,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":62.26858841609978,"fatigue":62.26858841609978,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":77.26858841609979,"fatigue":77.26858841609979,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":92.26858841609979,"fatigue":92.26858841609979,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":107.26858841609979,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":2045,"law":2042},"advanceYears":3},{"role":"chronic","name":"小雨","job":"慢性病青年","label":"慢性病青年","age":24,"series":{"current":[{"year":2026,"age":24,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":50.95150599340009,"fatigue":50.95150599340009,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":52.07075602416379,"fatigue":52.07075602416379,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":53.18406506723049,"fatigue":53.18406506723049,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":54.31657959869997,"fatigue":54.31657959869997,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":55.52633438562826,"fatigue":55.52633438562826,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":56.65752183706707,"fatigue":56.65752183706707,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":57.90575410271751,"fatigue":57.90575410271751,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":59.175831865090075,"fatigue":59.175831865090075,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":60.557926465131516,"fatigue":60.557926465131516,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":61.916952156445184,"fatigue":61.916952156445184,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":63.08354336104433,"fatigue":63.08354336104433,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":64.40759775021336,"fatigue":64.40759775021336,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":65.6541694992169,"fatigue":65.6541694992169,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":66.93023616837219,"fatigue":66.93023616837219,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":68.34283326672671,"fatigue":68.34283326672671,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":69.6875616398142,"fatigue":69.6875616398142,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":125,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":140,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":24,"index":54.392619681795814,"fatigue":54.392619681795814,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":55.40765172407339,"fatigue":55.40765172407339,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":56.59747012708966,"fatigue":56.59747012708966,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":57.76588749780023,"fatigue":57.76588749780023,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":58.94058620772227,"fatigue":58.94058620772227,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":60.1919464361524,"fatigue":60.1919464361524,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":61.33485016371084,"fatigue":61.33485016371084,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":62.6091432487487,"fatigue":62.6091432487487,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":63.90189489992648,"fatigue":63.90189489992648,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":65.30819120915929,"fatigue":65.30819120915929,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":66.6752459078029,"fatigue":66.6752459078029,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":67.82817894560085,"fatigue":67.82817894560085,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":69.14456230595309,"fatigue":69.14456230595309,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":70.37546088062156,"fatigue":70.37546088062156,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":125,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":140,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2044,"law":2041},"advanceYears":3},{"role":"medic","name":"珮珮","job":"護理師","label":"醫護","age":34,"series":{"current":[{"year":2026,"age":34,"index":68.752,"fatigue":68.752,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":69.36724482465266,"fatigue":69.36724482465266,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":70.18689285035478,"fatigue":70.18689285035478,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":71.04831926024845,"fatigue":71.04831926024845,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":71.89646217694524,"fatigue":71.89646217694524,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":72.73117762475155,"fatigue":72.73117762475155,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":73.42036115145845,"fatigue":73.42036115145845,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":74.11936525147841,"fatigue":74.11936525147841,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":75.7450647873153,"fatigue":75.7450647873153,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":77.51414587536834,"fatigue":77.51414587536834,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":79.25369876024983,"fatigue":79.25369876024983,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":80.74693550213674,"fatigue":80.74693550213674,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":82.44172512027309,"fatigue":82.44172512027309,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":84.03733695899764,"fatigue":84.03733695899764,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":85.6707022955164,"fatigue":85.6707022955164,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":88.89524497973194,"fatigue":88.89524497973194,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":95.11234300871172,"fatigue":95.11234300871172,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":100.56936378111251,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":102.4092425901735,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":104.41957780009817,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":106.37915422292548,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":108.42557473832859,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":110.55739960771349,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":112.64156752991794,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":114.96007560013723,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":117.17802116996468,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}],"law":[{"year":2026,"age":34,"index":68.752,"fatigue":68.752,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":69.67407340222542,"fatigue":69.67407340222542,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":71.17728181385552,"fatigue":71.17728181385552,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":72.65742571662477,"fatigue":72.65742571662477,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":74.14922849535826,"fatigue":74.14922849535826,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":75.73932006412831,"fatigue":75.73932006412831,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":77.19895627808963,"fatigue":77.19895627808963,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":78.82275439750961,"fatigue":78.82275439750961,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":80.47112782215169,"fatigue":80.47112782215169,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":82.26441061939612,"fatigue":82.26441061939612,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":84.01199251160756,"fatigue":84.01199251160756,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":85.49157108669327,"fatigue":85.49157108669327,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":87.17868967601282,"fatigue":87.17868967601282,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":88.7586283404023,"fatigue":88.7586283404023,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":90.37915720185568,"fatigue":90.37915720185568,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":92.21595537048837,"fatigue":92.21595537048837,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":95.74084376478847,"fatigue":95.74084376478847,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":101.51507405608831,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":103.44591603011808,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":105.3805455978814,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":107.20076274633253,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":109.18286586352168,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":111.08841699850115,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":113.09106806145486,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":115.20041935266308,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":117.24287062839815,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":119.54323084946851,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":121.73131484468999,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}]},"firstOverload":{"current":2040,"law":2037},"advanceYears":3}]}},{"id":"feedback-off","settings":{"year":2026,"policy":"law","health":1,"commonHealth":false,"careCrowding":3,"crowdingNhiWeight":1,"crowdingMedicalWeight":1,"crowdingNursingWeight":1,"nursingCapacityResponse":25,"careFeedback":false,"careAttrition":3,"backlogCarry":50,"nurseStaffing":86.8,"annualSalary":760632,"salaryGrowth":3.2,"workerBasePressure":35,"medicBasePressure":64,"coverage":83.09278350515464,"existingAid":true,"aidOverlap":100,"knownAid":false,"centralAid":20,"localAid":30,"costGrowth":3,"retirement":65,"population":"medium","chart":"pressure","pressureRole":"worker","role":"worker","motion":true},"policies":{"current":{"annual":[{"year":2026,"total":23190536,"children0to21":3955066,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2576868,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[89366,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.22,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23190536,"perResident":0,"employed":11625539.523338381,"perWorker":[0,0],"existingPerWorker":71609.57978154461,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1,"existingDemandRatio":1,"employmentChangePercent":0,"centralPerWorker":0,"demand":832.5,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":0,"workingDemandShare":0.46597424177500757,"demandRatio":1,"careVolumeRatio":1,"staffingRatio":0.868,"careLoadRatio":1.1520737327188941,"careUnmetShare":0,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":61.29352329316065,"multiplier":1,"policy":"current","careSystem":{"year":2026,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1,"backlogIn":0,"totalDemand":1,"served":1,"unmet":0,"backlogOut":0,"unmetShare":0,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":68.752,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":832.5,"backlogResourceBillion":0}},{"year":2027,"total":23072339,"children0to21":3833411,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2427934,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[81865,96676,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.8000000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23072339,"perResident":0,"employed":11527330.974396847,"perWorker":[0,0],"existingPerWorker":75307.43286587615,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0085196260226814,"existingDemandRatio":1.0427551993719222,"employmentChangePercent":-0.8447655159950163,"centralPerWorker":0,"demand":868.0937034771252,"unamplifiedDemand":868.0937034771252,"plannedBudget":865.8000000000001,"paidBenefits":865.8000000000001,"expenditure":871.1096500000001,"revenue":911.00822,"baselineRevenue":911.00822,"reserve":249.35609068099998,"scenarioReserve":249.35609068099998,"baselineReserve":249.35609068099998,"months":3.4560788729175322,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4564120872299974,"demandRatio":1.0026492301653098,"careVolumeRatio":1.0123836887106041,"staffingRatio":0.868,"careLoadRatio":1.1663406551965485,"careUnmetShare":0.012232208844036488,"medicalPressure":0.007569229043742355,"pressure":0.007569229043742355,"expressionLevel":0,"retirement":65,"dependency":62.53865273273252,"multiplier":1,"policy":"current","careSystem":{"year":2027,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0123836887106041,"backlogIn":0,"totalDemand":1.0123836887106041,"served":1,"unmet":0.012383688710604135,"backlogOut":0,"unmetShare":0.012232208844036488,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":69.36724482465266,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":868.0937034771254,"backlogResourceBillion":0}},{"year":2028,"total":22951333,"children0to21":3712595,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2317381,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[80337,88402,97007,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.4320000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22951333,"perResident":0,"employed":11400558.660444606,"perWorker":[0,0],"existingPerWorker":79424.48340827078,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0197341963314805,"existingDemandRatio":1.0876678464522527,"employmentChangePercent":-1.9352294355210242,"centralPerWorker":0,"demand":905.4834821715003,"unamplifiedDemand":905.4834821715003,"plannedBudget":900.4320000000001,"paidBenefits":900.4320000000001,"expenditure":905.9009395000002,"revenue":938.3384666000001,"baselineRevenue":938.3384666000001,"reserve":281.7936177809999,"scenarioReserve":281.7936177809999,"baselineReserve":281.7936177809999,"months":3.7554456231808713,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4467264779352964,"demandRatio":1.0056100651370679,"careVolumeRatio":1.025231262562214,"staffingRatio":0.868,"careLoadRatio":1.1811420075601544,"careUnmetShare":0.024610313285957634,"medicalPressure":0.016028757534479587,"pressure":0.016028757534479587,"expressionLevel":0,"retirement":65,"dependency":63.85190675419016,"multiplier":1,"policy":"current","careSystem":{"year":2028,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.025231262562214,"backlogIn":0,"totalDemand":1.025231262562214,"served":1,"unmet":0.025231262562213974,"backlogOut":0,"unmetShare":0.024610313285957634,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":70.0068377486822,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":905.4834821715004,"backlogResourceBillion":0}},{"year":2029,"total":22829301,"children0to21":3592797,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2189592,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[78583,86632,88750,97138,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.44928,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22829301,"perResident":0,"employed":11279255.51429667,"perWorker":[0,0],"existingPerWorker":83718.55849540993,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0307009632508803,"existingDemandRatio":1.1342738889589439,"employmentChangePercent":-2.9786489336391053,"centralPerWorker":0,"demand":944.2830125583208,"unamplifiedDemand":944.2830125583208,"plannedBudget":936.44928,"paidBenefits":936.44928,"expenditure":942.0822876850001,"revenue":966.488620598,"baselineRevenue":966.488620598,"reserve":306.1999506939999,"scenarioReserve":306.1999506939999,"baselineReserve":306.1999506939999,"months":3.9237569901575435,"shortfall":0,"healthDelta":0,"workingDemandShare":0.43763877901125486,"demandRatio":1.0083653570199989,"careVolumeRatio":1.0380212889028493,"staffingRatio":0.868,"careLoadRatio":1.195877060947983,"careUnmetShare":0.03662862150258633,"medicalPressure":0.023901020057139583,"pressure":0.023901020057139583,"expressionLevel":0,"retirement":65,"dependency":65.09581708298651,"multiplier":1,"policy":"current","careSystem":{"year":2029,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0380212889028493,"backlogIn":0,"totalDemand":1.0380212889028493,"served":1,"unmet":0.03802128890284928,"backlogOut":0,"unmetShare":0.03662862150258633,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":70.6101048570118,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":944.2830125583207,"backlogResourceBillion":0}},{"year":2030,"total":22704264,"children0to21":3478915,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2058923,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[76887,84896,87052,88948,97290,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.9072512000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22704264,"perResident":0,"employed":11157760.386998102,"perWorker":[0,0],"existingPerWorker":88237.32304698885,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0419241066410936,"existingDemandRatio":1.1826197090071435,"employmentChangePercent":-4.023719805874027,"centralPerWorker":0,"demand":984.5309077484469,"unamplifiedDemand":984.5309077484469,"plannedBudget":973.9072512000001,"paidBenefits":973.9072512000001,"expenditure":979.7092491155502,"revenue":995.4832792159402,"baselineRevenue":995.4832792159402,"reserve":321.97398079439,"scenarioReserve":321.97398079439,"baselineReserve":321.97398079439,"months":3.9672030008730665,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42907066491103085,"demandRatio":1.010908283653661,"careVolumeRatio":1.0507422940626676,"staffingRatio":0.868,"careLoadRatio":1.2105325968463914,"careUnmetShare":0.048291854576895214,"medicalPressure":0.031166524724745494,"pressure":0.031166524724745494,"expressionLevel":0,"retirement":65,"dependency":66.32446401934686,"multiplier":1,"policy":"current","careSystem":{"year":2030,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0507422940626676,"backlogIn":0,"totalDemand":1.0507422940626676,"served":1,"unmet":0.050742294062667614,"backlogOut":0,"unmetShare":0.048291854576895214,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":71.1778830466568,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":984.5309077484467,"backlogResourceBillion":0}},{"year":2031,"total":22572869,"children0to21":3366926,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1931886,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[74844,83091,85321,87257,89115,97438,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.8635412480002,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22572869,"perResident":0,"employed":11027076.582824461,"perWorker":[0,0],"existingPerWorker":93089.05283635383,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0542721306067715,"existingDemandRatio":1.2330331707496291,"employmentChangePercent":-5.147829391595115,"centralPerWorker":0,"demand":1026.5001146490663,"unamplifiedDemand":1026.5001146490663,"plannedBudget":1012.8635412480002,"paidBenefits":1012.8635412480002,"expenditure":1018.8395991010167,"revenue":1025.3477775924184,"baselineRevenue":1025.3477775924184,"reserve":328.48215928579174,"scenarioReserve":328.48215928579174,"baselineReserve":328.48215928579174,"months":3.8917245521273554,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42034064277915073,"demandRatio":1.0134633865725524,"careVolumeRatio":1.0636252445256889,"staffingRatio":0.868,"careLoadRatio":1.2253747056747568,"careUnmetShare":0.0598192313064756,"medicalPressure":0.03846681877872119,"pressure":0.03846681877872119,"expressionLevel":0,"retirement":65,"dependency":67.61870455303549,"multiplier":1,"policy":"current","careSystem":{"year":2031,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0636252445256889,"backlogIn":0,"totalDemand":1.0636252445256889,"served":1,"unmet":0.06362524452568885,"backlogOut":0,"unmetShare":0.0598192313064756,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":71.73632615726444,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1026.5001146490663,"backlogResourceBillion":0}},{"year":2032,"total":22433525,"children0to21":3278182,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1814743,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[72355,80871,83498,85516,87415,89264,97498,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1053.3780828979202,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22433525,"perResident":0,"employed":10905219.603899987,"perWorker":[0,0],"existingPerWorker":98025.0064315458,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.066052766070001,"existingDemandRatio":1.2840651313029616,"employmentChangePercent":-6.196012821532671,"centralPerWorker":0,"demand":1068.9842218097156,"unamplifiedDemand":1068.9842218097156,"plannedBudget":1053.3780828979202,"paidBenefits":1053.3780828979202,"expenditure":1059.5334224865271,"revenue":1056.108210920191,"baselineRevenue":1056.108210920191,"reserve":325.0569477194555,"scenarioReserve":325.0569477194555,"baselineReserve":325.0569477194555,"months":3.703023098698238,"shortfall":0,"healthDelta":0,"workingDemandShare":0.412810234777142,"demandRatio":1.0148153252523175,"careVolumeRatio":1.0753843320226597,"staffingRatio":0.868,"careLoadRatio":1.23892204150076,"careUnmetShare":0.0700998980344743,"medicalPressure":0.04232950072090728,"pressure":0.04232950072090728,"expressionLevel":0,"retirement":65,"dependency":68.92442395883079,"multiplier":1,"policy":"current","careSystem":{"year":2032,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0753843320226597,"backlogIn":0,"totalDemand":1.0753843320226597,"served":1,"unmet":0.0753843320226597,"backlogOut":0,"unmetShare":0.0700998980344743,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":72.52162795144585,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1068.9842218097156,"backlogResourceBillion":0}},{"year":2033,"total":22286929,"children0to21":3155806,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1708996,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[70053,78217,81281,83696,85678,87569,89335,97522,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.513206213837,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22286929,"perResident":0,"employed":10766308.305619301,"perWorker":[0,0],"existingPerWorker":103390.52097222094,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0798074133982043,"existingDemandRatio":1.337098167766401,"employmentChangePercent":-7.3908932655913695,"centralPerWorker":0,"demand":1113.1342246655288,"unamplifiedDemand":1113.1342246655288,"plannedBudget":1095.513206213837,"paidBenefits":1095.513206213837,"expenditure":1101.8532059901022,"revenue":1087.7914572477966,"baselineRevenue":1087.7914572477966,"reserve":310.99519897714987,"scenarioReserve":310.99519897714987,"baselineReserve":310.99519897714987,"months":3.4065699678999097,"shortfall":0,"healthDelta":0,"workingDemandShare":0.40491903064396123,"demandRatio":1.0160847156855288,"careVolumeRatio":1.0871831700436119,"staffingRatio":0.868,"careLoadRatio":1.252515172861304,"careUnmetShare":0.08019179513247483,"medicalPressure":0.04595633053008237,"pressure":0.04595633053008237,"expressionLevel":0,"retirement":65,"dependency":70.00888607629119,"multiplier":1,"policy":"current","careSystem":{"year":2033,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0871831700436119,"backlogIn":0,"totalDemand":1.0871831700436119,"served":1,"unmet":0.08718317004361187,"backlogOut":0,"unmetShare":0.08019179513247483,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":74.11936525147841,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1113.1342246655288,"backlogResourceBillion":0}},{"year":2034,"total":22132974,"children0to21":2994984,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1605669,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[67843,75759,78630,81485,83861,85834,87644,89370,97563,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1139.3337344623908,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22132974,"perResident":0,"employed":10623164.999964865,"perWorker":[0,0],"existingPerWorker":109039.30405658562,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0943574276947436,"existingDemandRatio":1.3914024245939305,"employmentChangePercent":-8.62217638468511,"centralPerWorker":0,"demand":1158.3425184744472,"unamplifiedDemand":1158.3425184744472,"plannedBudget":1139.3337344623908,"paidBenefits":1139.3337344623908,"expenditure":1145.8639342319439,"revenue":1120.4252009652307,"baselineRevenue":1120.4252009652307,"reserve":285.5564657104366,"scenarioReserve":285.5564657104366,"baselineReserve":285.5564657104366,"months":3.0076153148771296,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3976512569074965,"demandRatio":1.0166841228667962,"careVolumeRatio":1.098385922621248,"staffingRatio":0.868,"careLoadRatio":1.2654215698401474,"careUnmetShare":0.08957318242613169,"medicalPressure":0.04766892247656061,"pressure":0.04766892247656061,"expressionLevel":0,"retirement":65,"dependency":70.59020751094158,"multiplier":1,"policy":"current","careSystem":{"year":2034,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.098385922621248,"backlogIn":0,"totalDemand":1.098385922621248,"served":1,"unmet":0.09838592262124801,"backlogOut":0,"unmetShare":0.08957318242613169,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":75.7450647873153,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1158.342518474447,"backlogResourceBillion":0}},{"year":2035,"total":21971541,"children0to21":2871277,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1513777,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[65760,73404,76176,78841,81655,84022,85911,87681,89420,97608,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.9070838408863,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21971541,"perResident":0,"employed":10462500.006816262,"perWorker":[0,0],"existingPerWorker":115156.74820462834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1111626777313648,"existingDemandRatio":1.4472402148659012,"employmentChangePercent":-10.00417670239997,"centralPerWorker":0,"demand":1204.8274788758627,"unamplifiedDemand":1204.8274788758627,"plannedBudget":1184.9070838408863,"paidBenefits":1184.9070838408863,"expenditure":1191.633189603526,"revenue":1154.0379569941877,"baselineRevenue":1154.0379569941877,"reserve":247.96123310109817,"scenarioReserve":247.96123310109817,"baselineReserve":247.96123310109817,"months":2.511196732462732,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3902162807337346,"demandRatio":1.0168117781610386,"careVolumeRatio":1.109189116393812,"staffingRatio":0.868,"careLoadRatio":1.2778676456149907,"careUnmetShare":0.09844048664019245,"medicalPressure":0.04803365188868179,"pressure":0.04803365188868179,"expressionLevel":0,"retirement":65,"dependency":71.62960133482063,"multiplier":1,"policy":"current","careSystem":{"year":2035,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.109189116393812,"backlogIn":0,"totalDemand":1.109189116393812,"served":1,"unmet":0.1091891163938119,"backlogOut":0,"unmetShare":0.09844048664019245,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":77.51414587536834,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1204.8274788758627,"backlogResourceBillion":0}},{"year":2036,"total":21802641,"children0to21":2729125,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1423983,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[63860,71182,73823,76393,79016,81820,84102,85950,87735,89476,97656,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1232.3033671945218,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21802641,"perResident":0,"employed":10310507.901250148,"perWorker":[0,0],"existingPerWorker":121508.7810036741,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.127542855762594,"existingDemandRatio":1.5048855815131,"employmentChangePercent":-11.31157499785962,"centralPerWorker":0,"demand":1252.8172466096557,"unamplifiedDemand":1252.8172466096557,"plannedBudget":1232.3033671945218,"paidBenefits":1232.3033671945218,"expenditure":1239.2312561300407,"revenue":1188.6590957040132,"baselineRevenue":1188.6590957040132,"reserve":197.38907267507065,"scenarioReserve":197.38907267507065,"baselineReserve":197.38907267507065,"months":1.9221475288941154,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3837679604475245,"demandRatio":1.016646777052826,"careVolumeRatio":1.119776203819717,"staffingRatio":0.868,"careLoadRatio":1.2900647509443743,"careUnmetShare":0.10696441254166966,"medicalPressure":0.0475622201509315,"pressure":0.0475622201509315,"expressionLevel":0,"retirement":65,"dependency":72.2863213013027,"multiplier":1,"policy":"current","careSystem":{"year":2036,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.119776203819717,"backlogIn":0,"totalDemand":1.119776203819717,"served":1,"unmet":0.11977620381971699,"backlogOut":0,"unmetShare":0.10696441254166966,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":79.25369876024983,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1252.8172466096557,"backlogResourceBillion":0}},{"year":2037,"total":21626302,"children0to21":2583521,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1351527,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[62180,69159,71607,74045,76574,79188,81905,84146,86006,87792,89532,97700,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.5955018823026,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21626302,"perResident":0,"employed":10180867.93743653,"perWorker":[0,0],"existingPerWorker":127759.69621004112,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1419006311426145,"existingDemandRatio":1.5624079217314584,"employmentChangePercent":-12.426705728380682,"centralPerWorker":0,"demand":1300.704594841439,"unamplifiedDemand":1300.704594841439,"plannedBudget":1281.5955018823026,"paidBenefits":1281.5955018823026,"expenditure":1288.731227485887,"revenue":1224.3188685751336,"baselineRevenue":1224.3188685751336,"reserve":132.97671376431708,"scenarioReserve":132.97671376431708,"baselineReserve":132.97671376431708,"months":1.2451046861729314,"shortfall":0,"healthDelta":0,"workingDemandShare":0.37822252557498287,"demandRatio":1.01491039328015,"careVolumeRatio":1.1287167253852588,"staffingRatio":0.868,"careLoadRatio":1.300364890996842,"careUnmetShare":0.11403811292095864,"medicalPressure":0.04260112365757138,"pressure":0.04260112365757138,"expressionLevel":0,"retirement":65,"dependency":72.74070557194818,"multiplier":1,"policy":"current","careSystem":{"year":2037,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1287167253852588,"backlogIn":0,"totalDemand":1.1287167253852588,"served":1,"unmet":0.1287167253852588,"backlogOut":0,"unmetShare":0.11403811292095864,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":80.74693550213674,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1300.704594841439,"backlogResourceBillion":0}},{"year":2038,"total":21442612,"children0to21":2442069,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1280813,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[60723,67371,69587,71836,74234,76750,79277,81952,84205,86066,87850,89584,97736,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.8593219575948,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21442612,"perResident":0,"employed":10027871.436815998,"perWorker":[0,0],"existingPerWorker":134615.351542535,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1593227532471904,"existingDemandRatio":1.62150803446286,"employmentChangePercent":-13.742743580330618,"centralPerWorker":0,"demand":1349.905438690331,"unamplifiedDemand":1349.905438690331,"plannedBudget":1332.8593219575948,"paidBenefits":1332.8593219575948,"expenditure":1340.209119329287,"revenue":1261.0484346323879,"baselineRevenue":1261.0484346323879,"reserve":53.81602906741804,"scenarioReserve":53.81602906741804,"baselineReserve":53.81602906741804,"months":0.4845165113603508,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3727576949587811,"demandRatio":1.0127891341958732,"careVolumeRatio":1.1372931109435036,"staffingRatio":0.868,"careLoadRatio":1.3102455195201654,"careUnmetShare":0.1207191968564767,"medicalPressure":0.036540383416780696,"pressure":0.036540383416780696,"expressionLevel":0,"retirement":65,"dependency":73.22456952596457,"multiplier":1,"policy":"current","careSystem":{"year":2038,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1372931109435036,"backlogIn":0,"totalDemand":1.1372931109435036,"served":1,"unmet":0.1372931109435036,"backlogOut":0,"unmetShare":0.1207191968564767,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":82.44172512027309,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1349.905438690331,"backlogResourceBillion":0}},{"year":2039,"total":21251692,"children0to21":2311914,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1207239,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[59497,65822,67804,69823,72031,74416,76846,79329,82015,84268,86125,87903,89626,97768,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1345.1256254459347,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21251692,"perResident":0,"employed":9884209.669858146,"perWorker":[0,0],"existingPerWorker":141611.81781967485,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1761728971402148,"existingDemandRatio":1.681346425296601,"employmentChangePercent":-14.97848637462802,"centralPerWorker":0,"demand":1399.7208990594204,"unamplifiedDemand":1399.7208990594204,"plannedBudget":1386.1736948358987,"paidBenefits":1386.1736948358987,"expenditure":1393.7439861287414,"revenue":1298.8798876713595,"baselineRevenue":1298.8798876713595,"reserve":-41.04806938996397,"scenarioReserve":-41.04806938996397,"baselineReserve":-41.04806938996397,"months":0,"shortfall":41.04806938996397,"healthDelta":0,"workingDemandShare":0.367310148041206,"demandRatio":1.009773092848314,"careVolumeRatio":1.1449151012984593,"staffingRatio":0.868,"careLoadRatio":1.3190266143991467,"careUnmetShare":0.12657279228312185,"medicalPressure":0.02792312242375417,"pressure":0.02792312242375417,"expressionLevel":0,"retirement":65,"dependency":73.84900669359462,"multiplier":1,"policy":"current","careSystem":{"year":2039,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1449151012984593,"backlogIn":0,"totalDemand":1.1449151012984593,"served":1,"unmet":0.1449151012984593,"backlogOut":0,"unmetShare":0.12657279228312185,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":84.03733695899764,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1399.7208990594202,"backlogResourceBillion":0}},{"year":2040,"total":21053737,"children0to21":2194503,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1158403,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[58522,64520,66259,68047,70023,72219,74515,76902,79396,82081,84330,86181,87947,89664,97797,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1330.0488842698721,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21053737,"perResident":0,"employed":9734160.882846357,"perWorker":[0,0],"existingPerWorker":148983.86625953604,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1943032032504242,"existingDemandRatio":1.7420215292718189,"employmentChangePercent":-16.269168727137895,"centralPerWorker":0,"demand":1450.2329231187891,"unamplifiedDemand":1450.2329231187891,"plannedBudget":1441.6206426293347,"paidBenefits":1441.6206426293347,"expenditure":1449.4180426609628,"revenue":1337.8462843015002,"baselineRevenue":1337.8462843015002,"reserve":-152.6198277494266,"scenarioReserve":-152.6198277494266,"baselineReserve":-152.6198277494266,"months":0,"shortfall":152.6198277494266,"healthDelta":0,"workingDemandShare":0.3616558614074804,"demandRatio":1.0059740268936124,"careVolumeRatio":1.1516814511209799,"staffingRatio":0.868,"careLoadRatio":1.3268219482960597,"careUnmetShare":0.13170434495870534,"medicalPressure":0.01706864826746392,"pressure":0.01706864826746392,"expressionLevel":0,"retirement":65,"dependency":74.7039625368421,"multiplier":1,"policy":"current","careSystem":{"year":2040,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1516814511209799,"backlogIn":0,"totalDemand":1.1516814511209799,"served":1,"unmet":0.15168145112097986,"backlogOut":0,"unmetShare":0.13170434495870534,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":85.6707022955164,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1450.2329231187891,"backlogResourceBillion":0}},{"year":2041,"total":20849554,"children0to21":2081085,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1125020,"workingAge15to64":12778914,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":956065,"age15to29":2579169,"age30to44":3490988,"age45to64":6708757,"ages":[57811,63485,64962,66508,68254,70216,72323,74576,76973,79466,82146,84388,86227,87987,89698,97828,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1369.9503507979682,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20849554,"perResident":0,"employed":9565756.460804006,"perWorker":[0,0],"existingPerWorker":156996.3513915088,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2153288211940585,"existingDemandRatio":1.8039505857609384,"employmentChangePercent":-17.717741687595158,"centralPerWorker":0,"demand":1501.7888626459812,"unamplifiedDemand":1501.7888626459812,"plannedBudget":1499.285468334508,"paidBenefits":1499.285468334508,"expenditure":1507.316790367085,"revenue":1377.9816728305452,"baselineRevenue":1377.9816728305452,"reserve":-281.95494528596646,"scenarioReserve":-281.95494528596646,"baselineReserve":-281.95494528596646,"months":0,"shortfall":281.95494528596646,"healthDelta":0,"workingDemandShare":0.3531568638046963,"demandRatio":1.0016697249218682,"careVolumeRatio":1.1578872359839651,"staffingRatio":0.868,"careLoadRatio":1.3339714700276095,"careUnmetShare":0.1363580416790704,"medicalPressure":0.004770642633909234,"pressure":0.004770642633909234,"expressionLevel":0,"retirement":65,"dependency":76.34965988316353,"multiplier":1,"policy":"current","careSystem":{"year":2041,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1578872359839651,"backlogIn":0,"totalDemand":1.1578872359839651,"served":1,"unmet":0.15788723598396515,"backlogOut":0,"unmetShare":0.1363580416790704,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":87.51342683729129,"severeStreak":2,"firstCriticalYear":2041,"requiredResourceBillion":1501.7888626459815,"backlogResourceBillion":0}},{"year":2042,"total":20639359,"children0to21":1980724,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":1099235,"workingAge15to64":12493056,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":881489,"age15to29":2434014,"age30to44":3408131,"age45to64":6650911,"ages":[57298,62736,63933,65217,66720,68453,70325,72387,74651,77045,79535,82207,84436,86269,88023,89732,97866,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1411.0488613219072,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20639359,"perResident":0,"employed":9399160.411628118,"perWorker":[0,0],"existingPerWorker":165208.1798252431,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2368699984049545,"existingDemandRatio":1.8652470672559331,"employmentChangePercent":-19.150759474352018,"centralPerWorker":0,"demand":1552.8181834905643,"unamplifiedDemand":1552.8181834905643,"plannedBudget":1559.2568870678883,"paidBenefits":1559.2568870678883,"expenditure":1567.5291487614427,"revenue":1419.3211230154616,"baselineRevenue":1419.3211230154616,"reserve":-430.16297103194745,"scenarioReserve":-430.16297103194745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":430.16297103194745,"healthDelta":0,"workingDemandShare":0.34666916539599507,"demandRatio":0.9958706588819808,"careVolumeRatio":1.1623603057911738,"staffingRatio":0.868,"careLoadRatio":1.3391247762571126,"careUnmetShare":0.13968156429831058,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":77.74826601784238,"multiplier":1,"policy":"current","careSystem":{"year":2042,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1623603057911738,"backlogIn":0,"totalDemand":1.1623603057911738,"served":1,"unmet":0.16236030579117378,"backlogOut":0,"unmetShare":0.13968156429831058,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":94.30666249358227,"severeStreak":3,"firstCriticalYear":2041,"requiredResourceBillion":1552.8181834905643,"backlogResourceBillion":0}},{"year":2043,"total":20423431,"children0to21":1884117,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":1074804,"workingAge15to64":12188114,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":809313,"age15to29":2326203,"age30to44":3340389,"age45to64":6521522,"ages":[56952,62199,63189,64194,65434,66924,68565,70393,72465,74727,77118,79599,82259,84479,86307,88058,89775,97913,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1453.3803271615645,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20423431,"perResident":0,"employed":9219894.398226893,"perWorker":[0,0],"existingPerWorker":174051.56798709938,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2609189456198246,"existingDemandRatio":1.9276121041283663,"employmentChangePercent":-20.692761142673277,"centralPerWorker":0,"demand":1604.7370766868648,"unamplifiedDemand":1604.7370766868648,"plannedBudget":1621.627162550604,"paidBenefits":1621.627162550604,"expenditure":1630.147592094965,"revenue":1461.9007567059255,"baselineRevenue":1461.9007567059255,"reserve":-598.4098064209869,"scenarioReserve":-598.4098064209869,"baselineReserve":-598.4098064209869,"months":0,"shortfall":598.4098064209869,"healthDelta":0,"workingDemandShare":0.33899278263381866,"demandRatio":0.9895844826395401,"careVolumeRatio":1.1662370242071045,"staffingRatio":0.868,"careLoadRatio":1.3435910417132542,"careUnmetShare":0.14254137088481214,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":79.48666999273473,"multiplier":1,"policy":"current","careSystem":{"year":2043,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1662370242071045,"backlogIn":0,"totalDemand":1.1662370242071045,"served":1,"unmet":0.1662370242071045,"backlogOut":0,"unmetShare":0.14254137088481214,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":4,"firstCriticalYear":2041,"requiredResourceBillion":1604.737076686865,"backlogResourceBillion":0}},{"year":2044,"total":20202144,"children0to21":1806392,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":1051948,"workingAge15to64":11871795,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":754444,"age15to29":2200372,"age30to44":3273974,"age45to64":6397449,"ages":[56772,61841,62659,63456,64417,65644,67040,68636,70475,72545,74803,77185,79652,82305,84518,86346,88101,89828,97966,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1496.9817369764116,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20202144,"perResident":0,"employed":9040824.290542193,"perWorker":[0,0],"existingPerWorker":183299.1490103953,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.285893758105676,"existingDemandRatio":1.9906010796503242,"employmentChangePercent":-22.23307767873782,"centralPerWorker":0,"demand":1657.175398808895,"unamplifiedDemand":1657.175398808895,"plannedBudget":1686.4922490526283,"paidBenefits":1686.4922490526283,"expenditure":1695.26829148332,"revenue":1505.7577794071033,"baselineRevenue":1505.7577794071033,"reserve":-787.9203184972037,"scenarioReserve":-787.9203184972037,"baselineReserve":-787.9203184972037,"months":0,"shortfall":787.9203184972037,"healthDelta":0,"workingDemandShare":0.33062644676722014,"demandRatio":0.9826166706308898,"careVolumeRatio":1.1692683401017503,"staffingRatio":0.868,"careLoadRatio":1.3470833411310488,"careUnmetShare":0.14476432337766065,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":81.71724541214898,"multiplier":1,"policy":"current","careSystem":{"year":2044,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1692683401017503,"backlogIn":0,"totalDemand":1.1692683401017503,"served":1,"unmet":0.1692683401017503,"backlogOut":0,"unmetShare":0.14476432337766065,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":5,"firstCriticalYear":2041,"requiredResourceBillion":1657.1753988088951,"backlogResourceBillion":0}},{"year":2045,"total":19975846,"children0to21":1731893,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":1030853,"workingAge15to64":11562376,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":701040,"age15to29":2071084,"age30to44":3186875,"age45to64":6304417,"ages":[56699,61660,62306,62931,63683,64631,65765,67115,68722,70558,72624,74873,77241,79699,82346,84558,86391,88155,89887,98023,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1541.8911890857041,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19975846,"perResident":0,"employed":8857376.782536855,"perWorker":[0,0],"existingPerWorker":193067.4412635024,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3125262488843443,"existingDemandRatio":2.0541394254788514,"employmentChangePercent":-23.811047523810945,"centralPerWorker":0,"demand":1710.071071711144,"unamplifiedDemand":1710.071071711144,"plannedBudget":1753.9519390147334,"paidBenefits":1753.9519390147334,"expenditure":1762.9912627183458,"revenue":1550.9305127893165,"baselineRevenue":1550.9305127893165,"reserve":-999.981068426233,"scenarioReserve":-999.981068426233,"baselineReserve":-999.981068426233,"months":0,"shortfall":999.981068426233,"healthDelta":0,"workingDemandShare":0.32288277532690646,"demandRatio":0.9749817162446087,"careVolumeRatio":1.1714470114740638,"staffingRatio":0.868,"careLoadRatio":1.3495933311913177,"careUnmetShare":0.1463549010708793,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":83.9170245722994,"multiplier":1,"policy":"current","careSystem":{"year":2045,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1714470114740638,"backlogIn":0,"totalDemand":1.1714470114740638,"served":1,"unmet":0.17144701147406383,"backlogOut":0,"unmetShare":0.1463549010708793,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":6,"firstCriticalYear":2041,"requiredResourceBillion":1710.071071711144,"backlogResourceBillion":0}},{"year":2046,"total":19744910,"children0to21":1655837,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":1011958,"workingAge15to64":11246979,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":643879,"age15to29":1945287,"age30to44":3141853,"age45to64":6159839,"ages":[56666,61594,62131,62583,63163,63903,64756,65845,67205,68810,70640,72697,74932,77290,79743,82387,84606,86446,88214,89950,98070,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1588.1479247582752,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19744910,"perResident":0,"employed":8680670.77145024,"perWorker":[0,0],"existingPerWorker":203162.93477376632,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3392443774706313,"existingDemandRatio":2.118427086765988,"employmentChangePercent":-25.331028688830216,"centralPerWorker":0,"demand":1763.5905497326848,"unamplifiedDemand":1763.5905497326848,"plannedBudget":1824.1100165753228,"paidBenefits":1824.1100165753228,"expenditure":1833.4205199900437,"revenue":1597.458428172996,"baselineRevenue":1597.458428172996,"reserve":-1235.9431602432805,"scenarioReserve":-1235.9431602432805,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1235.9431602432805,"healthDelta":0,"workingDemandShare":0.314497453365453,"demandRatio":0.966822468879229,"careVolumeRatio":1.1729217149539177,"staffingRatio":0.868,"careLoadRatio":1.3512922983340065,"careUnmetShare":0.14742818105359362,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":86.21827578726976,"multiplier":1,"policy":"current","careSystem":{"year":2046,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1729217149539177,"backlogIn":0,"totalDemand":1.1729217149539177,"served":1,"unmet":0.17292171495391773,"backlogOut":0,"unmetShare":0.14742818105359362,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":7,"firstCriticalYear":2041,"requiredResourceBillion":1763.5905497326848,"backlogResourceBillion":0}},{"year":2047,"total":19509720,"children0to21":1605429,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":995649,"workingAge15to64":10939035,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":609780,"age15to29":1829401,"age30to44":3094818,"age45to64":6014816,"ages":[56589,61573,62071,62415,62820,63387,64032,64839,65938,67296,68896,70715,72758,74985,77335,79787,82436,84664,86510,88279,90002,98102,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1635.7923625010235,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19509720,"perResident":0,"employed":8494891.679037282,"perWorker":[0,0],"existingPerWorker":213830.0881638235,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3685329916597468,"existingDemandRatio":2.181938062066874,"employmentChangePercent":-26.9290542431712,"centralPerWorker":0,"demand":1816.4634366706725,"unamplifiedDemand":1816.4634366706725,"plannedBudget":1897.0744172383359,"paidBenefits":1897.0744172383359,"expenditure":1906.6642357554983,"revenue":1645.382181018186,"baselineRevenue":1645.382181018186,"reserve":-1497.225214980593,"scenarioReserve":-1497.225214980593,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1497.225214980593,"healthDelta":0,"workingDemandShare":0.30677799254430566,"demandRatio":0.9575077393721788,"careVolumeRatio":1.1728992253424715,"staffingRatio":0.868,"careLoadRatio":1.3512663886434004,"careUnmetShare":0.14741183352046902,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":88.87828793073653,"multiplier":1,"policy":"current","careSystem":{"year":2047,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1728992253424715,"backlogIn":0,"totalDemand":1.1728992253424715,"served":1,"unmet":0.17289922534247149,"backlogOut":0,"unmetShare":0.14741183352046902,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":8,"firstCriticalYear":2041,"requiredResourceBillion":1816.4634366706728,"backlogResourceBillion":0}},{"year":2048,"total":19270638,"children0to21":1571043,"workingAge22to64":10060325,"seniors65plus":7639270,"children0to14":981647,"workingAge15to64":10649721,"workingAge22to59":8521913,"age60to64":1538412,"age15to21":589396,"age15to29":1724788,"age30to44":3052611,"age45to64":5872322,"ages":[56424,61505,62057,62360,62658,63049,63519,64118,64937,66033,67385,68975,70779,72814,75034,77380,79839,82498,84729,86577,88334,90039,98132,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1684.8661333760542,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19270638,"perResident":0,"employed":8309560.035450573,"perWorker":[0,0],"existingPerWorker":225014.33900868343,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.399055963702175,"existingDemandRatio":2.245970160756616,"employmentChangePercent":-28.523230953978075,"centralPerWorker":0,"demand":1869.7701588298828,"unamplifiedDemand":1869.7701588298828,"plannedBudget":1972.9573939278691,"paidBenefits":1972.9573939278691,"expenditure":1982.8349070005465,"revenue":1694.7436464487316,"baselineRevenue":1694.7436464487316,"reserve":-1785.3164755324078,"scenarioReserve":-1785.3164755324078,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1785.3164755324078,"healthDelta":0,"workingDemandShare":0.2997882227193118,"demandRatio":0.9476992075877748,"careVolumeRatio":1.172154984104932,"staffingRatio":0.868,"careLoadRatio":1.3504089678628248,"careUnmetShare":0.14687049617111086,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":91.5508495003889,"multiplier":1,"policy":"current","careSystem":{"year":2048,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.172154984104932,"backlogIn":0,"totalDemand":1.172154984104932,"served":1,"unmet":0.1721549841049319,"backlogOut":0,"unmetShare":0.14687049617111086,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":9,"firstCriticalYear":2041,"requiredResourceBillion":1869.770158829883,"backlogResourceBillion":0}},{"year":2049,"total":19028036,"children0to21":1544504,"workingAge22to64":9795520,"seniors65plus":7688012,"children0to14":969720,"workingAge15to64":10370304,"workingAge22to59":8310410,"age60to64":1485110,"age15to21":574784,"age15to29":1622584,"age30to44":3014440,"age45to64":5733280,"ages":[56147,61343,61997,62351,62607,62891,63186,63610,64219,65036,66125,67467,69042,70836,72863,75082,77433,79902,82565,84798,86632,88372,90074,98173,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1735.412117377336,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19028036,"perResident":0,"employed":8133847.670844436,"perWorker":[0,0],"existingPerWorker":236463.08053136792,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4292792284529527,"existingDemandRatio":2.3103359481330537,"employmentChangePercent":-30.03466501906721,"centralPerWorker":0,"demand":1923.354676820767,"unamplifiedDemand":1923.354676820767,"plannedBudget":2051.875689684984,"paidBenefits":2051.875689684984,"expenditure":2062.0495281498415,"revenue":1745.5859558421937,"baselineRevenue":1745.5859558421937,"reserve":-2101.780047840056,"scenarioReserve":-2101.780047840056,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2101.780047840056,"healthDelta":0,"workingDemandShare":0.29328225985302603,"demandRatio":0.9373641329685287,"careVolumeRatio":1.170628161019512,"staffingRatio":0.868,"careLoadRatio":1.3486499550916036,"careUnmetShare":0.14575777920028007,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":94.2524337656398,"multiplier":1,"policy":"current","careSystem":{"year":2049,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.170628161019512,"backlogIn":0,"totalDemand":1.170628161019512,"served":1,"unmet":0.17062816101951195,"backlogOut":0,"unmetShare":0.14575777920028007,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":10,"firstCriticalYear":2041,"requiredResourceBillion":1923.3546768207668,"backlogResourceBillion":0}},{"year":2050,"total":18782202,"children0to21":1519242,"workingAge22to64":9554091,"seniors65plus":7708869,"children0to14":959549,"workingAge15to64":10113784,"workingAge22to59":8075418,"age60to64":1478673,"age15to21":559693,"age15to29":1531718,"age30to44":2972777,"age45to64":5609289,"ages":[55685,61063,61843,62297,62604,62847,63031,63278,63714,64319,65131,66211,67536,69102,70888,72914,75138,77499,79972,82639,84857,86674,88410,90123,98228,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1787.474480898656,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18782202,"perResident":0,"employed":7946768.207259557,"perWorker":[0,0],"existingPerWorker":248820.3055799356,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.462926716890796,"existingDemandRatio":2.3751559083522404,"employmentChangePercent":-31.643876042859386,"centralPerWorker":0,"demand":1977.31729370324,"unamplifiedDemand":1977.31729370324,"plannedBudget":2133.950717272384,"paidBenefits":2133.950717272384,"expenditure":2144.429770891187,"revenue":1797.9535345174595,"baselineRevenue":1797.9535345174595,"reserve":-2448.2562842137836,"scenarioReserve":-2448.2562842137836,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2448.2562842137836,"healthDelta":0,"workingDemandShare":0.2883377967375452,"demandRatio":0.9265993247635294,"careVolumeRatio":1.1684193203845776,"staffingRatio":0.868,"careLoadRatio":1.3461052078163336,"careUnmetShare":0.1441428752899631,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":96.58805845579657,"multiplier":1,"policy":"current","careSystem":{"year":2050,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1684193203845776,"backlogIn":0,"totalDemand":1.1684193203845776,"served":1,"unmet":0.16841932038457763,"backlogOut":0,"unmetShare":0.1441428752899631,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":11,"firstCriticalYear":2041,"requiredResourceBillion":1977.3172937032398,"backlogResourceBillion":0}},{"year":2051,"total":18533499,"children0to21":1495091,"workingAge22to64":9346568,"seniors65plus":7691840,"children0to14":950747,"workingAge15to64":9890912,"workingAge22to59":7854373,"age60to64":1492195,"age15to21":544344,"age15to29":1442982,"age30to44":2928483,"age45to64":5519447,"ages":[55038,60589,61572,62150,62555,62849,62991,63127,63384,63819,64418,65219,66282,67599,69155,70941,72972,75207,77573,80048,82702,84901,86714,88461,90187,98304,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1841.0987153256158,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18533499,"perResident":0,"employed":7767004.769508395,"perWorker":[0,0],"existingPerWorker":261601.4317787483,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4967854235107168,"existingDemandRatio":2.4406721541570726,"employmentChangePercent":-33.190156431741855,"centralPerWorker":0,"demand":2031.859568335763,"unamplifiedDemand":2031.859568335763,"plannedBudget":2219.308745963279,"paidBenefits":2219.308745963279,"expenditure":2230.1021711906465,"revenue":1851.8921405529832,"baselineRevenue":1851.8921405529832,"reserve":-2826.466314851447,"scenarioReserve":-2826.466314851447,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2826.466314851447,"healthDelta":0,"workingDemandShare":0.2848562114276864,"demandRatio":0.9155371338176949,"careVolumeRatio":1.1656786135672688,"staffingRatio":0.868,"careLoadRatio":1.3429477114830286,"careUnmetShare":0.14213061099255367,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":98.29202547929893,"multiplier":1,"policy":"current","careSystem":{"year":2051,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1656786135672688,"backlogIn":0,"totalDemand":1.1656786135672688,"served":1,"unmet":0.16567861356726876,"backlogOut":0,"unmetShare":0.14213061099255367,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":12,"firstCriticalYear":2041,"requiredResourceBillion":2031.8595683357632,"backlogResourceBillion":0}},{"year":2052,"total":18282197,"children0to21":1471941,"workingAge22to64":9131857,"seniors65plus":7678399,"children0to14":942892,"workingAge15to64":9660906,"workingAge22to59":7630367,"age60to64":1501490,"age15to21":529049,"age15to29":1371436,"age30to44":2866378,"age45to64":5423092,"ages":[54219,59918,61109,61889,62415,62806,62997,63089,63237,63491,63921,64507,65292,66347,67655,69209,71001,73044,75282,77651,80113,82749,84943,86768,88527,90271,98407,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1896.3316767853844,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18282197,"perResident":0,"employed":7579781.666206528,"perWorker":[0,0],"existingPerWorker":275166.15398740873,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5337565163874494,"existingDemandRatio":2.5053445875727602,"employmentChangePercent":-34.80060300865999,"centralPerWorker":0,"demand":2085.699369154323,"unamplifiedDemand":2085.699369154323,"plannedBudget":2308.08109580181,"paidBenefits":2308.08109580181,"expenditure":2319.1983237859986,"revenue":1907.448904769573,"baselineRevenue":1907.448904769573,"reserve":-3238.2157338678726,"scenarioReserve":-3238.2157338678726,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3238.2157338678726,"healthDelta":0,"workingDemandShare":0.28131318265631605,"demandRatio":0.9036508175332404,"careVolumeRatio":1.1617150756740822,"staffingRatio":0.868,"careLoadRatio":1.3383814235876523,"careUnmetShare":0.1392037333941349,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":100.2024013297624,"multiplier":1,"policy":"current","careSystem":{"year":2052,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1617150756740822,"backlogIn":0,"totalDemand":1.1617150756740822,"served":1,"unmet":0.16171507567408216,"backlogOut":0,"unmetShare":0.1392037333941349,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":13,"firstCriticalYear":2041,"requiredResourceBillion":2085.699369154323,"backlogResourceBillion":0}},{"year":2053,"total":18028545,"children0to21":1449972,"workingAge22to64":8887674,"seniors65plus":7690899,"children0to14":935543,"workingAge15to64":9402103,"workingAge22to59":7398633,"age60to64":1489041,"age15to21":514429,"age15to29":1301664,"age30to44":2807895,"age45to64":5292544,"ages":[53205,59061,60447,61433,62161,62672,62957,63099,63202,63347,63596,64014,64583,65358,66408,67710,69272,71075,73124,75365,77719,80164,82795,84999,86838,88614,90384,98545,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1953.221627088946,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18028545,"perResident":0,"employed":7390632.444237236,"perWorker":[0,0],"existingPerWorker":289554.8164066338,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.573010105840572,"existingDemandRatio":2.5705624270510805,"employmentChangePercent":-36.427617579377966,"centralPerWorker":0,"demand":2139.9932205200244,"unamplifiedDemand":2139.9932205200244,"plannedBudget":2400.4043396338825,"paidBenefits":2400.4043396338825,"expenditure":2411.8550844575966,"revenue":1964.67237191266,"baselineRevenue":1964.67237191266,"reserve":-3685.3984464128093,"scenarioReserve":-3685.3984464128093,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3685.3984464128093,"healthDelta":0,"workingDemandShare":0.2757676373249066,"demandRatio":0.8915136442581265,"careVolumeRatio":1.157239071820495,"staffingRatio":0.868,"careLoadRatio":1.333224737120386,"careUnmetShare":0.13587431987855067,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":102.8488556173415,"multiplier":1,"policy":"current","careSystem":{"year":2053,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.157239071820495,"backlogIn":0,"totalDemand":1.157239071820495,"served":1,"unmet":0.157239071820495,"backlogOut":0,"unmetShare":0.13587431987855067,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2041,"requiredResourceBillion":2139.9932205200244,"backlogResourceBillion":0}},{"year":2054,"total":17772611,"children0to21":1429353,"workingAge22to64":8669432,"seniors65plus":7673826,"children0to14":928191,"workingAge15to64":9170594,"workingAge22to59":7168299,"age60to64":1501133,"age15to21":501162,"age15to29":1229104,"age30to44":2754907,"age45to64":5186583,"ages":[51952,57996,59600,60780,61712,62423,62828,63061,63215,63315,63454,63691,64092,64652,65420,66466,67776,69349,71157,73209,75435,77770,80213,82855,85072,86930,88732,90532,98712,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2011.8182759016142,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17772611,"perResident":0,"employed":7208227.191861928,"perWorker":[0,0],"existingPerWorker":304453.77328249515,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6128153586035119,"existingDemandRatio":2.636122483170989,"employmentChangePercent":-37.99662220070438,"centralPerWorker":0,"demand":2194.571967239848,"unamplifiedDemand":2194.571967239848,"plannedBudget":2496.4205132192383,"paidBenefits":2496.4205132192383,"expenditure":2508.2147803876637,"revenue":2023.61254307004,"baselineRevenue":2023.61254307004,"reserve":-4170.000683730434,"scenarioReserve":-4170.000683730434,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4170.000683730434,"healthDelta":0,"workingDemandShare":0.2717817062572083,"demandRatio":0.8790874596723515,"careVolumeRatio":1.1521878559039342,"staffingRatio":0.868,"careLoadRatio":1.3274053639446246,"careUnmetShare":0.13208597463001137,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":105.00317667870283,"multiplier":1,"policy":"current","careSystem":{"year":2054,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1521878559039342,"backlogIn":0,"totalDemand":1.1521878559039342,"served":1,"unmet":0.15218785590393424,"backlogOut":0,"unmetShare":0.13208597463001137,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2041,"requiredResourceBillion":2194.571967239848,"backlogResourceBillion":0}},{"year":2055,"total":17514522,"children0to21":1409719,"workingAge22to64":8427728,"seniors65plus":7677075,"children0to14":920397,"workingAge15to64":8917050,"workingAge22to59":6933936,"age60to64":1493792,"age15to21":489322,"age15to29":1181078,"age30to44":2701870,"age45to64":5034102,"ages":[50534,56676,58544,59940,61066,61982,62583,62934,63180,63331,63425,63553,63770,64163,64716,65481,66533,67854,69434,71246,73283,75491,77823,80277,82931,85167,87053,88882,90711,98912,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2072.1728241786627,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17514522,"perResident":0,"employed":7015073.61145738,"perWorker":[0,0],"existingPerWorker":320663.4149963759,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6572227416617484,"existingDemandRatio":2.7020750278689287,"employmentChangePercent":-39.65808126689904,"centralPerWorker":0,"demand":2249.477460700883,"unamplifiedDemand":2249.477460700883,"plannedBudget":2596.277333748008,"paidBenefits":2596.277333748008,"expenditure":2608.4254289314863,"revenue":2084.320919362141,"baselineRevenue":2084.320919362141,"reserve":-4694.105193299779,"scenarioReserve":-4694.105193299779,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4694.105193299779,"healthDelta":0,"workingDemandShare":0.26660758748828733,"demandRatio":0.8664241802910625,"careVolumeRatio":1.1466157087415894,"staffingRatio":0.868,"careLoadRatio":1.320985839564043,"careUnmetShare":0.1278682191634197,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":107.82020966979475,"multiplier":1,"policy":"current","careSystem":{"year":2055,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1466157087415894,"backlogIn":0,"totalDemand":1.1466157087415894,"served":1,"unmet":0.14661570874158936,"backlogOut":0,"unmetShare":0.1278682191634197,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2041,"requiredResourceBillion":2249.477460700883,"backlogResourceBillion":0}},{"year":2056,"total":17254411,"children0to21":1390821,"workingAge22to64":8199059,"seniors65plus":7664531,"children0to14":911748,"workingAge15to64":8678132,"workingAge22to59":6699537,"age60to64":1499522,"age15to21":479073,"age15to29":1148381,"age30to44":2602392,"age45to64":4927359,"ages":[48998,55181,57235,58892,60234,61341,62146,62693,63055,63298,63443,63526,63635,63843,64228,64778,65551,66614,67942,69524,71323,73341,75545,77890,80358,83030,85291,87208,89065,90921,99142,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2134.338008904023,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17254411,"perResident":0,"employed":6831621.840298461,"perWorker":[0,0],"existingPerWorker":337309.2334032905,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.7017246848708012,"existingDemandRatio":2.768010961984685,"employmentChangePercent":-41.236087782559125,"centralPerWorker":0,"demand":2304.3691258522504,"unamplifiedDemand":2304.3691258522504,"plannedBudget":2700.128427097928,"paidBenefits":2700.128427097928,"expenditure":2712.640965136911,"revenue":2146.8505469430056,"baselineRevenue":2146.8505469430056,"reserve":-5259.895611493685,"scenarioReserve":-5259.895611493685,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5259.895611493685,"healthDelta":0,"workingDemandShare":0.26203743936520063,"demandRatio":0.8534294527349442,"careVolumeRatio":1.1403838665325772,"staffingRatio":0.868,"careLoadRatio":1.3138062978485912,"careUnmetShare":0.12310229094999815,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":110.44379605025405,"multiplier":1,"policy":"current","careSystem":{"year":2056,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1403838665325772,"backlogIn":0,"totalDemand":1.1403838665325772,"served":1,"unmet":0.14038386653257717,"backlogOut":0,"unmetShare":0.12310229094999815,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":100,"severeStreak":17,"firstCriticalYear":2041,"requiredResourceBillion":2304.3691258522504,"backlogResourceBillion":0}}],"firstBelowMonth":2038,"firstDepleted":2039},"law":{"annual":[{"year":2026,"total":23190536,"children0to21":3955066,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2576868,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[89366,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"medium","eligible":4036334.162886598,"gross":40.062870103092784,"baselineAidBudget":1.22,"baselineAidOverlap":1.22,"ledger":{"gross":40.062870103092784,"incremental":[38.842870103092785,38.842870103092785],"household":[-38.842870103092785,-38.842870103092785],"central":[38.842870103092785,38.842870103092785],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.22,"centralOverlap":1.22,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":38.842870103092785,"unassignedNeed":38.842870103092785,"cumulativeNeed":0,"budgetShare":0.009892240132199049,"supportEquivalent":0.6473811683848798,"nursingEquivalent":5.83226277824216,"careDisplacement":0,"careDisplacementUnallocated":1.1652861030927835,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":1.1652861030927835,"total":0,"unallocated":1.1652861030927835,"remainingToFinance":38.842870103092785,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":38.842870103092785,"residentPopulation":23190536,"perResident":1674.9449043822353,"employed":11625539.523338381,"perWorker":[3341.16709380372,3341.16709380372],"existingPerWorker":71609.57978154461,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1,"existingDemandRatio":1,"employmentChangePercent":0,"centralPerWorker":3341.1670938037205,"demand":832.5,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":0,"workingDemandShare":0.46597424177500757,"demandRatio":1,"careVolumeRatio":1,"staffingRatio":0.868,"careLoadRatio":1.1520737327188941,"careUnmetShare":0,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":61.29352329316065,"multiplier":1,"policy":"law","careSystem":{"year":2026,"enabled":false,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1,"backlogIn":0,"totalDemand":1,"served":1,"unmet":0,"backlogOut":0,"unmetShare":0,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":68.752,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":832.5,"backlogResourceBillion":0}},{"year":2027,"total":23072339,"children0to21":3833411,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2427934,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[81865,96676,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"medium","eligible":4191151.8061855673,"gross":41.59952164948454,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":1.2774870667607958,"ledger":{"gross":41.59952164948454,"incremental":[40.32203458272374,40.32203458272374],"household":[-40.32203458272374,-40.32203458272374],"central":[40.32203458272374,40.32203458272374],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.2774870667607958,"centralOverlap":1.2774870667607958,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4032203458272373},"fiscal":{"need":40.32203458272374,"unassignedNeed":40.32203458272374,"cumulativeNeed":40.32203458272374,"budgetShare":0.010268943763745668,"supportEquivalent":0.6720339097120623,"nursingEquivalent":6.054359546955516,"careDisplacement":1.209661037481712,"careDisplacementUnallocated":0,"supportRemaining":59.596779654172764,"cumulativeCareDisplacement":1.209661037481712,"cumulativeNhiReduction":0.4032203458272373,"pathways":{"startYear":2027,"active":true,"requested":1.209661037481712,"total":1.209661037481712,"unallocated":0,"remainingToFinance":39.11237354524203,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.3967796541729,"serviceResourceFactor":0.9995342800348496,"nursingSupportFactor":0.9848641011326112}},"societyFundingNeed":40.32203458272374,"residentPopulation":23072339,"perResident":1747.6353213570476,"employed":11527330.974396847,"perWorker":[3497.9506246747233,3497.9506246747233],"existingPerWorker":75307.43286587615,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0085196260226814,"existingDemandRatio":1.0427551993719222,"employmentChangePercent":-0.8447655159950163,"centralPerWorker":3497.9506246747233,"demand":868.0937034771252,"unamplifiedDemand":868.0937034771252,"plannedBudget":865.8000000000001,"paidBenefits":865.3967796541729,"expenditure":870.7064296541729,"revenue":910.2017793083456,"baselineRevenue":911.00822,"reserve":248.95287033517275,"scenarioReserve":248.95287033517275,"baselineReserve":249.35609068099998,"months":3.4520979442700286,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4564120872299974,"demandRatio":1.0026492301653098,"careVolumeRatio":1.0123836887106041,"staffingRatio":0.868,"careLoadRatio":1.184265579235994,"careUnmetShare":0.027182962235437126,"medicalPressure":0.007569229043742355,"pressure":0.007569229043742355,"expressionLevel":0,"retirement":65,"dependency":62.53865273273252,"multiplier":1,"policy":"law","careSystem":{"year":2027,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9848641011326112,"serviceResourceFactor":0.9995342800348496,"retainedCapacity":0.9848641011326112,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9848641011326112,"resourceCapacity":0.9995342800348496,"availableCapacity":0.9848641011326112,"safeStaffing":0.8548620397831066,"freshDemand":1.0123836887106041,"backlogIn":0,"totalDemand":1.0123836887106041,"served":0.9848641011326112,"unmet":0.027519587577992888,"backlogOut":0,"unmetShare":0.027182962235437126,"policyUnmetVolume":0.015135898867388753,"policyUnmetShare":0.014950753391400638,"policyUnmetFreshShare":0.014950753391400638,"directCareTarget":0.042716438261144685,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.5135898867388753,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":69.87124145794357,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":868.0937034771254,"backlogResourceBillion":0}},{"year":2028,"total":22951333,"children0to21":3712595,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2317381,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[80337,88402,97007,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"medium","eligible":4346894.272164948,"gross":43.145352577319585,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":1.3389126046721105,"ledger":{"gross":43.145352577319585,"incremental":[41.806439972647475,41.806439972647475],"household":[-41.806439972647475,-41.806439972647475],"central":[41.806439972647475,41.806439972647475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.3389126046721105,"centralOverlap":1.3389126046721105,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4180643997264747},"fiscal":{"need":41.806439972647475,"unassignedNeed":41.806439972647475,"cumulativeNeed":82.12847455537121,"budgetShare":0.010646982114971597,"supportEquivalent":0.6967739995441246,"nursingEquivalent":6.277243239136257,"careDisplacement":1.254193199179424,"careDisplacementUnallocated":0,"supportRemaining":59.581935600273525,"cumulativeCareDisplacement":2.463854236661136,"cumulativeNhiReduction":0.821284745553712,"pathways":{"startYear":2027,"active":true,"requested":1.2541931991794242,"total":1.254193199179424,"unallocated":0,"remainingToFinance":40.55224677346805,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.0139356002736,"serviceResourceFactor":0.9995357068610106,"nursingSupportFactor":0.9843068919021594}},"societyFundingNeed":41.806439972647475,"residentPopulation":22951333,"perResident":1821.525572072327,"employed":11400558.660444606,"perWorker":[3667.0518715630274,3667.0518715630274],"existingPerWorker":79424.48340827078,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0197341963314805,"existingDemandRatio":1.0876678464522527,"employmentChangePercent":-1.9352294355210242,"centralPerWorker":3667.051871563028,"demand":905.4834821715003,"unamplifiedDemand":905.4834821715003,"plannedBudget":900.4320000000001,"paidBenefits":900.0139356002736,"expenditure":905.4828751002736,"revenue":937.502337800547,"baselineRevenue":938.3384666000001,"reserve":280.9723330354462,"scenarioReserve":280.9723330354462,"baselineReserve":281.7936177809999,"months":3.7462397670282575,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4467264779352964,"demandRatio":1.0056100651370679,"careVolumeRatio":1.025231262562214,"staffingRatio":0.868,"careLoadRatio":1.1999733185628862,"careUnmetShare":0.03991720907708001,"medicalPressure":0.016028757534479587,"pressure":0.016028757534479587,"expressionLevel":0,"retirement":65,"dependency":63.85190675419016,"multiplier":1,"policy":"law","careSystem":{"year":2028,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9843068919021594,"serviceResourceFactor":0.9995357068610106,"retainedCapacity":0.9843068919021594,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9843068919021594,"resourceCapacity":0.9995357068610106,"availableCapacity":0.9843068919021594,"safeStaffing":0.8543783821710743,"freshDemand":1.025231262562214,"backlogIn":0,"totalDemand":1.025231262562214,"served":0.9843068919021594,"unmet":0.04092437066005461,"backlogOut":0,"unmetShare":0.03991720907708001,"policyUnmetVolume":0.015693108097840636,"policyUnmetShare":0.015306895791122379,"policyUnmetFreshShare":0.015306895791122379,"directCareTarget":0.04373398797463537,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.5693108097840636,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":71.17728181385552,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":905.4834821715004,"backlogResourceBillion":0}},{"year":2029,"total":22829301,"children0to21":3592797,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2189592,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[78583,86632,88750,97138,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"medium","eligible":4494151.303092783,"gross":44.606960824742266,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":1.4021235979022826,"ledger":{"gross":44.606960824742266,"incremental":[43.204837226839985,43.204837226839985],"household":[-43.204837226839985,-43.204837226839985],"central":[43.204837226839985,43.204837226839985],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.4021235979022826,"centralOverlap":1.4021235979022826,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.43204837226839976},"fiscal":{"need":43.204837226839985,"unassignedNeed":43.204837226839985,"cumulativeNeed":125.3333117822112,"budgetShare":0.011003116494381904,"supportEquivalent":0.7200806204473331,"nursingEquivalent":6.487212796822821,"careDisplacement":1.2961451168051994,"careDisplacementUnallocated":0,"supportRemaining":59.5679516277316,"cumulativeCareDisplacement":3.7599993534663354,"cumulativeNhiReduction":1.2533331178221117,"pathways":{"startYear":2027,"active":true,"requested":1.2961451168051994,"total":1.2961451168051994,"unallocated":0,"remainingToFinance":41.908692110034785,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.0172316277317,"serviceResourceFactor":0.9995386313156561,"nursingSupportFactor":0.9837819680079429}},"societyFundingNeed":43.204837226839985,"residentPopulation":22829301,"perResident":1892.516867986452,"employed":11279255.51429667,"perWorker":[3830.468879091979,3830.468879091979],"existingPerWorker":83718.55849540993,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0307009632508803,"existingDemandRatio":1.1342738889589439,"employmentChangePercent":-2.9786489336391053,"centralPerWorker":3830.4688790919786,"demand":944.2830125583208,"unamplifiedDemand":944.2830125583208,"plannedBudget":936.44928,"paidBenefits":936.0172316277317,"expenditure":941.6502393127317,"revenue":965.6245238534633,"baselineRevenue":966.488620598,"reserve":304.94661757617774,"scenarioReserve":304.94661757617774,"baselineReserve":306.1999506939999,"months":3.9095000468640047,"shortfall":0,"healthDelta":0,"workingDemandShare":0.43763877901125486,"demandRatio":1.0083653570199989,"careVolumeRatio":1.0380212889028493,"staffingRatio":0.868,"careLoadRatio":1.215591563819279,"careUnmetShare":0.052252609339289505,"medicalPressure":0.023901020057139583,"pressure":0.023901020057139583,"expressionLevel":0,"retirement":65,"dependency":65.09581708298651,"multiplier":1,"policy":"law","careSystem":{"year":2029,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9837819680079429,"serviceResourceFactor":0.9995386313156561,"retainedCapacity":0.9837819680079429,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9837819680079429,"resourceCapacity":0.9995386313156561,"availableCapacity":0.9837819680079429,"safeStaffing":0.8539227482308944,"freshDemand":1.0380212889028493,"backlogIn":0,"totalDemand":1.0380212889028493,"served":0.9837819680079429,"unmet":0.05423932089490635,"backlogOut":0,"unmetShare":0.052252609339289505,"policyUnmetVolume":0.01621803199205707,"policyUnmetShare":0.015623987836703174,"policyUnmetFreshShare":0.015623987836703174,"directCareTarget":0.04463996524772336,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.621803199205707,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":72.65742571662477,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":944.2830125583207,"backlogResourceBillion":0}},{"year":2030,"total":22704264,"children0to21":3478915,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2058923,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[76887,84896,87052,88948,97290,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"medium","eligible":4632225.750515464,"gross":45.97742680412371,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":1.46422249462189,"ledger":{"gross":45.97742680412371,"incremental":[44.513204309501816,44.513204309501816],"household":[-44.513204309501816,-44.513204309501816],"central":[44.513204309501816,44.513204309501816],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.46422249462189,"centralOverlap":1.46422249462189,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.44513204309501814},"fiscal":{"need":44.513204309501816,"unassignedNeed":44.513204309501816,"cumulativeNeed":169.846516091713,"budgetShare":0.011336322597030973,"supportEquivalent":0.741886738491697,"nursingEquivalent":6.683664310736008,"careDisplacement":1.3353961292850545,"careDisplacementUnallocated":0,"supportRemaining":59.554867956904985,"cumulativeCareDisplacement":5.09539548275139,"cumulativeNhiReduction":1.6984651609171297,"pathways":{"startYear":2027,"active":true,"requested":1.3353961292850545,"total":1.3353961292850545,"unallocated":0,"remainingToFinance":43.177808180216765,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.4621191569051,"serviceResourceFactor":0.9995429420588599,"nursingSupportFactor":0.98329083922316}},"societyFundingNeed":44.513204309501816,"residentPopulation":22704264,"perResident":1960.5658351004822,"employed":11157760.386998102,"perWorker":[3989.4389882553937,3989.4389882553937],"existingPerWorker":88237.32304698885,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0419241066410936,"existingDemandRatio":1.1826197090071435,"employmentChangePercent":-4.023719805874027,"centralPerWorker":3989.4389882553933,"demand":984.5309077484469,"unamplifiedDemand":984.5309077484469,"plannedBudget":973.9072512000001,"paidBenefits":973.4621191569051,"expenditure":979.2641170724552,"revenue":994.5930151297503,"baselineRevenue":995.4832792159402,"reserve":320.2755156334729,"scenarioReserve":320.2755156334729,"baselineReserve":321.97398079439,"months":3.948079860498609,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42907066491103085,"demandRatio":1.010908283653661,"careVolumeRatio":1.0507422940626676,"staffingRatio":0.868,"careLoadRatio":1.2311032998159137,"careUnmetShare":0.06419409899139814,"medicalPressure":0.031166524724745494,"pressure":0.031166524724745494,"expressionLevel":0,"retirement":65,"dependency":66.32446401934686,"multiplier":1,"policy":"law","careSystem":{"year":2030,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.98329083922316,"serviceResourceFactor":0.9995429420588599,"retainedCapacity":0.98329083922316,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.98329083922316,"resourceCapacity":0.9995429420588599,"availableCapacity":0.98329083922316,"safeStaffing":0.8534964484457028,"freshDemand":1.0507422940626676,"backlogIn":0,"totalDemand":1.0507422940626676,"served":0.98329083922316,"unmet":0.06745145483950765,"backlogOut":0,"unmetShare":0.06419409899139814,"policyUnmetVolume":0.016709160776840037,"policyUnmetShare":0.015902244414502918,"policyUnmetFreshShare":0.015902244414502918,"directCareTarget":0.04543498404143691,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.6709160776840037,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":74.14922849535826,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":984.5309077484467,"backlogResourceBillion":0}},{"year":2031,"total":22572869,"children0to21":3366926,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1931886,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[74844,83091,85321,87257,89115,97438,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"medium","eligible":4768816.991752577,"gross":47.33317113402062,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":1.5250906661818215,"ledger":{"gross":47.33317113402062,"incremental":[45.80808046783879,45.80808046783879],"household":[-45.80808046783879,-45.80808046783879],"central":[45.80808046783879,45.80808046783879],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5250906661818215,"centralOverlap":1.5250906661818215,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.45808080467838785},"fiscal":{"need":45.80808046783879,"unassignedNeed":45.80808046783879,"cumulativeNeed":215.6545965595518,"budgetShare":0.011666092922079863,"supportEquivalent":0.7634680077973132,"nursingEquivalent":6.878090160336154,"careDisplacement":1.3742424140351637,"careDisplacementUnallocated":0,"supportRemaining":59.54191919532161,"cumulativeCareDisplacement":6.469637896786553,"cumulativeNhiReduction":2.1565459655955177,"pathways":{"startYear":2027,"active":true,"requested":1.3742424140351637,"total":1.3742424140351637,"unallocated":0,"remainingToFinance":44.433838053803626,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.4054604433218,"serviceResourceFactor":0.9995477369003588,"nursingSupportFactor":0.9828047745991596}},"societyFundingNeed":45.80808046783879,"residentPopulation":22572869,"perResident":2029.3424140209554,"employed":11027076.582824461,"perWorker":[4154.145491216455,4154.145491216455],"existingPerWorker":93089.05283635383,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0542721306067715,"existingDemandRatio":1.2330331707496291,"employmentChangePercent":-5.147829391595115,"centralPerWorker":4154.145491216455,"demand":1026.5001146490663,"unamplifiedDemand":1026.5001146490663,"plannedBudget":1012.8635412480002,"paidBenefits":1012.4054604433218,"expenditure":1018.3815182963383,"revenue":1024.4316159830619,"baselineRevenue":1025.3477775924184,"reserve":326.3256133201962,"scenarioReserve":326.3256133201962,"baselineReserve":328.48215928579174,"months":3.8679239818872766,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42034064277915073,"demandRatio":1.0134633865725524,"careVolumeRatio":1.0636252445256889,"staffingRatio":0.868,"careLoadRatio":1.2468139526230224,"careUnmetShare":0.07598585154169614,"medicalPressure":0.03846681877872119,"pressure":0.03846681877872119,"expressionLevel":0,"retirement":65,"dependency":67.61870455303549,"multiplier":1,"policy":"law","careSystem":{"year":2031,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9828047745991596,"serviceResourceFactor":0.9995477369003588,"retainedCapacity":0.9828047745991596,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9828047745991596,"resourceCapacity":0.9995477369003588,"availableCapacity":0.9828047745991596,"safeStaffing":0.8530745443520705,"freshDemand":1.0636252445256889,"backlogIn":0,"totalDemand":1.0636252445256889,"served":0.9828047745991596,"unmet":0.08082046992652925,"backlogOut":0,"unmetShare":0.07598585154169614,"policyUnmetVolume":0.017195225400840397,"policyUnmetShare":0.01616662023522054,"policyUnmetFreshShare":0.01616662023522054,"directCareTarget":0.046190343529201545,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.7195225400840397,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":75.73932006412831,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1026.5001146490663,"backlogResourceBillion":0}},{"year":2032,"total":22433525,"children0to21":3278182,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1814743,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[72355,80871,83498,85516,87415,89264,97498,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"medium","eligible":4881808.220618557,"gross":48.454672164948455,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":1.5857411635856038,"ledger":{"gross":48.454672164948455,"incremental":[46.86893100136285,46.86893100136285],"household":[-46.86893100136285,-46.86893100136285],"central":[46.86893100136285,46.86893100136285],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5857411635856038,"centralOverlap":1.5857411635856038,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4686893100136285},"fiscal":{"need":46.86893100136285,"unassignedNeed":46.86893100136285,"cumulativeNeed":262.52352756091466,"budgetShare":0.011936263179687987,"supportEquivalent":0.7811488500227142,"nursingEquivalent":7.03737702723166,"careDisplacement":1.4060679300408856,"careDisplacementUnallocated":0,"supportRemaining":59.53131068998637,"cumulativeCareDisplacement":7.8757058268274385,"cumulativeNhiReduction":2.625235275609146,"pathways":{"startYear":2027,"active":true,"requested":1.4060679300408856,"total":1.4060679300408856,"unallocated":0,"remainingToFinance":45.46286307132197,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1052.9093935879066,"serviceResourceFactor":0.9995550606969872,"nursingSupportFactor":0.9824065574319208}},"societyFundingNeed":46.86893100136285,"residentPopulation":22433525,"perResident":2089.2361321443177,"employed":10905219.603899987,"perWorker":[4297.843849435303,4297.843849435303],"existingPerWorker":98025.0064315458,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.066052766070001,"existingDemandRatio":1.2840651313029616,"employmentChangePercent":-6.196012821532671,"centralPerWorker":4297.843849435303,"demand":1068.9842218097156,"unamplifiedDemand":1068.9842218097156,"plannedBudget":1053.3780828979202,"paidBenefits":1052.9093935879066,"expenditure":1059.0647331765135,"revenue":1055.1708323001637,"baselineRevenue":1056.108210920191,"reserve":322.4317124438463,"scenarioReserve":322.4317124438463,"baselineReserve":325.0569477194555,"months":3.674751667037075,"shortfall":0,"healthDelta":0,"workingDemandShare":0.412810234777142,"demandRatio":1.0148153252523175,"careVolumeRatio":1.0753843320226597,"staffingRatio":0.868,"careLoadRatio":1.2611092954625511,"careUnmetShare":0.08646004207245574,"medicalPressure":0.04232950072090728,"pressure":0.04232950072090728,"expressionLevel":0,"retirement":65,"dependency":68.92442395883079,"multiplier":1,"policy":"law","careSystem":{"year":2032,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9824065574319208,"serviceResourceFactor":0.9995550606969872,"retainedCapacity":0.9824065574319208,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9824065574319208,"resourceCapacity":0.9995550606969872,"availableCapacity":0.9824065574319208,"safeStaffing":0.8527288918509073,"freshDemand":1.0753843320226597,"backlogIn":0,"totalDemand":1.0753843320226597,"served":0.9824065574319208,"unmet":0.09297777459073886,"backlogOut":0,"unmetShare":0.08646004207245574,"policyUnmetVolume":0.017593442568079154,"policyUnmetShare":0.016360144037981427,"policyUnmetFreshShare":0.016360144037981427,"directCareTarget":0.04674326867994694,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.7593442568079154,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":77.19895627808963,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1068.9842218097156,"backlogResourceBillion":0}},{"year":2033,"total":22286929,"children0to21":3155806,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1708996,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[70053,78217,81281,83696,85678,87569,89335,97522,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"medium","eligible":5003722.783505155,"gross":49.66474226804124,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":1.6460643965573922,"ledger":{"gross":49.66474226804124,"incremental":[48.018677871483845,48.018677871483845],"household":[-48.018677871483845,-48.018677871483845],"central":[48.018677871483845,48.018677871483845],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.6460643965573922,"centralOverlap":1.6460643965573922,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.48018677871483845},"fiscal":{"need":48.018677871483845,"unassignedNeed":48.018677871483845,"cumulativeNeed":310.54220543239853,"budgetShare":0.012229072956625031,"supportEquivalent":0.8003112978580641,"nursingEquivalent":7.210011692414992,"careDisplacement":1.4405603361445154,"careDisplacementUnallocated":0,"supportRemaining":59.51981322128516,"cumulativeCareDisplacement":9.316266162971953,"cumulativeNhiReduction":3.1054220543239848,"pathways":{"startYear":2027,"active":true,"requested":1.4405603361445154,"total":1.4405603361445154,"unallocated":0,"remainingToFinance":46.57811753533933,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.0330194351222,"serviceResourceFactor":0.9995616786945231,"nursingSupportFactor":0.9819749707689626}},"societyFundingNeed":48.018677871483845,"residentPopulation":22286929,"perResident":2154.566825760689,"employed":10766308.305619301,"perWorker":[4460.087572118037,4460.087572118037],"existingPerWorker":103390.52097222094,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0798074133982043,"existingDemandRatio":1.337098167766401,"employmentChangePercent":-7.3908932655913695,"centralPerWorker":4460.087572118037,"demand":1113.1342246655288,"unamplifiedDemand":1113.1342246655288,"plannedBudget":1095.513206213837,"paidBenefits":1095.0330194351222,"expenditure":1101.3730192113874,"revenue":1086.831083690367,"baselineRevenue":1087.7914572477966,"reserve":307.8897769228259,"scenarioReserve":307.8897769228259,"baselineReserve":310.99519897714987,"months":3.374032798554172,"shortfall":0,"healthDelta":0,"workingDemandShare":0.40491903064396123,"demandRatio":1.0160847156855288,"careVolumeRatio":1.0871831700436119,"staffingRatio":0.868,"careLoadRatio":1.2755062095732312,"careUnmetShare":0.09677136491216004,"medicalPressure":0.04595633053008237,"pressure":0.04595633053008237,"expressionLevel":0,"retirement":65,"dependency":70.00888607629119,"multiplier":1,"policy":"law","careSystem":{"year":2033,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9819749707689626,"serviceResourceFactor":0.9995616786945231,"retainedCapacity":0.9819749707689626,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9819749707689626,"resourceCapacity":0.9995616786945231,"availableCapacity":0.9819749707689626,"safeStaffing":0.8523542746274595,"freshDemand":1.0871831700436119,"backlogIn":0,"totalDemand":1.0871831700436119,"served":0.9819749707689626,"unmet":0.1052081992746493,"backlogOut":0,"unmetShare":0.09677136491216004,"policyUnmetVolume":0.018025029231037437,"policyUnmetShare":0.01657956977968521,"policyUnmetFreshShare":0.01657956977968521,"directCareTarget":0.04737019937052918,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8025029231037437,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":78.82275439750961,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1113.1342246655288,"backlogResourceBillion":0}},{"year":2034,"total":22132974,"children0to21":2994984,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1605669,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[67843,75759,78630,81485,83861,85834,87644,89370,97563,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"medium","eligible":5121538.379381443,"gross":50.83412783505155,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":1.7019961099187193,"ledger":{"gross":50.83412783505155,"incremental":[49.13213172513283,49.13213172513283],"household":[-49.13213172513283,-49.13213172513283],"central":[49.13213172513283,49.13213172513283],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7019961099187193,"centralOverlap":1.7019961099187193,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.49132131725132827},"fiscal":{"need":49.13213172513283,"unassignedNeed":49.13213172513283,"cumulativeNeed":359.67433715753134,"budgetShare":0.012512639872951875,"supportEquivalent":0.8188688620855472,"nursingEquivalent":7.37719695572565,"careDisplacement":1.4739639517539849,"careDisplacementUnallocated":0,"supportRemaining":59.50867868274867,"cumulativeCareDisplacement":10.790230114725938,"cumulativeNhiReduction":3.596743371575313,"pathways":{"startYear":2027,"active":true,"requested":1.4739639517539849,"total":1.4739639517539849,"unallocated":0,"remainingToFinance":47.65816777337884,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1138.8424131451395,"serviceResourceFactor":0.9995687643555266,"nursingSupportFactor":0.9815570076106859}},"societyFundingNeed":49.13213172513283,"residentPopulation":22132974,"perResident":2219.861267859115,"employed":10623164.999964865,"perWorker":[4624.999397570811,4624.999397570811],"existingPerWorker":109039.30405658562,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0943574276947436,"existingDemandRatio":1.3914024245939305,"employmentChangePercent":-8.62217638468511,"centralPerWorker":4624.999397570811,"demand":1158.3425184744472,"unamplifiedDemand":1158.3425184744472,"plannedBudget":1139.3337344623908,"paidBenefits":1138.8424131451395,"expenditure":1145.3726129146926,"revenue":1119.4425583307282,"baselineRevenue":1120.4252009652307,"reserve":281.9597223388613,"scenarioReserve":281.9597223388613,"baselineReserve":285.5564657104366,"months":2.9710139252032968,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3976512569074965,"demandRatio":1.0166841228667962,"careVolumeRatio":1.098385922621248,"staffingRatio":0.868,"careLoadRatio":1.2891982432283247,"careUnmetShare":0.10636417729367402,"medicalPressure":0.04766892247656061,"pressure":0.04766892247656061,"expressionLevel":0,"retirement":65,"dependency":70.59020751094158,"multiplier":1,"policy":"law","careSystem":{"year":2034,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9815570076106859,"serviceResourceFactor":0.9995687643555266,"retainedCapacity":0.9815570076106859,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9815570076106859,"resourceCapacity":0.9995687643555266,"availableCapacity":0.9815570076106859,"safeStaffing":0.8519914826060754,"freshDemand":1.098385922621248,"backlogIn":0,"totalDemand":1.098385922621248,"served":0.9815570076106859,"unmet":0.11682891501056214,"backlogOut":0,"unmetShare":0.10636417729367402,"policyUnmetVolume":0.018442992389314128,"policyUnmetShare":0.016790994867542337,"policyUnmetFreshShare":0.016790994867542337,"directCareTarget":0.04797427105012096,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8442992389314128,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":80.47112782215169,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1158.342518474447,"backlogResourceBillion":0}},{"year":2035,"total":21971541,"children0to21":2871277,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1513777,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[65760,73404,76176,78841,81655,84022,85911,87681,89420,97608,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"medium","eligible":5233635.5298969075,"gross":51.94675463917525,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":1.7535234993074593,"ledger":{"gross":51.94675463917525,"incremental":[50.19323113986779,50.19323113986779],"household":[-50.19323113986779,-50.19323113986779],"central":[50.19323113986779,50.19323113986779],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7535234993074593,"centralOverlap":1.7535234993074593,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5019323113986779},"fiscal":{"need":50.19323113986779,"unassignedNeed":50.19323113986779,"cumulativeNeed":409.86756829739915,"budgetShare":0.012782873513947891,"supportEquivalent":0.8365538523311299,"nursingEquivalent":7.536521192172341,"careDisplacement":1.5057969341960336,"careDisplacementUnallocated":0,"supportRemaining":59.498067688601324,"cumulativeCareDisplacement":12.296027048921971,"cumulativeNhiReduction":4.098675682973991,"pathways":{"startYear":2027,"active":true,"requested":1.5057969341960338,"total":1.5057969341960336,"unallocated":0,"remainingToFinance":48.68743420567176,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.4051515294877,"serviceResourceFactor":0.9995763952142377,"nursingSupportFactor":0.9811586970195691}},"societyFundingNeed":50.19323113986779,"residentPopulation":21971541,"perResident":2284.465670380962,"employed":10462500.006816262,"perWorker":[4797.441443934736,4797.441443934736],"existingPerWorker":115156.74820462834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1111626777313648,"existingDemandRatio":1.4472402148659012,"employmentChangePercent":-10.00417670239997,"centralPerWorker":4797.441443934736,"demand":1204.8274788758627,"unamplifiedDemand":1204.8274788758627,"plannedBudget":1184.9070838408863,"paidBenefits":1184.4051515294877,"expenditure":1191.1312572921274,"revenue":1153.0340923713904,"baselineRevenue":1154.0379569941877,"reserve":243.86255741812417,"scenarioReserve":243.86255741812417,"baselineReserve":247.96123310109817,"months":2.470734516173399,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3902162807337346,"demandRatio":1.0168117781610386,"careVolumeRatio":1.109189116393812,"staffingRatio":0.868,"careLoadRatio":1.3024066845625724,"careUnmetShare":0.11542704258629437,"medicalPressure":0.04803365188868179,"pressure":0.04803365188868179,"expressionLevel":0,"retirement":65,"dependency":71.62960133482063,"multiplier":1,"policy":"law","careSystem":{"year":2035,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9811586970195691,"serviceResourceFactor":0.9995763952142377,"retainedCapacity":0.9811586970195691,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9811586970195691,"resourceCapacity":0.9995763952142377,"availableCapacity":0.9811586970195691,"safeStaffing":0.8516457490129861,"freshDemand":1.109189116393812,"backlogIn":0,"totalDemand":1.109189116393812,"served":0.9811586970195691,"unmet":0.12803041937424275,"backlogOut":0,"unmetShare":0.11542704258629437,"policyUnmetVolume":0.018841302980430852,"policyUnmetShare":0.01698655594610193,"policyUnmetFreshShare":0.01698655594610193,"directCareTarget":0.04853301698886266,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8841302980430852,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":82.26441061939612,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1204.8274788758627,"backlogResourceBillion":0}},{"year":2036,"total":21802641,"children0to21":2729125,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1423983,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[63860,71182,73823,76393,79016,81820,84102,85950,87735,89476,97656,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"medium","eligible":5333416.668041238,"gross":52.9371381443299,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":1.8039497135533307,"ledger":{"gross":52.9371381443299,"incremental":[51.13318843077657,51.13318843077657],"household":[-51.13318843077657,-51.13318843077657],"central":[51.13318843077657,51.13318843077657],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8039497135533307,"centralOverlap":1.8039497135533307,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5113318843077657},"fiscal":{"need":51.13318843077657,"unassignedNeed":51.13318843077657,"cumulativeNeed":461.0007567281757,"budgetShare":0.013022255496046598,"supportEquivalent":0.8522198071796095,"nursingEquivalent":7.677655920537022,"careDisplacement":1.533995652923297,"careDisplacementUnallocated":0,"supportRemaining":59.488668115692235,"cumulativeCareDisplacement":13.830022701845268,"cumulativeNhiReduction":4.610007567281757,"pathways":{"startYear":2027,"active":true,"requested":1.533995652923297,"total":1.533995652923297,"unallocated":0,"remainingToFinance":49.599192777853276,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1231.792035310214,"serviceResourceFactor":0.999585060060761,"nursingSupportFactor":0.9808058601986575}},"societyFundingNeed":51.13318843077657,"residentPopulation":21802641,"perResident":2345.274979796098,"employed":10310507.901250148,"perWorker":[4959.327796507161,4959.327796507161],"existingPerWorker":121508.7810036741,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.127542855762594,"existingDemandRatio":1.5048855815131,"employmentChangePercent":-11.31157499785962,"centralPerWorker":4959.327796507161,"demand":1252.8172466096557,"unamplifiedDemand":1252.8172466096557,"plannedBudget":1232.3033671945218,"paidBenefits":1231.792035310214,"expenditure":1238.719924245733,"revenue":1187.6364319353977,"baselineRevenue":1188.6590957040132,"reserve":192.77906510778888,"scenarioReserve":192.77906510778888,"baselineReserve":197.38907267507065,"months":1.8780351836833185,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3837679604475245,"demandRatio":1.016646777052826,"careVolumeRatio":1.119776203819717,"staffingRatio":0.868,"careLoadRatio":1.315311014437738,"careUnmetShare":0.12410546245491894,"medicalPressure":0.0475622201509315,"pressure":0.0475622201509315,"expressionLevel":0,"retirement":65,"dependency":72.2863213013027,"multiplier":1,"policy":"law","careSystem":{"year":2036,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9808058601986575,"serviceResourceFactor":0.999585060060761,"retainedCapacity":0.9808058601986575,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9808058601986575,"resourceCapacity":0.999585060060761,"availableCapacity":0.9808058601986575,"safeStaffing":0.8513394866524346,"freshDemand":1.119776203819717,"backlogIn":0,"totalDemand":1.119776203819717,"served":0.9808058601986575,"unmet":0.13897034362105953,"backlogOut":0,"unmetShare":0.12410546245491894,"policyUnmetVolume":0.019194139801342547,"policyUnmetShare":0.01714104991324926,"policyUnmetFreshShare":0.01714104991324926,"directCareTarget":0.04897442832356932,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9194139801342547,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":84.01199251160756,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1252.8172466096557,"backlogResourceBillion":0}},{"year":2037,"total":21626302,"children0to21":2583521,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1351527,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[62180,69159,71607,74045,76574,79188,81905,84146,86006,87792,89532,97700,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"medium","eligible":5420361.632989692,"gross":53.800115463917535,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":1.843730230487779,"ledger":{"gross":53.800115463917535,"incremental":[51.95638523342976,51.95638523342976],"household":[-51.95638523342976,-51.95638523342976],"central":[51.95638523342976,51.95638523342976],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.843730230487779,"centralOverlap":1.843730230487779,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5195638523342976},"fiscal":{"need":51.95638523342976,"unassignedNeed":51.95638523342976,"cumulativeNeed":512.9571419616054,"budgetShare":0.013231901704637538,"supportEquivalent":0.8659397538904959,"nursingEquivalent":7.801259044058522,"careDisplacement":1.5586915570028927,"careDisplacementUnallocated":0,"supportRemaining":59.4804361476657,"cumulativeCareDisplacement":15.388714258848161,"cumulativeNhiReduction":5.129571419616054,"pathways":{"startYear":2027,"active":true,"requested":1.5586915570028927,"total":1.5586915570028927,"unallocated":0,"remainingToFinance":50.39769367642686,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.0759380299683,"serviceResourceFactor":0.9995945960706235,"nursingSupportFactor":0.9804968523898537}},"societyFundingNeed":51.95638523342976,"residentPopulation":21626302,"perResident":2402.4627619382063,"employed":10180867.93743653,"perWorker":[5103.335545919281,5103.335545919281],"existingPerWorker":127759.69621004112,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1419006311426145,"existingDemandRatio":1.5624079217314584,"employmentChangePercent":-12.426705728380682,"centralPerWorker":5103.335545919281,"demand":1300.704594841439,"unamplifiedDemand":1300.704594841439,"plannedBudget":1281.5955018823026,"paidBenefits":1281.0759380299683,"expenditure":1288.2116636335527,"revenue":1223.2797408704648,"baselineRevenue":1224.3188685751336,"reserve":127.84714234470103,"scenarioReserve":127.84714234470103,"baselineReserve":132.97671376431708,"months":1.197560318317776,"shortfall":0,"healthDelta":0,"workingDemandShare":0.37822252557498287,"demandRatio":1.01491039328015,"careVolumeRatio":1.1287167253852588,"staffingRatio":0.868,"careLoadRatio":1.3262305614009315,"careUnmetShare":0.13131715838162492,"medicalPressure":0.04260112365757138,"pressure":0.04260112365757138,"expressionLevel":0,"retirement":65,"dependency":72.74070557194818,"multiplier":1,"policy":"law","careSystem":{"year":2037,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9804968523898537,"serviceResourceFactor":0.9995945960706235,"retainedCapacity":0.9804968523898537,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9804968523898537,"resourceCapacity":0.9995945960706235,"availableCapacity":0.9804968523898537,"safeStaffing":0.851071267874393,"freshDemand":1.1287167253852588,"backlogIn":0,"totalDemand":1.1287167253852588,"served":0.9804968523898537,"unmet":0.14821987299540507,"backlogOut":0,"unmetShare":0.13131715838162492,"policyUnmetVolume":0.019503147610146265,"policyUnmetShare":0.01727904546066628,"policyUnmetFreshShare":0.01727904546066628,"directCareTarget":0.049368701316189374,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9503147610146265,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":85.49157108669327,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1300.704594841439,"backlogResourceBillion":0}},{"year":2038,"total":21442612,"children0to21":2442069,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1280813,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[60723,67371,69587,71836,74234,76750,79277,81952,84205,86066,87850,89584,97736,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"medium","eligible":5502435.698969072,"gross":54.61474639175257,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":1.8869219801322479,"ledger":{"gross":54.61474639175257,"incremental":[52.72782441162032,52.72782441162032],"household":[-52.72782441162032,-52.72782441162032],"central":[52.72782441162032,52.72782441162032],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8869219801322479,"centralOverlap":1.8869219801322479,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5272782441162032},"fiscal":{"need":52.72782441162032,"unassignedNeed":52.72782441162032,"cumulativeNeed":565.6849663732257,"budgetShare":0.013428366630576153,"supportEquivalent":0.8787970735270053,"nursingEquivalent":7.917090752495543,"careDisplacement":1.5818347323486095,"careDisplacementUnallocated":0,"supportRemaining":59.472721755883796,"cumulativeCareDisplacement":16.97054899119677,"cumulativeNhiReduction":5.656849663732258,"pathways":{"startYear":2027,"active":true,"requested":1.5818347323486095,"total":1.5818347323486095,"unallocated":0,"remainingToFinance":51.14598967927171,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.3320437134787,"serviceResourceFactor":0.9996044006779787,"nursingSupportFactor":0.9802072731187611}},"societyFundingNeed":52.72782441162032,"residentPopulation":21442612,"perResident":2459.020590011157,"employed":10027871.436815998,"perWorker":[5258.127284922812,5258.127284922812],"existingPerWorker":134615.351542535,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1593227532471904,"existingDemandRatio":1.62150803446286,"employmentChangePercent":-13.742743580330618,"centralPerWorker":5258.127284922812,"demand":1349.905438690331,"unamplifiedDemand":1349.905438690331,"plannedBudget":1332.8593219575948,"paidBenefits":1332.3320437134787,"expenditure":1339.6818410851708,"revenue":1259.9938781441556,"baselineRevenue":1261.0484346323879,"reserve":48.15917940368578,"scenarioReserve":48.15917940368578,"baselineReserve":53.81602906741804,"months":0.43375835293541165,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3727576949587811,"demandRatio":1.0127891341958732,"careVolumeRatio":1.1372931109435036,"staffingRatio":0.868,"careLoadRatio":1.3367025071659688,"careUnmetShare":0.13812256164501283,"medicalPressure":0.036540383416780696,"pressure":0.036540383416780696,"expressionLevel":0,"retirement":65,"dependency":73.22456952596457,"multiplier":1,"policy":"law","careSystem":{"year":2038,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9802072731187611,"serviceResourceFactor":0.9996044006779787,"retainedCapacity":0.9802072731187611,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9802072731187611,"resourceCapacity":0.9996044006779787,"availableCapacity":0.9802072731187611,"safeStaffing":0.8508199130670846,"freshDemand":1.1372931109435036,"backlogIn":0,"totalDemand":1.1372931109435036,"served":0.9802072731187611,"unmet":0.1570858378247425,"backlogOut":0,"unmetShare":0.13812256164501283,"policyUnmetVolume":0.019792726881238898,"policyUnmetShare":0.01740336478853614,"policyUnmetFreshShare":0.01740336478853614,"directCareTarget":0.04972389939581755,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9792726881238898,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":87.17868967601282,"severeStreak":2,"firstCriticalYear":2038,"requiredResourceBillion":1349.905438690331,"backlogResourceBillion":0}},{"year":2039,"total":21251692,"children0to21":2311914,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1207239,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[59497,65822,67804,69823,72031,74416,76846,79329,82015,84268,86125,87903,89626,97768,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"medium","eligible":5580140.746391753,"gross":55.386012371134015,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":1.9279256902486508,"ledger":{"gross":55.386012371134015,"incremental":[53.458086680885366,53.458086680885366],"household":[-53.458086680885366,-53.458086680885366],"central":[53.458086680885366,53.458086680885366],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9279256902486508,"centralOverlap":1.9279256902486508,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5345808668088536},"fiscal":{"need":53.458086680885366,"unassignedNeed":53.458086680885366,"cumulativeNeed":619.1430530541111,"budgetShare":0.013614344899120197,"supportEquivalent":0.8909681113480894,"nursingEquivalent":8.02673974187468,"careDisplacement":1.603742600426561,"careDisplacementUnallocated":0,"supportRemaining":59.46541913319115,"cumulativeCareDisplacement":18.574291591623332,"cumulativeNhiReduction":6.191430530541112,"pathways":{"startYear":2027,"active":true,"requested":1.603742600426561,"total":1.603742600426561,"unallocated":0,"remainingToFinance":51.8543440804588,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1338.3996140485847,"serviceResourceFactor":0.9949997150674159,"nursingSupportFactor":0.9799331506453133}},"societyFundingNeed":53.458086680885366,"residentPopulation":21251692,"perResident":2515.474376387789,"employed":9884209.669858146,"perWorker":[5408.433093432403,5408.433093432403],"existingPerWorker":141611.81781967485,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1761728971402148,"existingDemandRatio":1.681346425296601,"employmentChangePercent":-14.97848637462802,"centralPerWorker":5408.433093432403,"demand":1399.7208990594204,"unamplifiedDemand":1399.7208990594204,"plannedBudget":1386.1736948358987,"paidBenefits":1385.6391139690897,"expenditure":1393.2094052619325,"revenue":1297.8107259377416,"baselineRevenue":1298.8798876713595,"reserve":-47.23949992050508,"scenarioReserve":-47.23949992050508,"baselineReserve":-41.04806938996397,"months":0,"shortfall":47.23949992050508,"healthDelta":0,"workingDemandShare":0.367310148041206,"demandRatio":1.009773092848314,"careVolumeRatio":1.1449151012984593,"staffingRatio":0.868,"careLoadRatio":1.3460373429866426,"careUnmetShare":0.14409972448266112,"medicalPressure":0.02792312242375417,"pressure":0.02792312242375417,"expressionLevel":0,"retirement":65,"dependency":73.84900669359462,"multiplier":1,"policy":"law","careSystem":{"year":2039,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9799331506453133,"serviceResourceFactor":0.9949997150674159,"retainedCapacity":0.9799331506453133,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9799331506453133,"resourceCapacity":0.9949997150674159,"availableCapacity":0.9799331506453133,"safeStaffing":0.8505819747601319,"freshDemand":1.1449151012984593,"backlogIn":0,"totalDemand":1.1449151012984593,"served":0.9799331506453133,"unmet":0.16498195065314603,"backlogOut":0,"unmetShare":0.14409972448266112,"policyUnmetVolume":0.020066849354686722,"policyUnmetShare":0.017526932199539262,"policyUnmetFreshShare":0.017526932199539262,"directCareTarget":0.050076949141540754,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.006684935468672,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":88.7586283404023,"severeStreak":3,"firstCriticalYear":2038,"requiredResourceBillion":1399.7208990594202,"backlogResourceBillion":0}},{"year":2040,"total":21053737,"children0to21":2194503,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1158403,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[58522,64520,66259,68047,70023,72219,74515,76902,79396,82081,84330,86181,87947,89664,97797,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"medium","eligible":5657073.86185567,"gross":56.14961649484536,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":1.9660872085718843,"ledger":{"gross":56.14961649484536,"incremental":[54.183529286273476,54.183529286273476],"household":[-54.183529286273476,-54.183529286273476],"central":[54.183529286273476,54.183529286273476],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9660872085718843,"centralOverlap":1.9660872085718843,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5418352928627347},"fiscal":{"need":54.183529286273476,"unassignedNeed":54.183529286273476,"cumulativeNeed":673.3265823403846,"budgetShare":0.013799095728180482,"supportEquivalent":0.9030588214378913,"nursingEquivalent":8.13566505799902,"careDisplacement":1.625505878588204,"careDisplacementUnallocated":0,"supportRemaining":59.458164707137264,"cumulativeCareDisplacement":20.199797470211536,"cumulativeNhiReduction":6.733265823403847,"pathways":{"startYear":2027,"active":true,"requested":1.6255058785882042,"total":1.625505878588204,"unallocated":0,"remainingToFinance":52.55802340768527,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1328.9652136841466,"serviceResourceFactor":0.9991852400324968,"nursingSupportFactor":0.9796608373550024}},"societyFundingNeed":54.183529286273476,"residentPopulation":21053737,"perResident":2573.582508714414,"employed":9734160.882846357,"perWorker":[5566.327692585837,5566.327692585837],"existingPerWorker":148983.86625953604,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1943032032504242,"existingDemandRatio":1.7420215292718189,"employmentChangePercent":-16.269168727137895,"centralPerWorker":5566.327692585836,"demand":1450.2329231187891,"unamplifiedDemand":1450.2329231187891,"plannedBudget":1441.6206426293347,"paidBenefits":1441.078807336472,"expenditure":1448.8762073681,"revenue":1336.7626137157747,"baselineRevenue":1337.8462843015002,"reserve":-159.35309357283046,"scenarioReserve":-159.35309357283046,"baselineReserve":-152.6198277494266,"months":0,"shortfall":159.35309357283046,"healthDelta":0,"workingDemandShare":0.3616558614074804,"demandRatio":1.0059740268936124,"careVolumeRatio":1.1516814511209799,"staffingRatio":0.868,"careLoadRatio":1.3543686730178597,"careUnmetShare":0.14936475151053494,"medicalPressure":0.01706864826746392,"pressure":0.01706864826746392,"expressionLevel":0,"retirement":65,"dependency":74.7039625368421,"multiplier":1,"policy":"law","careSystem":{"year":2040,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9796608373550024,"serviceResourceFactor":0.9991852400324968,"retainedCapacity":0.9796608373550024,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9796608373550024,"resourceCapacity":0.9991852400324968,"availableCapacity":0.9796608373550024,"safeStaffing":0.8503456068241421,"freshDemand":1.1516814511209799,"backlogIn":0,"totalDemand":1.1516814511209799,"served":0.9796608373550024,"unmet":0.17202061376597744,"backlogOut":0,"unmetShare":0.14936475151053494,"policyUnmetVolume":0.020339162644997577,"policyUnmetShare":0.017660406551829603,"policyUnmetFreshShare":0.017660406551829603,"directCareTarget":0.05045830443379887,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.0339162644997577,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":90.37915720185568,"severeStreak":4,"firstCriticalYear":2038,"requiredResourceBillion":1450.2329231187891,"backlogResourceBillion":0}},{"year":2041,"total":20849554,"children0to21":2081085,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1125020,"workingAge15to64":12778914,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":956065,"age15to29":2579169,"age30to44":3490988,"age45to64":6708757,"ages":[57811,63485,64962,66508,68254,70216,72323,74576,76973,79466,82146,84388,86227,87987,89698,97828,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"medium","eligible":5771308.989690722,"gross":57.28346391752577,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":1.9988140283702436,"ledger":{"gross":57.28346391752577,"incremental":[55.28464988915553,55.28464988915553],"household":[-55.28464988915553,-55.28464988915553],"central":[55.28464988915553,55.28464988915553],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9988140283702436,"centralOverlap":1.9988140283702436,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5528464988915552},"fiscal":{"need":55.28464988915553,"unassignedNeed":55.28464988915553,"cumulativeNeed":728.6112322295401,"budgetShare":0.014079521695399463,"supportEquivalent":0.9214108314859255,"nursingEquivalent":8.300998481855185,"careDisplacement":1.6585394966746656,"careDisplacementUnallocated":0,"supportRemaining":59.447153501108446,"cumulativeCareDisplacement":21.858336966886203,"cumulativeNhiReduction":7.286112322295402,"pathways":{"startYear":2027,"active":true,"requested":1.6585394966746658,"total":1.6585394966746656,"unallocated":0,"remainingToFinance":53.62611039248087,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1368.8446578001851,"serviceResourceFactor":0.999192895569435,"nursingSupportFactor":0.9792475037953621}},"societyFundingNeed":55.28464988915553,"residentPopulation":20849554,"perResident":2651.5986811591047,"employed":9565756.460804006,"perWorker":[5779.433138998066,5779.433138998066],"existingPerWorker":156996.3513915088,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2153288211940585,"existingDemandRatio":1.8039505857609384,"employmentChangePercent":-17.717741687595158,"centralPerWorker":5779.433138998066,"demand":1501.7888626459812,"unamplifiedDemand":1501.7888626459812,"plannedBudget":1499.285468334508,"paidBenefits":1498.7326218356166,"expenditure":1506.7639438681936,"revenue":1376.8759798327621,"baselineRevenue":1377.9816728305452,"reserve":-289.2410576082619,"scenarioReserve":-289.2410576082619,"baselineReserve":-281.95494528596646,"months":0,"shortfall":289.2410576082619,"healthDelta":0,"workingDemandShare":0.3531568638046963,"demandRatio":1.0016697249218682,"careVolumeRatio":1.1578872359839651,"staffingRatio":0.868,"careLoadRatio":1.3622413790766996,"careUnmetShare":0.15428076814129157,"medicalPressure":0.004770642633909234,"pressure":0.004770642633909234,"expressionLevel":0,"retirement":65,"dependency":76.34965988316353,"multiplier":1,"policy":"law","careSystem":{"year":2041,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9792475037953621,"serviceResourceFactor":0.999192895569435,"retainedCapacity":0.9792475037953621,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9792475037953621,"resourceCapacity":0.999192895569435,"availableCapacity":0.9792475037953621,"safeStaffing":0.8499868332943743,"freshDemand":1.1578872359839651,"backlogIn":0,"totalDemand":1.1578872359839651,"served":0.9792475037953621,"unmet":0.17863973218860307,"backlogOut":0,"unmetShare":0.15428076814129157,"policyUnmetVolume":0.020752496204637927,"policyUnmetShare":0.017922726462221157,"policyUnmetFreshShare":0.017922726462221157,"directCareTarget":0.05120778989206045,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.0752496204637927,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":92.21595537048837,"severeStreak":5,"firstCriticalYear":2038,"requiredResourceBillion":1501.7888626459815,"backlogResourceBillion":0}},{"year":2042,"total":20639359,"children0to21":1980724,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":1099235,"workingAge15to64":12493056,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":881489,"age15to29":2434014,"age30to44":3408131,"age45to64":6650911,"ages":[57298,62736,63933,65217,66720,68453,70325,72387,74651,77045,79535,82207,84436,86269,88023,89732,97866,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"medium","eligible":5855604.956701031,"gross":58.120148453608245,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":2.025972080440287,"ledger":{"gross":58.120148453608245,"incremental":[56.094176373167954,56.094176373167954],"household":[-56.094176373167954,-56.094176373167954],"central":[56.094176373167954,56.094176373167954],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.025972080440287,"centralOverlap":2.025972080440287,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5609417637316795},"fiscal":{"need":56.094176373167954,"unassignedNeed":56.094176373167954,"cumulativeNeed":784.7054086027081,"budgetShare":0.014285686439456007,"supportEquivalent":0.9349029395527992,"nursingEquivalent":8.422549004980173,"careDisplacement":1.6828252911950385,"careDisplacementUnallocated":0,"supportRemaining":59.43905823626832,"cumulativeCareDisplacement":23.54116225808124,"cumulativeNhiReduction":7.847054086027081,"pathways":{"startYear":2027,"active":true,"requested":1.6828252911950385,"total":1.6828252911950385,"unallocated":0,"remainingToFinance":54.41135108197292,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1409.9269777944437,"serviceResourceFactor":0.9992049293555912,"nursingSupportFactor":0.9789436274875496}},"societyFundingNeed":56.094176373167954,"residentPopulation":20639359,"perResident":2717.825508687937,"employed":9399160.411628118,"perWorker":[5967.998620788658,5967.998620788658],"existingPerWorker":165208.1798252431,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2368699984049545,"existingDemandRatio":1.8652470672559331,"employmentChangePercent":-19.150759474352018,"centralPerWorker":5967.998620788657,"demand":1552.8181834905643,"unamplifiedDemand":1552.8181834905643,"plannedBudget":1559.2568870678883,"paidBenefits":1558.6959453041566,"expenditure":1566.968206997711,"revenue":1418.199239487998,"baselineRevenue":1419.3211230154616,"reserve":-438.0100251179745,"scenarioReserve":-438.0100251179745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":438.0100251179745,"healthDelta":0,"workingDemandShare":0.34666916539599507,"demandRatio":0.9958706588819808,"careVolumeRatio":1.1623603057911738,"staffingRatio":0.868,"careLoadRatio":1.3679283859214293,"careUnmetShare":0.15779674975977395,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":77.74826601784238,"multiplier":1,"policy":"law","careSystem":{"year":2042,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9789436274875496,"serviceResourceFactor":0.9992049293555912,"retainedCapacity":0.9789436274875496,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9789436274875496,"resourceCapacity":0.9992049293555912,"availableCapacity":0.9789436274875496,"safeStaffing":0.849723068659193,"freshDemand":1.1623603057911738,"backlogIn":0,"totalDemand":1.1623603057911738,"served":0.9789436274875496,"unmet":0.18341667830362418,"backlogOut":0,"unmetShare":0.15779674975977395,"policyUnmetVolume":0.021056372512450405,"policyUnmetShare":0.018115185461463384,"policyUnmetFreshShare":0.018115185461463384,"directCareTarget":0.05175767274703824,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.1056372512450405,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":94.81255272472819,"severeStreak":6,"firstCriticalYear":2038,"requiredResourceBillion":1552.8181834905643,"backlogResourceBillion":0}},{"year":2043,"total":20423431,"children0to21":1884117,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":1074804,"workingAge15to64":12188114,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":809313,"age15to29":2326203,"age30to44":3340389,"age45to64":6521522,"ages":[56952,62199,63189,64194,65434,66924,68565,70393,72465,74727,77118,79599,82259,84479,86307,88058,89775,97913,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"medium","eligible":5949869.564948454,"gross":59.05577731958763,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":2.051076915383478,"ledger":{"gross":59.05577731958763,"incremental":[57.00470040420415,57.00470040420415],"household":[-57.00470040420415,-57.00470040420415],"central":[57.00470040420415,57.00470040420415],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.051076915383478,"centralOverlap":2.051076915383478,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5700470040420414},"fiscal":{"need":57.00470040420415,"unassignedNeed":57.00470040420415,"cumulativeNeed":841.7101090069123,"budgetShare":0.014517572557480811,"supportEquivalent":0.9500783400700692,"nursingEquivalent":8.559264324955578,"careDisplacement":1.7101410121261242,"careDisplacementUnallocated":0,"supportRemaining":59.42995299595796,"cumulativeCareDisplacement":25.251303270207366,"cumulativeNhiReduction":8.417101090069123,"pathways":{"startYear":2027,"active":true,"requested":1.7101410121261245,"total":1.7101410121261242,"unallocated":0,"remainingToFinance":55.29455939207803,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1452.2402331534806,"serviceResourceFactor":0.999215557010937,"nursingSupportFactor":0.978601839187611}},"societyFundingNeed":57.00470040420415,"residentPopulation":20423431,"perResident":2791.142213284543,"employed":9219894.398226893,"perWorker":[6182.793201532428,6182.793201532428],"existingPerWorker":174051.56798709938,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2609189456198246,"existingDemandRatio":1.9276121041283663,"employmentChangePercent":-20.692761142673277,"centralPerWorker":6182.793201532428,"demand":1604.7370766868648,"unamplifiedDemand":1604.7370766868648,"plannedBudget":1621.627162550604,"paidBenefits":1621.057115546562,"expenditure":1629.577545090923,"revenue":1460.7606626978416,"baselineRevenue":1461.9007567059255,"reserve":-606.826907511056,"scenarioReserve":-606.826907511056,"baselineReserve":-598.4098064209869,"months":0,"shortfall":606.826907511056,"healthDelta":0,"workingDemandShare":0.33899278263381866,"demandRatio":0.9895844826395401,"careVolumeRatio":1.1662370242071045,"staffingRatio":0.868,"careLoadRatio":1.3729700761942567,"careUnmetShare":0.16088940852058953,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":79.48666999273473,"multiplier":1,"policy":"law","careSystem":{"year":2043,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.978601839187611,"serviceResourceFactor":0.999215557010937,"retainedCapacity":0.978601839187611,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.978601839187611,"resourceCapacity":0.999215557010937,"availableCapacity":0.978601839187611,"safeStaffing":0.8494263964148463,"freshDemand":1.1662370242071045,"backlogIn":0,"totalDemand":1.1662370242071045,"served":0.978601839187611,"unmet":0.1876351850194935,"backlogOut":0,"unmetShare":0.16088940852058953,"policyUnmetVolume":0.02139816081238899,"policyUnmetShare":0.018348037635777397,"policyUnmetFreshShare":0.018348037635777397,"directCareTarget":0.05242296467364971,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.139816081238899,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":7,"firstCriticalYear":2038,"requiredResourceBillion":1604.737076686865,"backlogResourceBillion":0}},{"year":2044,"total":20202144,"children0to21":1806392,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":1051948,"workingAge15to64":11871795,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":754444,"age15to29":2200372,"age30to44":3273974,"age45to64":6397449,"ages":[56772,61841,62659,63456,64417,65644,67040,68636,70475,72545,74803,77185,79652,82305,84518,86346,88101,89828,97966,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"medium","eligible":6047825.985567011,"gross":60.02804948453609,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":2.0744791467627466,"ledger":{"gross":60.02804948453609,"incremental":[57.95357033777334,57.95357033777334],"household":[-57.95357033777334,-57.95357033777334],"central":[57.95357033777334,57.95357033777334],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0744791467627466,"centralOverlap":2.0744791467627466,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5795357033777333},"fiscal":{"need":57.95357033777334,"unassignedNeed":57.95357033777334,"cumulativeNeed":899.6636793446856,"budgetShare":0.014759224351289499,"supportEquivalent":0.965892838962889,"nursingEquivalent":8.701737287953955,"careDisplacement":1.7386071101332,"careDisplacementUnallocated":0,"supportRemaining":59.420464296622264,"cumulativeCareDisplacement":26.989910380340564,"cumulativeNhiReduction":8.996636793446855,"pathways":{"startYear":2027,"active":true,"requested":1.7386071101332001,"total":1.7386071101332,"unallocated":0,"remainingToFinance":56.21496322764014,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1495.822665569656,"serviceResourceFactor":0.9992257277573093,"nursingSupportFactor":0.9782456567801151}},"societyFundingNeed":57.95357033777334,"residentPopulation":20202144,"perResident":2868.6841524232946,"employed":9040824.290542193,"perWorker":[6410.208679578019,6410.208679578019],"existingPerWorker":183299.1490103953,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.285893758105676,"existingDemandRatio":1.9906010796503242,"employmentChangePercent":-22.23307767873782,"centralPerWorker":6410.208679578019,"demand":1657.175398808895,"unamplifiedDemand":1657.175398808895,"plannedBudget":1686.4922490526283,"paidBenefits":1685.9127133492505,"expenditure":1694.688755779942,"revenue":1504.5987080003476,"baselineRevenue":1505.7577794071033,"reserve":-796.9169552906505,"scenarioReserve":-796.9169552906505,"baselineReserve":-787.9203184972037,"months":0,"shortfall":796.9169552906505,"healthDelta":0,"workingDemandShare":0.33062644676722014,"demandRatio":0.9826166706308898,"careVolumeRatio":1.1692683401017503,"staffingRatio":0.868,"careLoadRatio":1.377039940626937,"careUnmetShare":0.16336941382079354,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":81.71724541214898,"multiplier":1,"policy":"law","careSystem":{"year":2044,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9782456567801151,"serviceResourceFactor":0.9992257277573093,"retainedCapacity":0.9782456567801151,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9782456567801151,"resourceCapacity":0.9992257277573093,"availableCapacity":0.9782456567801151,"safeStaffing":0.84911723008514,"freshDemand":1.1692683401017503,"backlogIn":0,"totalDemand":1.1692683401017503,"served":0.9782456567801151,"unmet":0.1910226833216352,"backlogOut":0,"unmetShare":0.16336941382079354,"policyUnmetVolume":0.021754343219884897,"policyUnmetShare":0.01860509044313286,"policyUnmetFreshShare":0.01860509044313286,"directCareTarget":0.05315740126609389,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.1754343219884897,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":8,"firstCriticalYear":2038,"requiredResourceBillion":1657.1753988088951,"backlogResourceBillion":0}},{"year":2045,"total":19975846,"children0to21":1731893,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":1030853,"workingAge15to64":11562376,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":701040,"age15to29":2071084,"age30to44":3186875,"age45to64":6304417,"ages":[56699,61660,62306,62931,63683,64631,65765,67115,68722,70558,72624,74873,77241,79699,82346,84558,86391,88155,89887,98023,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"medium","eligible":6134421.960824742,"gross":60.887562886597934,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":2.0978535098244464,"ledger":{"gross":60.887562886597934,"incremental":[58.78970937677349,58.78970937677349],"household":[-58.78970937677349,-58.78970937677349],"central":[58.78970937677349,58.78970937677349],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0978535098244464,"centralOverlap":2.0978535098244464,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5878970937677348},"fiscal":{"need":58.78970937677349,"unassignedNeed":58.78970937677349,"cumulativeNeed":958.4533887214591,"budgetShare":0.014972166601327736,"supportEquivalent":0.9798284896128915,"nursingEquivalent":8.82728369020623,"careDisplacement":1.7636912813032044,"careDisplacementUnallocated":0,"supportRemaining":59.41210290623226,"cumulativeCareDisplacement":28.75360166164377,"cumulativeNhiReduction":9.58453388721459,"pathways":{"startYear":2027,"active":true,"requested":1.7636912813032046,"total":1.7636912813032044,"unallocated":0,"remainingToFinance":57.026018095470285,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1540.7153948981688,"serviceResourceFactor":0.9992374337463901,"nursingSupportFactor":0.9779317907744844}},"societyFundingNeed":58.78970937677349,"residentPopulation":19975846,"perResident":2943.0397779785394,"employed":8857376.782536855,"perWorker":[6637.3725336696625,6637.3725336696625],"existingPerWorker":193067.4412635024,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3125262488843443,"existingDemandRatio":2.0541394254788514,"employmentChangePercent":-23.811047523810945,"centralPerWorker":6637.3725336696625,"demand":1710.071071711144,"unamplifiedDemand":1710.071071711144,"plannedBudget":1753.9519390147334,"paidBenefits":1753.3640419209657,"expenditure":1762.403365624578,"revenue":1549.7547186017812,"baselineRevenue":1550.9305127893165,"reserve":-1009.5656023134476,"scenarioReserve":-1009.5656023134476,"baselineReserve":-999.981068426233,"months":0,"shortfall":1009.5656023134476,"healthDelta":0,"workingDemandShare":0.32288277532690646,"demandRatio":0.9749817162446087,"careVolumeRatio":1.1714470114740638,"staffingRatio":0.868,"careLoadRatio":1.3800485309128683,"careUnmetShare":0.16519331971838305,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":83.9170245722994,"multiplier":1,"policy":"law","careSystem":{"year":2045,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9779317907744844,"serviceResourceFactor":0.9992374337463901,"retainedCapacity":0.9779317907744844,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9779317907744844,"resourceCapacity":0.9992374337463901,"availableCapacity":0.9779317907744844,"safeStaffing":0.8488447943922525,"freshDemand":1.1714470114740638,"backlogIn":0,"totalDemand":1.1714470114740638,"served":0.9779317907744844,"unmet":0.19351522069957938,"backlogOut":0,"unmetShare":0.16519331971838305,"policyUnmetVolume":0.022068209225515556,"policyUnmetShare":0.01883841864750376,"policyUnmetFreshShare":0.01883841864750376,"directCareTarget":0.05382405327858218,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.2068209225515556,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":9,"firstCriticalYear":2038,"requiredResourceBillion":1710.071071711144,"backlogResourceBillion":0}},{"year":2046,"total":19744910,"children0to21":1655837,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":1011958,"workingAge15to64":11246979,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":643879,"age15to29":1945287,"age30to44":3141853,"age45to64":6159839,"ages":[56666,61594,62131,62583,63163,63903,64756,65845,67205,68810,70640,72697,74932,77290,79743,82387,84606,86446,88214,89950,98070,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"medium","eligible":6220303.338144329,"gross":61.73998350515463,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":2.1376298841711474,"ledger":{"gross":61.73998350515463,"incremental":[59.602353620983486,59.602353620983486],"household":[-59.602353620983486,-59.602353620983486],"central":[59.602353620983486,59.602353620983486],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.1376298841711474,"centralOverlap":2.1376298841711474,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5960235362098348},"fiscal":{"need":59.602353620983486,"unassignedNeed":59.602353620983486,"cumulativeNeed":1018.0557423424426,"budgetShare":0.015179125355519657,"supportEquivalent":0.9933725603497248,"nursingEquivalent":8.949302345493015,"careDisplacement":1.7880706086295044,"careDisplacementUnallocated":0,"supportRemaining":59.403976463790165,"cumulativeCareDisplacement":30.541672270273274,"cumulativeNhiReduction":10.180557423424425,"pathways":{"startYear":2027,"active":true,"requested":1.7880706086295046,"total":1.7880706086295044,"unallocated":0,"remainingToFinance":57.81428301235398,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1586.9558776858553,"serviceResourceFactor":0.9992494105531124,"nursingSupportFactor":0.9776267441362675}},"societyFundingNeed":59.602353620983486,"residentPopulation":19744910,"perResident":3018.618652654455,"employed":8680670.77145024,"perWorker":[6866.100004277203,6866.100004277203],"existingPerWorker":203162.93477376632,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3392443774706313,"existingDemandRatio":2.118427086765988,"employmentChangePercent":-25.331028688830216,"centralPerWorker":6866.100004277203,"demand":1763.5905497326848,"unamplifiedDemand":1763.5905497326848,"plannedBudget":1824.1100165753228,"paidBenefits":1823.5139930391128,"expenditure":1832.8244964538337,"revenue":1596.2663811005762,"baselineRevenue":1597.458428172996,"reserve":-1246.123717666705,"scenarioReserve":-1246.123717666705,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1246.123717666705,"healthDelta":0,"workingDemandShare":0.314497453365453,"demandRatio":0.966822468879229,"careVolumeRatio":1.1729217149539177,"staffingRatio":0.868,"careLoadRatio":1.3822169927725048,"careUnmetShare":0.1665029885010894,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":86.21827578726976,"multiplier":1,"policy":"law","careSystem":{"year":2046,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9776267441362675,"serviceResourceFactor":0.9992494105531124,"retainedCapacity":0.9776267441362675,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9776267441362675,"resourceCapacity":0.9992494105531124,"availableCapacity":0.9776267441362675,"safeStaffing":0.8485800139102802,"freshDemand":1.1729217149539177,"backlogIn":0,"totalDemand":1.1729217149539177,"served":0.9776267441362675,"unmet":0.19529497081765024,"backlogOut":0,"unmetShare":0.1665029885010894,"policyUnmetVolume":0.02237325586373251,"policyUnmetShare":0.01907480744749578,"policyUnmetFreshShare":0.01907480744749578,"directCareTarget":0.054499449849987947,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.237325586373251,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":10,"firstCriticalYear":2038,"requiredResourceBillion":1763.5905497326848,"backlogResourceBillion":0}},{"year":2047,"total":19509720,"children0to21":1605429,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":995649,"workingAge15to64":10939035,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":609780,"age15to29":1829401,"age30to44":3094818,"age45to64":6014816,"ages":[56589,61573,62071,62415,62820,63387,64032,64839,65938,67296,68896,70715,72758,74985,77335,79787,82436,84664,86510,88279,90002,98102,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"medium","eligible":6294308.263917526,"gross":62.47452371134021,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":2.164759691324736,"ledger":{"gross":62.47452371134021,"incremental":[60.30976402001548,60.30976402001548],"household":[-60.30976402001548,-60.30976402001548],"central":[60.30976402001548,60.30976402001548],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.164759691324736,"centralOverlap":2.164759691324736,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6030976402001547},"fiscal":{"need":60.30976402001548,"unassignedNeed":60.30976402001548,"cumulativeNeed":1078.365506362458,"budgetShare":0.015359283863906555,"supportEquivalent":1.0051627336669247,"nursingEquivalent":9.055520123125447,"careDisplacement":1.809292920600464,"careDisplacementUnallocated":0,"supportRemaining":59.396902359799846,"cumulativeCareDisplacement":32.35096519087374,"cumulativeNhiReduction":10.783655063624579,"pathways":{"startYear":2027,"active":true,"requested":1.8092929206004642,"total":1.809292920600464,"unallocated":0,"remainingToFinance":58.500471099415016,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1634.5861672206233,"serviceResourceFactor":0.9992626232350443,"nursingSupportFactor":0.9773611996921864}},"societyFundingNeed":60.30976402001548,"residentPopulation":19509720,"perResident":3091.267533312394,"employed":8494891.679037282,"perWorker":[7099.533025105075,7099.533025105075],"existingPerWorker":213830.0881638235,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3685329916597468,"existingDemandRatio":2.181938062066874,"employmentChangePercent":-26.9290542431712,"centralPerWorker":7099.533025105075,"demand":1816.4634366706725,"unamplifiedDemand":1816.4634366706725,"plannedBudget":1897.0744172383359,"paidBenefits":1896.4713195981358,"expenditure":1906.0611381152983,"revenue":1644.1759857377858,"baselineRevenue":1645.382181018186,"reserve":-1508.0088700442175,"scenarioReserve":-1508.0088700442175,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1508.0088700442175,"healthDelta":0,"workingDemandShare":0.30677799254430566,"demandRatio":0.9575077393721788,"careVolumeRatio":1.1728992253424715,"staffingRatio":0.868,"careLoadRatio":1.3825660247910116,"careUnmetShare":0.16671340676620408,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":88.87828793073653,"multiplier":1,"policy":"law","careSystem":{"year":2047,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9773611996921864,"serviceResourceFactor":0.9992626232350443,"retainedCapacity":0.9773611996921864,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9773611996921864,"resourceCapacity":0.9992626232350443,"availableCapacity":0.9773611996921864,"safeStaffing":0.8483495213328178,"freshDemand":1.1728992253424715,"backlogIn":0,"totalDemand":1.1728992253424715,"served":0.9773611996921864,"unmet":0.1955380256502851,"backlogOut":0,"unmetShare":0.16671340676620408,"policyUnmetVolume":0.022638800307813622,"policyUnmetShare":0.019301573245735056,"policyUnmetFreshShare":0.019301573245735056,"directCareTarget":0.055147352130671595,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.2638800307813622,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":11,"firstCriticalYear":2038,"requiredResourceBillion":1816.4634366706728,"backlogResourceBillion":0}},{"year":2048,"total":19270638,"children0to21":1571043,"workingAge22to64":10060325,"seniors65plus":7639270,"children0to14":981647,"workingAge15to64":10649721,"workingAge22to59":8521913,"age60to64":1538412,"age15to21":589396,"age15to29":1724788,"age30to44":3052611,"age45to64":5872322,"ages":[56424,61505,62057,62360,62658,63049,63519,64118,64937,66033,67385,68975,70779,72814,75034,77380,79839,82498,84729,86577,88334,90039,98132,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"medium","eligible":6347682.082474227,"gross":63.004288659793815,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":2.19670695142893,"ledger":{"gross":63.004288659793815,"incremental":[60.807581708364886,60.807581708364886],"household":[-60.807581708364886,-60.807581708364886],"central":[60.807581708364886,60.807581708364886],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.19670695142893,"centralOverlap":2.19670695142893,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6080758170836488},"fiscal":{"need":60.807581708364886,"unassignedNeed":60.807581708364886,"cumulativeNeed":1139.173088070823,"budgetShare":0.015486064714604208,"supportEquivalent":1.0134596951394148,"nursingEquivalent":9.130267523778512,"careDisplacement":1.8242274512509464,"careDisplacementUnallocated":0,"supportRemaining":59.39192418291635,"cumulativeCareDisplacement":34.175192642124685,"cumulativeNhiReduction":11.391730880708227,"pathways":{"startYear":2027,"active":true,"requested":1.8242274512509464,"total":1.8242274512509464,"unallocated":0,"remainingToFinance":58.98335425711394,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1683.6499817418871,"serviceResourceFactor":0.9992781909434371,"nursingSupportFactor":0.9771743311905537}},"societyFundingNeed":60.807581708364886,"residentPopulation":19270638,"perResident":3155.452440566051,"employed":8309560.035450573,"perWorker":[7317.785953641972,7317.785953641972],"existingPerWorker":225014.33900868343,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.399055963702175,"existingDemandRatio":2.245970160756616,"employmentChangePercent":-28.523230953978075,"centralPerWorker":7317.785953641971,"demand":1869.7701588298828,"unamplifiedDemand":1869.7701588298828,"plannedBudget":1972.9573939278691,"paidBenefits":1972.3493181107856,"expenditure":1982.226831183463,"revenue":1693.5274948145645,"baselineRevenue":1694.7436464487316,"reserve":-1796.7082064131162,"scenarioReserve":-1796.7082064131162,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1796.7082064131162,"healthDelta":0,"workingDemandShare":0.2997882227193118,"demandRatio":0.9476992075877748,"careVolumeRatio":1.172154984104932,"staffingRatio":0.868,"careLoadRatio":1.381952968635121,"careUnmetShare":0.1663437476770763,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":91.5508495003889,"multiplier":1,"policy":"law","careSystem":{"year":2048,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9771743311905537,"serviceResourceFactor":0.9992781909434371,"retainedCapacity":0.9771743311905537,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9771743311905537,"resourceCapacity":0.9992781909434371,"availableCapacity":0.9771743311905537,"safeStaffing":0.8481873194734006,"freshDemand":1.172154984104932,"backlogIn":0,"totalDemand":1.172154984104932,"served":0.9771743311905537,"unmet":0.19498065291437816,"backlogOut":0,"unmetShare":0.1663437476770763,"policyUnmetVolume":0.022825668809446253,"policyUnmetShare":0.019473251505965433,"policyUnmetFreshShare":0.019473251505965433,"directCareTarget":0.05563786144561553,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.2825668809446253,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":12,"firstCriticalYear":2038,"requiredResourceBillion":1869.770158829883,"backlogResourceBillion":0}},{"year":2049,"total":19028036,"children0to21":1544504,"workingAge22to64":9795520,"seniors65plus":7688012,"children0to14":969720,"workingAge15to64":10370304,"workingAge22to59":8310410,"age60to64":1485110,"age15to21":574784,"age15to29":1622584,"age30to44":3014440,"age45to64":5733280,"ages":[56147,61343,61997,62351,62607,62891,63186,63610,64219,65036,66125,67467,69042,70836,72863,75082,77433,79902,82565,84798,86632,88372,90074,98173,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"medium","eligible":6388183.16701031,"gross":63.40628453608248,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":2.2308610810054943,"ledger":{"gross":63.40628453608248,"incremental":[61.17542345507699,61.17542345507699],"household":[-61.17542345507699,-61.17542345507699],"central":[61.17542345507699,61.17542345507699],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2308610810054943,"centralOverlap":2.2308610810054943,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6117542345507698},"fiscal":{"need":61.17542345507699,"unassignedNeed":61.17542345507699,"cumulativeNeed":1200.3485115259,"budgetShare":0.015579744169275453,"supportEquivalent":1.0195903909179498,"nursingEquivalent":9.185499017278827,"careDisplacement":1.8352627036523095,"careDisplacementUnallocated":0,"supportRemaining":59.38824576544923,"cumulativeCareDisplacement":36.010455345777,"cumulativeNhiReduction":12.003485115258997,"pathways":{"startYear":2027,"active":true,"requested":1.8352627036523095,"total":1.8352627036523095,"unallocated":0,"remainingToFinance":59.340160751424676,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1734.1886089082345,"serviceResourceFactor":0.9992949752644631,"nursingSupportFactor":0.9770362524568029}},"societyFundingNeed":61.17542345507699,"residentPopulation":19028036,"perResident":3215.015120587169,"employed":8133847.670844436,"perWorker":[7521.092837078655,7521.092837078655],"existingPerWorker":236463.08053136792,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4292792284529527,"existingDemandRatio":2.3103359481330537,"employmentChangePercent":-30.03466501906721,"centralPerWorker":7521.092837078655,"demand":1923.354676820767,"unamplifiedDemand":1923.354676820767,"plannedBudget":2051.875689684984,"paidBenefits":2051.263935450433,"expenditure":2061.4377739152906,"revenue":1744.3624473730922,"baselineRevenue":1745.5859558421937,"reserve":-2113.783532955315,"scenarioReserve":-2113.783532955315,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2113.783532955315,"healthDelta":0,"workingDemandShare":0.29328225985302603,"demandRatio":0.9373641329685287,"careVolumeRatio":1.170628161019512,"staffingRatio":0.868,"careLoadRatio":1.380347916160082,"careUnmetShare":0.16537438189946488,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":94.2524337656398,"multiplier":1,"policy":"law","careSystem":{"year":2049,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9770362524568029,"serviceResourceFactor":0.9992949752644631,"retainedCapacity":0.9770362524568029,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9770362524568029,"resourceCapacity":0.9992949752644631,"availableCapacity":0.9770362524568029,"safeStaffing":0.8480674671325049,"freshDemand":1.170628161019512,"backlogIn":0,"totalDemand":1.170628161019512,"served":0.9770362524568029,"unmet":0.19359190856270903,"backlogOut":0,"unmetShare":0.16537438189946488,"policyUnmetVolume":0.022963747543197077,"policyUnmetShare":0.019616602699184783,"policyUnmetFreshShare":0.019616602699184783,"directCareTarget":0.0560474362833851,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.2963747543197077,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":13,"firstCriticalYear":2038,"requiredResourceBillion":1923.3546768207668,"backlogResourceBillion":0}},{"year":2050,"total":18782202,"children0to21":1519242,"workingAge22to64":9554091,"seniors65plus":7708869,"children0to14":959549,"workingAge15to64":10113784,"workingAge22to59":8075418,"age60to64":1478673,"age15to21":559693,"age15to29":1531718,"age30to44":2972777,"age45to64":5609289,"ages":[55685,61063,61843,62297,62604,62847,63031,63278,63714,64319,65131,66211,67536,69102,70888,72914,75138,77499,79972,82639,84857,86674,88410,90123,98228,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"medium","eligible":6405513.82886598,"gross":63.57830103092783,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":2.2607615261638987,"ledger":{"gross":63.57830103092783,"incremental":[61.317539504763936,61.317539504763936],"household":[-61.317539504763936,-61.317539504763936],"central":[61.317539504763936,61.317539504763936],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2607615261638987,"centralOverlap":2.2607615261638987,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6131753950476393},"fiscal":{"need":61.317539504763936,"unassignedNeed":61.317539504763936,"cumulativeNeed":1261.666051030664,"budgetShare":0.015615937326125385,"supportEquivalent":1.0219589917460656,"nursingEquivalent":9.206837763478068,"careDisplacement":1.8395261851429179,"careDisplacementUnallocated":0,"supportRemaining":59.38682460495236,"cumulativeCareDisplacement":37.84998153091991,"cumulativeNhiReduction":12.616660510306636,"pathways":{"startYear":2027,"active":true,"requested":1.839526185142918,"total":1.8395261851429179,"unallocated":0,"remainingToFinance":59.47801331962102,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1786.2481301085609,"serviceResourceFactor":0.9993139198331499,"nursingSupportFactor":0.9769829055913049}},"societyFundingNeed":61.317539504763936,"residentPopulation":18782202,"perResident":3264.661912632179,"employed":7946768.207259557,"perWorker":[7716.034733308182,7716.034733308182],"existingPerWorker":248820.3055799356,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.462926716890796,"existingDemandRatio":2.3751559083522404,"employmentChangePercent":-31.643876042859386,"centralPerWorker":7716.034733308182,"demand":1977.31729370324,"unamplifiedDemand":1977.31729370324,"plannedBudget":2133.950717272384,"paidBenefits":2133.337541877336,"expenditure":2143.8165954961396,"revenue":1796.7271837273643,"baselineRevenue":1797.9535345174595,"reserve":-2460.8729447240903,"scenarioReserve":-2460.8729447240903,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2460.8729447240903,"healthDelta":0,"workingDemandShare":0.2883377967375452,"demandRatio":0.9265993247635294,"careVolumeRatio":1.1684193203845776,"staffingRatio":0.868,"careLoadRatio":1.3778185883422627,"careUnmetShare":0.1638422195297684,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":96.58805845579657,"multiplier":1,"policy":"law","careSystem":{"year":2050,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9769829055913049,"serviceResourceFactor":0.9993139198331499,"retainedCapacity":0.9769829055913049,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9769829055913049,"resourceCapacity":0.9993139198331499,"availableCapacity":0.9769829055913049,"safeStaffing":0.8480211620532526,"freshDemand":1.1684193203845776,"backlogIn":0,"totalDemand":1.1684193203845776,"served":0.9769829055913049,"unmet":0.19143641479327278,"backlogOut":0,"unmetShare":0.1638422195297684,"policyUnmetVolume":0.02301709440869515,"policyUnmetShare":0.019699344239805298,"policyUnmetFreshShare":0.019699344239805298,"directCareTarget":0.056283840685157994,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.301709440869515,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2038,"requiredResourceBillion":1977.3172937032398,"backlogResourceBillion":0}},{"year":2051,"total":18533499,"children0to21":1495091,"workingAge22to64":9346568,"seniors65plus":7691840,"children0to14":950747,"workingAge15to64":9890912,"workingAge22to59":7854373,"age60to64":1492195,"age15to21":544344,"age15to29":1442982,"age30to44":2928483,"age45to64":5519447,"ages":[55038,60589,61572,62150,62555,62849,62991,63127,63384,63819,64418,65219,66282,67599,69155,70941,72972,75207,77573,80048,82702,84901,86714,88461,90187,98304,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"medium","eligible":6391363.958762887,"gross":63.4378556701031,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":2.291085645069132,"ledger":{"gross":63.4378556701031,"incremental":[61.146770025033966,61.146770025033966],"household":[-61.146770025033966,-61.146770025033966],"central":[61.146770025033966,61.146770025033966],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.291085645069132,"centralOverlap":2.291085645069132,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6114677002503396},"fiscal":{"need":61.146770025033966,"unassignedNeed":61.146770025033966,"cumulativeNeed":1322.812821055698,"budgetShare":0.015572446907001979,"supportEquivalent":1.0191128337505662,"nursingEquivalent":9.18119670045555,"careDisplacement":1.8344031007510186,"careDisplacementUnallocated":0,"supportRemaining":59.38853229974966,"cumulativeCareDisplacement":39.68438463167093,"cumulativeNhiReduction":13.228128210556974,"pathways":{"startYear":2027,"active":true,"requested":1.8344031007510189,"total":1.8344031007510186,"unallocated":0,"remainingToFinance":59.31236692428295,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1839.875779925115,"serviceResourceFactor":0.9993357578329066,"nursingSupportFactor":0.9770470082488611}},"societyFundingNeed":61.146770025033966,"residentPopulation":18533499,"perResident":3299.2566608730476,"employed":7767004.769508395,"perWorker":[7872.631965552943,7872.631965552943],"existingPerWorker":261601.4317787483,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4967854235107168,"existingDemandRatio":2.4406721541570726,"employmentChangePercent":-33.190156431741855,"centralPerWorker":7872.631965552943,"demand":2031.859568335763,"unamplifiedDemand":2031.859568335763,"plannedBudget":2219.308745963279,"paidBenefits":2218.6972782630287,"expenditure":2229.4907034903963,"revenue":1850.6692051524824,"baselineRevenue":1851.8921405529832,"reserve":-2839.6944430620038,"scenarioReserve":-2839.6944430620038,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2839.6944430620038,"healthDelta":0,"workingDemandShare":0.2848562114276864,"demandRatio":0.9155371338176949,"careVolumeRatio":1.1656786135672688,"staffingRatio":0.868,"careLoadRatio":1.3744965187396283,"careUnmetShare":0.1618212800019961,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":98.29202547929893,"multiplier":1,"policy":"law","careSystem":{"year":2051,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9770470082488611,"serviceResourceFactor":0.9993357578329066,"retainedCapacity":0.9770470082488611,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9770470082488611,"resourceCapacity":0.9993357578329066,"availableCapacity":0.9770470082488611,"safeStaffing":0.8480768031600114,"freshDemand":1.1656786135672688,"backlogIn":0,"totalDemand":1.1656786135672688,"served":0.9770470082488611,"unmet":0.1886316053184076,"backlogOut":0,"unmetShare":0.1618212800019961,"policyUnmetVolume":0.02295299175113885,"policyUnmetShare":0.01969066900944244,"policyUnmetFreshShare":0.01969066900944244,"directCareTarget":0.056259054312692694,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.295299175113885,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2038,"requiredResourceBillion":2031.8595683357632,"backlogResourceBillion":0}},{"year":2052,"total":18282197,"children0to21":1471941,"workingAge22to64":9131857,"seniors65plus":7678399,"children0to14":942892,"workingAge15to64":9660906,"workingAge22to59":7630367,"age60to64":1501490,"age15to21":529049,"age15to29":1371436,"age30to44":2866378,"age45to64":5423092,"ages":[54219,59918,61109,61889,62415,62806,62997,63089,63237,63491,63921,64507,65292,66347,67655,69209,71001,73044,75282,77651,80113,82749,84943,86768,88527,90271,98407,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"medium","eligible":6380195.4577319585,"gross":63.327002061855666,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":2.3170069463973224,"ledger":{"gross":63.327002061855666,"incremental":[61.009995115458345,61.009995115458345],"household":[-61.009995115458345,-61.009995115458345],"central":[61.009995115458345,61.009995115458345],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3170069463973224,"centralOverlap":2.3170069463973224,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6100999511545834},"fiscal":{"need":61.009995115458345,"unassignedNeed":61.009995115458345,"cumulativeNeed":1383.8228161711563,"budgetShare":0.015537613995685415,"supportEquivalent":1.0168332519243057,"nursingEquivalent":9.160659927245998,"careDisplacement":1.83029985346375,"careDisplacementUnallocated":0,"supportRemaining":59.38990004884542,"cumulativeCareDisplacement":41.51468448513468,"cumulativeNhiReduction":13.838228161711557,"pathways":{"startYear":2027,"active":true,"requested":1.8302998534637502,"total":1.83029985346375,"unallocated":0,"remainingToFinance":59.179695261994596,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1895.1114768830753,"serviceResourceFactor":0.9993565472131027,"nursingSupportFactor":0.977098350181885}},"societyFundingNeed":61.009995115458345,"residentPopulation":18282197,"perResident":3337.1260092787725,"employed":7579781.666206528,"perWorker":[8049.0438646093835,8049.0438646093835],"existingPerWorker":275166.15398740873,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5337565163874494,"existingDemandRatio":2.5053445875727602,"employmentChangePercent":-34.80060300865999,"centralPerWorker":8049.043864609383,"demand":2085.699369154323,"unamplifiedDemand":2085.699369154323,"plannedBudget":2308.08109580181,"paidBenefits":2307.4709958506555,"expenditure":2318.588223834844,"revenue":1906.2287048672638,"baselineRevenue":1907.448904769573,"reserve":-3252.053962029584,"scenarioReserve":-3252.053962029584,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3252.053962029584,"healthDelta":0,"workingDemandShare":0.28131318265631605,"demandRatio":0.9036508175332404,"careVolumeRatio":1.1617150756740822,"staffingRatio":0.868,"careLoadRatio":1.369750980890015,"careUnmetShare":0.1589173880566832,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":100.2024013297624,"multiplier":1,"policy":"law","careSystem":{"year":2052,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.977098350181885,"serviceResourceFactor":0.9993565472131027,"retainedCapacity":0.977098350181885,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.977098350181885,"resourceCapacity":0.9993565472131027,"availableCapacity":0.977098350181885,"safeStaffing":0.8481213679578762,"freshDemand":1.1617150756740822,"backlogIn":0,"totalDemand":1.1617150756740822,"served":0.977098350181885,"unmet":0.1846167254921972,"backlogOut":0,"unmetShare":0.1589173880566832,"policyUnmetVolume":0.022901649818115044,"policyUnmetShare":0.01971365466254832,"policyUnmetFreshShare":0.01971365466254832,"directCareTarget":0.05632472760728092,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.2901649818115044,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2038,"requiredResourceBillion":2085.699369154323,"backlogResourceBillion":0}},{"year":2053,"total":18028545,"children0to21":1449972,"workingAge22to64":8887674,"seniors65plus":7690899,"children0to14":935543,"workingAge15to64":9402103,"workingAge22to59":7398633,"age60to64":1489041,"age15to21":514429,"age15to29":1301664,"age30to44":2807895,"age45to64":5292544,"ages":[53205,59061,60447,61433,62161,62672,62957,63099,63202,63347,63596,64014,64583,65358,66408,67710,69272,71075,73124,75365,77719,80164,82795,84999,86838,88614,90384,98545,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"medium","eligible":6390582.055670103,"gross":63.43009484536083,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":2.3346890172960753,"ledger":{"gross":63.43009484536083,"incremental":[61.09540582806475,61.09540582806475],"household":[-61.09540582806475,-61.09540582806475],"central":[61.09540582806475,61.09540582806475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3346890172960753,"centralOverlap":2.3346890172960753,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6109540582806474},"fiscal":{"need":61.09540582806475,"unassignedNeed":61.09540582806475,"cumulativeNeed":1444.918221999221,"budgetShare":0.015559365819809696,"supportEquivalent":1.018256763801079,"nursingEquivalent":9.173484358568281,"careDisplacement":1.8328621748419422,"careDisplacementUnallocated":0,"supportRemaining":59.38904594171935,"cumulativeCareDisplacement":43.34754665997662,"cumulativeNhiReduction":14.449182219992204,"pathways":{"startYear":2027,"active":true,"requested":1.8328621748419425,"total":1.8328621748419422,"unallocated":0,"remainingToFinance":59.26254365322281,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1951.9997189723847,"serviceResourceFactor":0.9993744139939806,"nursingSupportFactor":0.9770662891035793}},"societyFundingNeed":61.09540582806475,"residentPopulation":18028545,"perResident":3388.815116697701,"employed":7390632.444237236,"perWorker":[8266.600495834862,8266.600495834862],"existingPerWorker":289554.8164066338,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.573010105840572,"existingDemandRatio":2.5705624270510805,"employmentChangePercent":-36.427617579377966,"centralPerWorker":8266.600495834862,"demand":2139.9932205200244,"unamplifiedDemand":2139.9932205200244,"plannedBudget":2400.4043396338825,"paidBenefits":2399.793385575602,"expenditure":2411.244130399316,"revenue":1963.4504637960988,"baselineRevenue":1964.67237191266,"reserve":-3699.8476286328014,"scenarioReserve":-3699.8476286328014,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3699.8476286328014,"healthDelta":0,"workingDemandShare":0.2757676373249066,"demandRatio":0.8915136442581265,"careVolumeRatio":1.157239071820495,"staffingRatio":0.868,"careLoadRatio":1.3645182031032594,"careUnmetShare":0.15569192840462892,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":102.8488556173415,"multiplier":1,"policy":"law","careSystem":{"year":2053,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9770662891035793,"serviceResourceFactor":0.9993744139939806,"retainedCapacity":0.9770662891035793,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9770662891035793,"resourceCapacity":0.9993744139939806,"availableCapacity":0.9770662891035793,"safeStaffing":0.8480935389419069,"freshDemand":1.157239071820495,"backlogIn":0,"totalDemand":1.157239071820495,"served":0.9770662891035793,"unmet":0.18017278271691572,"backlogOut":0,"unmetShare":0.15569192840462892,"policyUnmetVolume":0.02293371089642071,"policyUnmetShare":0.01981760852607824,"policyUnmetFreshShare":0.01981760852607824,"directCareTarget":0.056621738645937836,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.293371089642071,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":17,"firstCriticalYear":2038,"requiredResourceBillion":2139.9932205200244,"backlogResourceBillion":0}},{"year":2054,"total":17772611,"children0to21":1429353,"workingAge22to64":8669432,"seniors65plus":7673826,"children0to14":928191,"workingAge15to64":9170594,"workingAge22to59":7168299,"age60to64":1501133,"age15to21":501162,"age15to29":1229104,"age30to44":2754907,"age45to64":5186583,"ages":[51952,57996,59600,60780,61712,62423,62828,63061,63215,63315,63454,63691,64092,64652,65420,66466,67776,69349,71157,73209,75435,77770,80213,82855,85072,86930,88732,90532,98712,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"medium","eligible":6376395.624742269,"gross":63.28928659793815,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":2.3474658877037684,"ledger":{"gross":63.28928659793815,"incremental":[60.94182071023438,60.94182071023438],"household":[-60.94182071023438,-60.94182071023438],"central":[60.94182071023438,60.94182071023438],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3474658877037684,"centralOverlap":2.3474658877037684,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6094182071023437},"fiscal":{"need":60.94182071023438,"unassignedNeed":60.94182071023438,"cumulativeNeed":1505.8600427094555,"budgetShare":0.015520251798052866,"supportEquivalent":1.0156970118372397,"nursingEquivalent":9.150423530065222,"careDisplacement":1.8282546213070312,"careDisplacementUnallocated":0,"supportRemaining":59.390581792897656,"cumulativeCareDisplacement":45.175801281283654,"cumulativeNhiReduction":15.058600427094548,"pathways":{"startYear":2027,"active":true,"requested":1.8282546213070314,"total":1.8282546213070312,"unallocated":0,"remainingToFinance":59.11356608892735,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2010.5994394874094,"serviceResourceFactor":0.9993941617745477,"nursingSupportFactor":0.9771239411748369}},"societyFundingNeed":60.94182071023438,"residentPopulation":17772611,"perResident":3428.9739819452743,"employed":7208227.191861928,"perWorker":[8454.481121105277,8454.481121105277],"existingPerWorker":304453.77328249515,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6128153586035119,"existingDemandRatio":2.636122483170989,"employmentChangePercent":-37.99662220070438,"centralPerWorker":8454.481121105277,"demand":2194.571967239848,"unamplifiedDemand":2194.571967239848,"plannedBudget":2496.4205132192383,"paidBenefits":2495.811095012136,"expenditure":2507.6053621805613,"revenue":2022.393706655835,"baselineRevenue":2023.61254307004,"reserve":-4185.059284157528,"scenarioReserve":-4185.059284157528,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4185.059284157528,"healthDelta":0,"workingDemandShare":0.2717817062572083,"demandRatio":0.8790874596723515,"careVolumeRatio":1.1521878559039342,"staffingRatio":0.868,"careLoadRatio":1.3584820799177533,"careUnmetShare":0.1519404269295593,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":105.00317667870283,"multiplier":1,"policy":"law","careSystem":{"year":2054,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9771239411748369,"serviceResourceFactor":0.9993941617745477,"retainedCapacity":0.9771239411748369,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9771239411748369,"resourceCapacity":0.9993941617745477,"availableCapacity":0.9771239411748369,"safeStaffing":0.8481435809397584,"freshDemand":1.1521878559039342,"backlogIn":0,"totalDemand":1.1521878559039342,"served":0.9771239411748369,"unmet":0.17506391472909733,"backlogOut":0,"unmetShare":0.1519404269295593,"policyUnmetVolume":0.02287605882516308,"policyUnmetShare":0.019854452299547944,"policyUnmetFreshShare":0.019854452299547944,"directCareTarget":0.05672700657013698,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.287605882516308,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":18,"firstCriticalYear":2038,"requiredResourceBillion":2194.571967239848,"backlogResourceBillion":0}},{"year":2055,"total":17514522,"children0to21":1409719,"workingAge22to64":8427728,"seniors65plus":7677075,"children0to14":920397,"workingAge15to64":8917050,"workingAge22to59":6933936,"age60to64":1493792,"age15to21":489322,"age15to29":1181078,"age30to44":2701870,"age45to64":5034102,"ages":[50534,56676,58544,59940,61066,61982,62583,62934,63180,63331,63425,63553,63770,64163,64716,65481,66533,67854,69434,71246,73283,75491,77823,80277,82931,85167,87053,88882,90711,98912,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"medium","eligible":6379095.309278351,"gross":63.3160824742268,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":2.3507965282521703,"ledger":{"gross":63.3160824742268,"incremental":[60.965285945974635,60.965285945974635],"household":[-60.965285945974635,-60.965285945974635],"central":[60.965285945974635,60.965285945974635],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3507965282521703,"centralOverlap":2.3507965282521703,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6096528594597463},"fiscal":{"need":60.965285945974635,"unassignedNeed":60.965285945974635,"cumulativeNeed":1566.82532865543,"budgetShare":0.015526227765999755,"supportEquivalent":1.0160880990995773,"nursingEquivalent":9.15394683873493,"careDisplacement":1.828958578379239,"careDisplacementUnallocated":0,"supportRemaining":59.39034714054026,"cumulativeCareDisplacement":47.00475985966289,"cumulativeNhiReduction":15.668253286554295,"pathways":{"startYear":2027,"active":true,"requested":1.828958578379239,"total":1.828958578379239,"unallocated":0,"remainingToFinance":59.1363273675954,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2070.953518459743,"serviceResourceFactor":0.9994115810685805,"nursingSupportFactor":0.9771151329031627}},"societyFundingNeed":60.965285945974635,"residentPopulation":17514522,"perResident":3480.84212323777,"employed":7015073.61145738,"perWorker":[8690.612432976182,8690.612432976182],"existingPerWorker":320663.4149963759,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6572227416617484,"existingDemandRatio":2.7020750278689287,"employmentChangePercent":-39.65808126689904,"centralPerWorker":8690.612432976182,"demand":2249.477460700883,"unamplifiedDemand":2249.477460700883,"plannedBudget":2596.277333748008,"paidBenefits":2595.667680888548,"expenditure":2607.8157760720264,"revenue":2083.1016136432213,"baselineRevenue":2084.320919362141,"reserve":-4709.773446586333,"scenarioReserve":-4709.773446586333,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4709.773446586333,"healthDelta":0,"workingDemandShare":0.26660758748828733,"demandRatio":0.8664241802910625,"careVolumeRatio":1.1466157087415894,"staffingRatio":0.868,"careLoadRatio":1.3519244509489752,"careUnmetShare":0.1478268390587929,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":107.82020966979475,"multiplier":1,"policy":"law","careSystem":{"year":2055,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9771151329031627,"serviceResourceFactor":0.9994115810685805,"retainedCapacity":0.9771151329031627,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9771151329031627,"resourceCapacity":0.9994115810685805,"availableCapacity":0.9771151329031627,"safeStaffing":0.8481359353599451,"freshDemand":1.1466157087415894,"backlogIn":0,"totalDemand":1.1466157087415894,"served":0.9771151329031627,"unmet":0.1695005758384267,"backlogOut":0,"unmetShare":0.1478268390587929,"policyUnmetVolume":0.022884867096837347,"policyUnmetShare":0.019958619895373217,"policyUnmetFreshShare":0.019958619895373217,"directCareTarget":0.05702462827249491,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.2884867096837347,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":19,"firstCriticalYear":2038,"requiredResourceBillion":2249.477460700883,"backlogResourceBillion":0}},{"year":2056,"total":17254411,"children0to21":1390821,"workingAge22to64":8199059,"seniors65plus":7664531,"children0to14":911748,"workingAge15to64":8678132,"workingAge22to59":6699537,"age60to64":1499522,"age15to21":479073,"age15to29":1148381,"age30to44":2602392,"age45to64":4927359,"ages":[48998,55181,57235,58892,60234,61341,62146,62693,63055,63298,63443,63526,63635,63843,64228,64778,65551,66614,67942,69524,71323,73341,75545,77890,80358,83030,85291,87208,89065,90921,99142,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"medium","eligible":6368672.150515464,"gross":63.21262680412371,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":2.3409883868633665,"ledger":{"gross":63.21262680412371,"incremental":[60.87163841726034,60.87163841726034],"household":[-60.87163841726034,-60.87163841726034],"central":[60.87163841726034,60.87163841726034],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3409883868633665,"centralOverlap":2.3409883868633665,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6087163841726033},"fiscal":{"need":60.87163841726034,"unassignedNeed":60.87163841726034,"cumulativeNeed":1627.6969670726903,"budgetShare":0.015502378245112908,"supportEquivalent":1.014527306954339,"nursingEquivalent":9.13988564823729,"careDisplacement":1.82614915251781,"careDisplacementUnallocated":0,"supportRemaining":59.3912836158274,"cumulativeCareDisplacement":48.8309090121807,"cumulativeNhiReduction":16.2769696707269,"pathways":{"startYear":2027,"active":true,"requested":1.8261491525178102,"total":1.82614915251781,"unallocated":0,"remainingToFinance":59.045489264742535,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2133.1205761356778,"serviceResourceFactor":0.999429597016374,"nursingSupportFactor":0.9771502858794068}},"societyFundingNeed":60.87163841726034,"residentPopulation":17254411,"perResident":3527.888516000943,"employed":6831621.840298461,"perWorker":[8910.276335582557,8910.276335582557],"existingPerWorker":337309.2334032905,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.7017246848708012,"existingDemandRatio":2.768010961984685,"employmentChangePercent":-41.236087782559125,"centralPerWorker":8910.27633558256,"demand":2304.3691258522504,"unamplifiedDemand":2304.3691258522504,"plannedBudget":2700.128427097928,"paidBenefits":2699.5197107137556,"expenditure":2712.0322487527383,"revenue":2145.6331141746605,"baselineRevenue":2146.8505469430056,"reserve":-5276.172581164412,"scenarioReserve":-5276.172581164412,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5276.172581164412,"healthDelta":0,"workingDemandShare":0.26203743936520063,"demandRatio":0.8534294527349442,"careVolumeRatio":1.1403838665325772,"staffingRatio":0.868,"careLoadRatio":1.344528387121336,"careUnmetShare":0.14313915291479382,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":110.44379605025405,"multiplier":1,"policy":"law","careSystem":{"year":2056,"enabled":false,"attritionRetention":1,"nursingSupportFactor":0.9771502858794068,"serviceResourceFactor":0.999429597016374,"retainedCapacity":0.9771502858794068,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9771502858794068,"resourceCapacity":0.999429597016374,"availableCapacity":0.9771502858794068,"safeStaffing":0.8481664481433251,"freshDemand":1.1403838665325772,"backlogIn":0,"totalDemand":1.1403838665325772,"served":0.9771502858794068,"unmet":0.1632335806531704,"backlogOut":0,"unmetShare":0.14313915291479382,"policyUnmetVolume":0.022849714120593223,"policyUnmetShare":0.020036861964795673,"policyUnmetFreshShare":0.020036861964795673,"directCareTarget":0.057248177042273356,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.2849714120593223,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":20,"firstCriticalYear":2038,"requiredResourceBillion":2304.3691258522504,"backlogResourceBillion":0}}],"firstBelowMonth":2038,"firstDepleted":2039}},"comparison":{"threshold":85,"fromYear":2026,"toYear":2056,"roles":[{"role":"student","name":"小禾","job":"學生","label":"學生","age":16,"series":{"current":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":20.203847817973823,"fatigue":20.203847817973823,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":20.46651165674877,"fatigue":20.46651165674877,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":20.833822537000046,"fatigue":20.833822537000046,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":21.32232429956331,"fatigue":21.32232429956331,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":22.66300873482683,"fatigue":22.66300873482683,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":23.162301641087005,"fatigue":23.162301641087005,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":23.67033274603603,"fatigue":23.67033274603603,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":24.223170586052607,"fatigue":24.223170586052607,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":24.766780862578074,"fatigue":24.766780862578074,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":25.23341734441773,"fatigue":25.23341734441773,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":25.763039100085344,"fatigue":25.763039100085344,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":26.261667799686766,"fatigue":26.261667799686766,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":26.77209446734888,"fatigue":26.77209446734888,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":27.337133306690685,"fatigue":27.337133306690685,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":27.875024655925678,"fatigue":27.875024655925678,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":28.456531025170822,"fatigue":28.456531025170822,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":29.039208029295487,"fatigue":29.039208029295487,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":29.638325464791293,"fatigue":29.638325464791293,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":30.221039771142717,"fatigue":30.221039771142717,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":30.821519268549725,"fatigue":30.821519268549725,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":31.427926181597666,"fatigue":31.427926181597666,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":32.00288830942922,"fatigue":32.00288830942922,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":32.63111806253068,"fatigue":32.63111806253068,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":33.24348569466421,"fatigue":33.24348569466421,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":33.88299210572768,"fatigue":33.88299210572768,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":34.54918737741046,"fatigue":34.54918737741046,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":35.200489853099356,"fatigue":35.200489853099356,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":35.92502362504288,"fatigue":35.92502362504288,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":36.61813161561396,"fatigue":36.61813161561396,"overloaded":false,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":24.27164382611447,"fatigue":24.27164382611447,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":24.373398797463537,"fatigue":24.373398797463537,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":24.463996524772334,"fatigue":24.463996524772334,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":24.543498404143694,"fatigue":24.543498404143694,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":24.619034352920156,"fatigue":24.619034352920156,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":27.340337061470603,"fatigue":27.340337061470603,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":27.86569078711819,"fatigue":27.86569078711819,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":28.39639578087243,"fatigue":28.39639578087243,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":28.973435330080388,"fatigue":28.973435330080388,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":29.525074613935793,"fatigue":29.525074613935793,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":29.978052928974265,"fatigue":29.978052928974265,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":30.50000365582507,"fatigue":30.50000365582507,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":30.982959181091424,"fatigue":30.982959181091424,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":31.480549373688145,"fatigue":31.480549373688145,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":32.07426209576886,"fatigue":32.07426209576886,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":32.61503146004895,"fatigue":32.61503146004895,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":33.214868874922544,"fatigue":33.214868874922544,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":33.81959467270627,"fatigue":33.81959467270627,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":34.43463665590353,"fatigue":34.43463665590353,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":35.028786559574336,"fatigue":35.028786559574336,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":35.63857363930869,"fatigue":35.63857363930869,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":36.23910799836654,"fatigue":36.23910799836654,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":36.794408465588226,"fatigue":36.794408465588226,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":37.39440612595421,"fatigue":37.39440612595421,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":37.952748470239875,"fatigue":37.952748470239875,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":38.54848542885395,"fatigue":38.54848542885395,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":39.19220712236006,"fatigue":39.19220712236006,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":39.801792951579586,"fatigue":39.801792951579586,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":40.50817887437418,"fatigue":40.50817887437418,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":41.17142529033928,"fatigue":41.17142529033928,"overloaded":false,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":null,"law":null},"advanceYears":null},{"role":"worker","name":"阿哲","job":"上班族","label":"主要支付者","age":30,"series":{"current":[{"year":2026,"age":30,"index":35,"fatigue":35,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":35.66605419538006,"fatigue":35.66605419538006,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":36.44952921691465,"fatigue":36.44952921691465,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":37.22884554706134,"fatigue":37.22884554706134,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":38.021605719089976,"fatigue":38.021605719089976,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":38.86843406993978,"fatigue":38.86843406993978,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":39.66026528594695,"fatigue":39.66026528594695,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":40.53402787190225,"fatigue":40.53402787190225,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":41.42308230556305,"fatigue":41.42308230556305,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":42.39054852559206,"fatigue":42.39054852559206,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":43.341866509511625,"fatigue":43.341866509511625,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":44.15848035273102,"fatigue":44.15848035273102,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":45.085318425149346,"fatigue":45.085318425149346,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":45.957918649451834,"fatigue":45.957918649451834,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":46.851165317860534,"fatigue":46.851165317860534,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":47.839983286708694,"fatigue":47.839983286708694,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":48.78129314786994,"fatigue":48.78129314786994,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":49.79892929404894,"fatigue":49.79892929404894,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":50.818614051267105,"fatigue":50.818614051267105,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":51.86706956338476,"fatigue":51.86706956338476,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":52.886819599499745,"fatigue":52.886819599499745,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":53.93765871996201,"fatigue":53.93765871996201,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":54.99887081779591,"fatigue":54.99887081779591,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":56.00505454150112,"fatigue":56.00505454150112,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":57.10445660942868,"fatigue":57.10445660942868,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":58.17609996566237,"fatigue":58.17609996566237,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":59.295236185023434,"fatigue":59.295236185023434,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":60.461077910468305,"fatigue":60.461077910468305,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":61.600857242923865,"fatigue":61.600857242923865,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":62.868791343825045,"fatigue":62.868791343825045,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":64.08173032732442,"fatigue":64.08173032732442,"overloaded":false,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":30,"index":39.39261968179582,"fatigue":39.39261968179582,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":40.12219992605336,"fatigue":40.12219992605336,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":40.97624331984051,"fatigue":40.97624331984051,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":41.81066797763107,"fatigue":41.81066797763107,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":42.64561232811228,"fatigue":42.64561232811228,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":43.53404612046391,"fatigue":43.53404612046391,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":44.33759361259072,"fatigue":44.33759361259072,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":45.23741701793344,"fatigue":45.23741701793344,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":46.14914534039945,"fatigue":46.14914534039945,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":47.140813269619834,"fatigue":47.140813269619834,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":48.10016026086934,"fatigue":48.10016026086934,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":48.90311593728755,"fatigue":48.90311593728755,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":49.82228298088907,"fatigue":49.82228298088907,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":50.679210030856495,"fatigue":50.679210030856495,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":51.5596202241998,"fatigue":51.5596202241998,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":52.57711207578687,"fatigue":52.57711207578687,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":53.52129995199321,"fatigue":53.52129995199321,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":54.55726714380066,"fatigue":54.55726714380066,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":55.59900069467789,"fatigue":55.59900069467789,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":56.663380754497,"fatigue":56.663380754497,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":57.69456638793137,"fatigue":57.69456638793137,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":58.754713090720976,"fatigue":58.754713090720976,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":59.810052634564784,"fatigue":59.810052634564784,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":60.796574697660134,"fatigue":60.796574697660134,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":61.86774467285221,"fatigue":61.86774467285221,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":62.885362741238026,"fatigue":62.885362741238026,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":63.960729508149704,"fatigue":63.960729508149704,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":65.1040976554179,"fatigue":65.1040976554179,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":66.2021603414041,"fatigue":66.2021603414041,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":67.45194659315634,"fatigue":67.45194659315634,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":68.63502400204975,"fatigue":68.63502400204975,"overloaded":false,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":null,"law":null},"advanceYears":null},{"role":"family","name":"宜安","job":"照顧者","label":"照顧者","age":42,"series":{"current":[{"year":2026,"age":42,"index":45,"fatigue":45,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":45.85635539406008,"fatigue":45.85635539406008,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":46.86368042174741,"fatigue":46.86368042174741,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":47.86565856050744,"fatigue":47.86565856050744,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":48.88492163882997,"fatigue":48.88492163882997,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":49.97370094706544,"fatigue":49.97370094706544,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":50.991769653360365,"fatigue":50.991769653360365,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":52.11517869244576,"fatigue":52.11517869244576,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":53.258248678581076,"fatigue":53.258248678581076,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":54.50213381861837,"fatigue":54.50213381861837,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":55.72525694080066,"fatigue":55.72525694080066,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":56.7751890249399,"fatigue":56.7751890249399,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":57.96683797519202,"fatigue":57.96683797519202,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":59.08875254929522,"fatigue":59.08875254929522,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":60.23721255153498,"fatigue":60.23721255153498,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":61.50854994005404,"fatigue":61.50854994005404,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":62.71880547583278,"fatigue":62.71880547583278,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":64.02719480663436,"fatigue":64.02719480663436,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":65.33821806591486,"fatigue":65.33821806591486,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":66.6862322957804,"fatigue":66.6862322957804,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":67.99733948507111,"fatigue":67.99733948507111,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":69.34841835423688,"fatigue":69.34841835423688,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":70.71283390859475,"fatigue":70.71283390859475,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":42,"index":49.39261968179582,"fatigue":49.39261968179582,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":50.31250112473338,"fatigue":50.31250112473338,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":51.390394524673276,"fatigue":51.390394524673276,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":52.447480991077164,"fatigue":52.447480991077164,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":53.508928247852275,"fatigue":53.508928247852275,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":54.63931299758957,"fatigue":54.63931299758957,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":55.66909798000413,"fatigue":55.66909798000413,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":56.81856783847695,"fatigue":56.81856783847695,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":57.98431171341747,"fatigue":57.98431171341747,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":59.25239856264615,"fatigue":59.25239856264615,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":60.48355069215838,"fatigue":60.48355069215838,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":61.51982460949643,"fatigue":61.51982460949643,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":62.70380253093175,"fatigue":62.70380253093175,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":63.81004393069988,"fatigue":63.81004393069988,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":64.94566745787425,"fatigue":64.94566745787425,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":66.24567872913221,"fatigue":66.24567872913221,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":67.45881227995605,"fatigue":67.45881227995605,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":68.78553265638607,"fatigue":68.78553265638607,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":70.11860470932564,"fatigue":70.11860470932564,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":71.48254348689265,"fatigue":71.48254348689265,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":72.80508627350272,"fatigue":72.80508627350272,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":74.16547272499585,"fatigue":74.16547272499585,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":75.52401572536363,"fatigue":75.52401572536363,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":84,"fatigue":84,"overloaded":false,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":null,"law":null},"advanceYears":null},{"role":"senior","name":"阿春","job":"退休者","label":"長輩","age":68,"series":{"current":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":15.20384781797382,"fatigue":15.20384781797382,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":15.466511656748771,"fatigue":15.466511656748771,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":15.833822537000044,"fatigue":15.833822537000044,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":16.322324299563306,"fatigue":16.322324299563306,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":16.86676640776275,"fatigue":16.86676640776275,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":17.53590645349138,"fatigue":17.53590645349138,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":18.287633846252906,"fatigue":18.287633846252906,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":19.157309676555652,"fatigue":19.157309676555652,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":20.098759146805367,"fatigue":20.098759146805367,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":20.96809038085212,"fatigue":20.96809038085212,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":21.957094516147745,"fatigue":21.957094516147745,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":22.925567777556655,"fatigue":22.925567777556655,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":23.919142658206567,"fatigue":23.919142658206567,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":28.79817962447064,"fatigue":28.79817962447064,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":36.72537463863925,"fatigue":36.72537463863925,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":44.597858588097886,"fatigue":44.597858588097886,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":46.63722810253422,"fatigue":46.63722810253422,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":48.73413912676953,"fatigue":48.73413912676953,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":50.7736391989995,"fatigue":50.7736391989995,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":52.87531743992403,"fatigue":52.87531743992403,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":54.99774163559182,"fatigue":54.99774163559182,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":57.01010908300225,"fatigue":57.01010908300225,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":59.20891321885736,"fatigue":59.20891321885736,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":61.35219993132473,"fatigue":61.35219993132473,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":63.59047237004688,"fatigue":63.59047237004688,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":65.92215582093662,"fatigue":65.92215582093662,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":68.20171448584775,"fatigue":68.20171448584775,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":70.7375826876501,"fatigue":70.7375826876501,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":73.16346065464886,"fatigue":73.16346065464886,"overloaded":false,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":19.271643826114467,"fatigue":19.271643826114467,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":19.373398797463537,"fatigue":19.373398797463537,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":19.463996524772337,"fatigue":19.463996524772337,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":19.54349840414369,"fatigue":19.54349840414369,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":19.619034352920153,"fatigue":19.619034352920153,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":19.674326867994694,"fatigue":19.674326867994694,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":20.661078960002254,"fatigue":20.661078960002254,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":21.776398123766782,"fatigue":21.776398123766782,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":23.007875258883754,"fatigue":23.007875258883754,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":24.290293985192807,"fatigue":24.290293985192807,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":25.432672443056482,"fatigue":25.432672443056482,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":26.69880968427243,"fatigue":26.69880968427243,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":27.91068483172684,"fatigue":27.91068483172684,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":29.133848913693893,"fatigue":29.133848913693893,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":34.38408268589627,"fatigue":34.38408268589627,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":44.741033867373744,"fatigue":44.741033867373744,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":54.11453428760132,"fatigue":54.11453428760132,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":56.19800138935579,"fatigue":56.19800138935579,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":58.32676150899401,"fatigue":58.32676150899401,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":60.389132775862734,"fatigue":60.389132775862734,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":62.50942618144196,"fatigue":62.50942618144196,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":64.62010526912958,"fatigue":64.62010526912958,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":66.59314939532027,"fatigue":66.59314939532027,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":68.73548934570442,"fatigue":68.73548934570442,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":70.77072548247607,"fatigue":70.77072548247607,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":72.92145901629942,"fatigue":72.92145901629942,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":75.20819531083582,"fatigue":75.20819531083582,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":77.40432068280819,"fatigue":77.40432068280819,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":79.90389318631269,"fatigue":79.90389318631269,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":82.27004800409951,"fatigue":82.27004800409951,"overloaded":false,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":null,"law":null},"advanceYears":null},{"role":"chronic","name":"小雨","job":"慢性病青年","label":"慢性病青年","age":24,"series":{"current":[{"year":2026,"age":24,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":50.95150599340009,"fatigue":50.95150599340009,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":52.07075602416379,"fatigue":52.07075602416379,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":53.18406506723049,"fatigue":53.18406506723049,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":54.31657959869997,"fatigue":54.31657959869997,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":55.52633438562826,"fatigue":55.52633438562826,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":56.65752183706707,"fatigue":56.65752183706707,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":57.90575410271751,"fatigue":57.90575410271751,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":59.175831865090075,"fatigue":59.175831865090075,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":60.557926465131516,"fatigue":60.557926465131516,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":61.916952156445184,"fatigue":61.916952156445184,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":63.08354336104433,"fatigue":63.08354336104433,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":64.40759775021336,"fatigue":64.40759775021336,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":65.6541694992169,"fatigue":65.6541694992169,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":66.93023616837219,"fatigue":66.93023616837219,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":68.34283326672671,"fatigue":68.34283326672671,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":69.6875616398142,"fatigue":69.6875616398142,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":71.14132756292706,"fatigue":71.14132756292706,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":72.59802007323873,"fatigue":72.59802007323873,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":74.09581366197823,"fatigue":74.09581366197823,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":75.55259942785678,"fatigue":75.55259942785678,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":77.05379817137431,"fatigue":77.05379817137431,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":78.56981545399417,"fatigue":78.56981545399417,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":80.00722077357304,"fatigue":80.00722077357304,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":81.57779515632669,"fatigue":81.57779515632669,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":83.10871423666052,"fatigue":83.10871423666052,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":84.7074802643192,"fatigue":84.7074802643192,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":86.37296844352616,"fatigue":86.37296844352616,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":88.00122463274839,"fatigue":88.00122463274839,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":89.8125590626072,"fatigue":89.8125590626072,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":91.5453290390349,"fatigue":91.5453290390349,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":24,"index":54.392619681795814,"fatigue":54.392619681795814,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":55.40765172407339,"fatigue":55.40765172407339,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":56.59747012708966,"fatigue":56.59747012708966,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":57.76588749780023,"fatigue":57.76588749780023,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":58.94058620772227,"fatigue":58.94058620772227,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":60.1919464361524,"fatigue":60.1919464361524,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":61.33485016371084,"fatigue":61.33485016371084,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":62.6091432487487,"fatigue":62.6091432487487,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":63.90189489992648,"fatigue":63.90189489992648,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":65.30819120915929,"fatigue":65.30819120915929,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":66.6752459078029,"fatigue":66.6752459078029,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":67.82817894560085,"fatigue":67.82817894560085,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":69.14456230595309,"fatigue":69.14456230595309,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":70.37546088062156,"fatigue":70.37546088062156,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":71.63869107471146,"fatigue":71.63869107471146,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":73.07996205580488,"fatigue":73.07996205580488,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":74.42756844393747,"fatigue":74.42756844393747,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":75.89966541267879,"fatigue":75.89966541267879,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":77.37840671664951,"fatigue":77.37840671664951,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":78.89212485309048,"fatigue":78.89212485309048,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":80.3603462162884,"fatigue":80.3603462162884,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":81.87085254213328,"fatigue":81.87085254213328,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":83.38099727076305,"fatigue":83.38099727076305,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":84.79874092973205,"fatigue":84.79874092973205,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":86.34108321975023,"fatigue":86.34108321975023,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":87.81797701223618,"fatigue":87.81797701223618,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":89.37297358744547,"fatigue":89.37297358744547,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":91.01598818847575,"fatigue":91.01598818847575,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":92.6025277312286,"fatigue":92.6025277312286,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":94.3957143119385,"fatigue":94.3957143119385,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":96.09862271376022,"fatigue":96.09862271376022,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2053,"law":2050},"advanceYears":3},{"role":"medic","name":"珮珮","job":"護理師","label":"醫護","age":34,"series":{"current":[{"year":2026,"age":34,"index":68.752,"fatigue":68.752,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":69.36724482465266,"fatigue":69.36724482465266,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":70.0068377486822,"fatigue":70.0068377486822,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":70.6101048570118,"fatigue":70.6101048570118,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":71.1778830466568,"fatigue":71.1778830466568,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":71.73632615726444,"fatigue":71.73632615726444,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":72.52162795144585,"fatigue":72.52162795144585,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":74.11936525147841,"fatigue":74.11936525147841,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":75.7450647873153,"fatigue":75.7450647873153,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":77.51414587536834,"fatigue":77.51414587536834,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":79.25369876024983,"fatigue":79.25369876024983,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":80.74693550213674,"fatigue":80.74693550213674,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":82.44172512027309,"fatigue":82.44172512027309,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":84.03733695899764,"fatigue":84.03733695899764,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":85.6707022955164,"fatigue":85.6707022955164,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":87.51342683729129,"fatigue":87.51342683729129,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":94.30666249358227,"fatigue":94.30666249358227,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":100.56936378111251,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":102.4092425901735,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":104.41957780009817,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":106.37915422292548,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":108.42557473832859,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":110.55739960771349,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":112.64156752991794,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":114.96007560013723,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":117.17802116996468,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}],"law":[{"year":2026,"age":34,"index":68.752,"fatigue":68.752,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":69.87124145794357,"fatigue":69.87124145794357,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":71.17728181385552,"fatigue":71.17728181385552,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":72.65742571662477,"fatigue":72.65742571662477,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":74.14922849535826,"fatigue":74.14922849535826,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":75.73932006412831,"fatigue":75.73932006412831,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":77.19895627808963,"fatigue":77.19895627808963,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":78.82275439750961,"fatigue":78.82275439750961,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":80.47112782215169,"fatigue":80.47112782215169,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":82.26441061939612,"fatigue":82.26441061939612,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":84.01199251160756,"fatigue":84.01199251160756,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":85.49157108669327,"fatigue":85.49157108669327,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":87.17868967601282,"fatigue":87.17868967601282,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":88.7586283404023,"fatigue":88.7586283404023,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":90.37915720185568,"fatigue":90.37915720185568,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":92.21595537048837,"fatigue":92.21595537048837,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":94.81255272472819,"fatigue":94.81255272472819,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":101.51507405608831,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":103.44591603011808,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":105.3805455978814,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":107.20076274633253,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":109.18286586352168,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":111.08841699850115,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":113.09106806145486,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":115.20041935266308,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":117.24287062839815,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":119.54323084946851,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":121.73131484468999,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}]},"firstOverload":{"current":2040,"law":2037},"advanceYears":3}]}},{"id":"shared-demand","settings":{"year":2026,"policy":"law","health":1.3,"commonHealth":true,"careCrowding":3,"crowdingNhiWeight":1,"crowdingMedicalWeight":1,"crowdingNursingWeight":1,"nursingCapacityResponse":25,"careFeedback":true,"careAttrition":3,"backlogCarry":50,"nurseStaffing":86.8,"annualSalary":760632,"salaryGrowth":3.2,"workerBasePressure":35,"medicBasePressure":64,"coverage":83.09278350515464,"existingAid":true,"aidOverlap":100,"knownAid":false,"centralAid":20,"localAid":30,"costGrowth":3,"retirement":65,"population":"medium","chart":"pressure","pressureRole":"worker","role":"worker","motion":true},"policies":{"current":{"annual":[{"year":2026,"total":23190536,"children0to21":3955066,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2576868,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[89366,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.22,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23190536,"perResident":0,"employed":11625539.523338381,"perWorker":[0,0],"existingPerWorker":71609.57978154461,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1,"existingDemandRatio":1,"employmentChangePercent":0,"centralPerWorker":0,"demand":948.8770668833082,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":116.3770668833082,"workingDemandShare":0.46597424177500757,"demandRatio":1.1397922725325023,"careVolumeRatio":1.1397922725325023,"staffingRatio":0.868,"careLoadRatio":1.3131247379406707,"careUnmetShare":0.12264714887204672,"medicalPressure":0.39940649295000646,"pressure":0.39940649295000646,"expressionLevel":1,"retirement":65,"dependency":61.29352329316065,"multiplier":1.3,"policy":"current","careSystem":{"year":2026,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1397922725325023,"backlogIn":0,"totalDemand":1.1397922725325023,"served":1,"unmet":0.13979227253250226,"backlogOut":0.06989613626625113,"unmetShare":0.12264714887204672,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":82.19143695052131,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":948.8770668833081,"backlogResourceBillion":0}},{"year":2027,"total":23072339,"children0to21":3833411,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2427934,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[81865,96676,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.8000000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23072339,"perResident":0,"employed":11527330.974396847,"perWorker":[0,0],"existingPerWorker":75307.43286587615,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0085196260226814,"existingDemandRatio":1.0427551993719222,"employmentChangePercent":-0.8447655159950163,"centralPerWorker":0,"demand":986.9562412116892,"unamplifiedDemand":868.0937034771252,"plannedBudget":865.8000000000001,"paidBenefits":865.8000000000001,"expenditure":871.1096500000001,"revenue":911.00822,"baselineRevenue":911.00822,"reserve":249.35609068099998,"scenarioReserve":249.35609068099998,"baselineReserve":249.35609068099998,"months":3.4560788729175322,"shortfall":0,"healthDelta":118.86253773456394,"workingDemandShare":0.4564120872299974,"demandRatio":1.1399355985350994,"careVolumeRatio":1.1510029344432073,"staffingRatio":0.868,"careLoadRatio":1.4065657496652748,"careUnmetShare":0.18093147583534083,"medicalPressure":0.3998159958145697,"pressure":0.3998159958145697,"expressionLevel":1,"retirement":65,"dependency":62.53865273273252,"multiplier":1.3,"policy":"current","careSystem":{"year":2027,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1510029344432073,"backlogIn":0.06989613626625113,"totalDemand":1.2208990707094585,"served":1,"unmet":0.22089907070945847,"backlogOut":0.11044953535472925,"unmetShare":0.18093147583534083,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":83.3825625179592,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1046.890430656593,"backlogResourceBillion":59.93418944490369}},{"year":2028,"total":22951333,"children0to21":3712595,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2317381,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[80337,88402,97007,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.4320000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22951333,"perResident":0,"employed":11400558.660444606,"perWorker":[0,0],"existingPerWorker":79424.48340827078,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0197341963314805,"existingDemandRatio":1.0876678464522527,"employmentChangePercent":-1.9352294355210242,"centralPerWorker":0,"demand":1026.834516217219,"unamplifiedDemand":905.4834821715003,"plannedBudget":900.4320000000001,"paidBenefits":900.4320000000001,"expenditure":905.9009395000002,"revenue":938.3384666000001,"baselineRevenue":938.3384666000001,"reserve":281.7936177809999,"scenarioReserve":281.7936177809999,"baselineReserve":281.7936177809999,"months":3.7554456231808713,"shortfall":0,"healthDelta":121.35103404571873,"workingDemandShare":0.4467264779352964,"demandRatio":1.1403798579095579,"careVolumeRatio":1.1626306478602864,"staffingRatio":0.868,"careLoadRatio":1.4666822387269765,"careUnmetShare":0.21450352209974977,"medicalPressure":0.4010853083130225,"pressure":0.4010853083130225,"expressionLevel":1,"retirement":65,"dependency":63.85190675419016,"multiplier":1.3,"policy":"current","careSystem":{"year":2028,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1626306478602864,"backlogIn":0.11044953535472925,"totalDemand":1.2730801832150156,"served":1,"unmet":0.2730801832150156,"backlogOut":0.1365400916075078,"unmetShare":0.21450352209974977,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":84.08764590690792,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1124.3834630053643,"backlogResourceBillion":97.54894678814536}},{"year":2029,"total":22829301,"children0to21":3592797,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2189592,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[78583,86632,88750,97138,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.44928,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22829301,"perResident":0,"employed":11279255.51429667,"perWorker":[0,0],"existingPerWorker":83718.55849540993,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0307009632508803,"existingDemandRatio":1.1342738889589439,"employmentChangePercent":-2.9786489336391053,"centralPerWorker":0,"demand":1068.2594719554486,"unamplifiedDemand":944.2830125583208,"plannedBudget":936.44928,"paidBenefits":936.44928,"expenditure":942.0822876850001,"revenue":966.488620598,"baselineRevenue":966.488620598,"reserve":306.1999506939999,"scenarioReserve":306.1999506939999,"baselineReserve":306.1999506939999,"months":3.9237569901575435,"shortfall":0,"healthDelta":123.97645939712777,"workingDemandShare":0.43763877901125486,"demandRatio":1.1407552921130428,"careVolumeRatio":1.174304799741789,"staffingRatio":0.868,"careLoadRatio":1.5101899669922776,"careUnmetShare":0.23713323628193247,"medicalPressure":0.4021579774658367,"pressure":0.4021579774658367,"expressionLevel":1,"retirement":65,"dependency":65.09581708298651,"multiplier":1.3,"policy":"current","careSystem":{"year":2029,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.174304799741789,"backlogIn":0.1365400916075078,"totalDemand":1.310844891349297,"served":1,"unmet":0.31084489134929694,"backlogOut":0.15542244567464847,"unmetShare":0.23713323628193247,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":84.56572790728126,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1192.4693416532114,"backlogResourceBillion":124.20986969776264}},{"year":2030,"total":22704264,"children0to21":3478915,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2058923,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[76887,84896,87052,88948,97290,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.9072512000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22704264,"perResident":0,"employed":11157760.386998102,"perWorker":[0,0],"existingPerWorker":88237.32304698885,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0419241066410936,"existingDemandRatio":1.1826197090071435,"employmentChangePercent":-4.023719805874027,"centralPerWorker":0,"demand":1111.2609071123732,"unamplifiedDemand":984.5309077484469,"plannedBudget":973.9072512000001,"paidBenefits":973.9072512000001,"expenditure":979.7092491155502,"revenue":995.4832792159402,"baselineRevenue":995.4832792159402,"reserve":321.97398079439,"scenarioReserve":321.97398079439,"baselineReserve":321.97398079439,"months":3.9672030008730665,"shortfall":0,"healthDelta":126.72999936392625,"workingDemandShare":0.42907066491103085,"demandRatio":1.1410336104830647,"careVolumeRatio":1.185995102491751,"staffingRatio":0.868,"careLoadRatio":1.5454119218506905,"careUnmetShare":0.254519965564106,"medicalPressure":0.4029531728087564,"pressure":0.4029531728087564,"expressionLevel":1,"retirement":65,"dependency":66.32446401934686,"multiplier":1.3,"policy":"current","careSystem":{"year":2030,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.185995102491751,"backlogIn":0.15542244567464847,"totalDemand":1.3414175481663995,"served":1,"unmet":0.34141754816639946,"backlogOut":0.17070877408319973,"unmetShare":0.254519965564106,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":84.9317263014756,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1256.8895759012769,"backlogResourceBillion":145.62866878890392}},{"year":2031,"total":22572869,"children0to21":3366926,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1931886,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[74844,83091,85321,87257,89115,97438,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.8635412480002,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22572869,"perResident":0,"employed":11027076.582824461,"perWorker":[0,0],"existingPerWorker":93089.05283635383,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0542721306067715,"existingDemandRatio":1.2330331707496291,"employmentChangePercent":-5.147829391595115,"centralPerWorker":0,"demand":1155.9440300504045,"unamplifiedDemand":1026.5001146490663,"plannedBudget":1012.8635412480002,"paidBenefits":1012.8635412480002,"expenditure":1018.8395991010167,"revenue":1025.3477775924184,"baselineRevenue":1025.3477775924184,"reserve":328.48215928579174,"scenarioReserve":328.48215928579174,"baselineReserve":328.48215928579174,"months":3.8917245521273554,"shortfall":0,"healthDelta":129.44391540133824,"workingDemandShare":0.42034064277915073,"demandRatio":1.141263341976065,"careVolumeRatio":1.1977507202137068,"staffingRatio":0.868,"careLoadRatio":1.5765662376692473,"careUnmetShare":0.26925129741323867,"medicalPressure":0.4036095485030427,"pressure":0.4036095485030427,"expressionLevel":1,"retirement":65,"dependency":67.61870455303549,"multiplier":1.3,"policy":"current","careSystem":{"year":2031,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1977507202137068,"backlogIn":0.17070877408319973,"totalDemand":1.3684594942969066,"served":1,"unmet":0.3684594942969066,"backlogOut":0.1842297471484533,"unmetShare":0.26925129741323867,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":85.24099800790775,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1320.6943282121872,"backlogResourceBillion":164.75029816178252}},{"year":2032,"total":22433525,"children0to21":3278182,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1814743,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[72355,80871,83498,85516,87415,89264,97498,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1053.3780828979202,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22433525,"perResident":0,"employed":10905219.603899987,"perWorker":[0,0],"existingPerWorker":98025.0064315458,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.066052766070001,"existingDemandRatio":1.2840651313029616,"employmentChangePercent":-6.196012821532671,"centralPerWorker":0,"demand":1201.3705100832144,"unamplifiedDemand":1068.9842218097156,"plannedBudget":1053.3780828979202,"paidBenefits":1053.3780828979202,"expenditure":1059.5334224865271,"revenue":1056.108210920191,"baselineRevenue":1056.108210920191,"reserve":325.0569477194555,"scenarioReserve":325.0569477194555,"baselineReserve":325.0569477194555,"months":3.703023098698238,"shortfall":0,"healthDelta":132.38628827349885,"workingDemandShare":0.412810234777142,"demandRatio":1.1404931710541728,"careVolumeRatio":1.2085632295960402,"staffingRatio":0.868,"careLoadRatio":1.6046002036226885,"careUnmetShare":0.2820182060815712,"medicalPressure":0.40140906015477945,"pressure":0.40140906015477945,"expressionLevel":1,"retirement":65,"dependency":68.92442395883079,"multiplier":1.3,"policy":"current","careSystem":{"year":2032,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.2085632295960402,"backlogIn":0.1842297471484533,"totalDemand":1.3927929767444935,"served":1,"unmet":0.39279297674449354,"backlogOut":0.19639648837224677,"unmetShare":0.2820182060815712,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":85.46092307544771,"severeStreak":2,"firstCriticalYear":2032,"requiredResourceBillion":1384.5038206822946,"backlogResourceBillion":183.1333105990801}},{"year":2033,"total":22286929,"children0to21":3155806,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1708996,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[70053,78217,81281,83696,85678,87569,89335,97522,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.513206213837,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22286929,"perResident":0,"employed":10766308.305619301,"perWorker":[0,0],"existingPerWorker":103390.52097222094,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0798074133982043,"existingDemandRatio":1.337098167766401,"employmentChangePercent":-7.3908932655913695,"centralPerWorker":0,"demand":1248.3529940339836,"unamplifiedDemand":1113.1342246655288,"plannedBudget":1095.513206213837,"paidBenefits":1095.513206213837,"expenditure":1101.8532059901022,"revenue":1087.7914572477966,"baselineRevenue":1087.7914572477966,"reserve":310.99519897714987,"scenarioReserve":310.99519897714987,"baselineReserve":310.99519897714987,"months":3.4065699678999097,"shortfall":0,"healthDelta":135.2187693684548,"workingDemandShare":0.40491903064396123,"demandRatio":1.1395143271237875,"careVolumeRatio":1.2192495166475583,"staffingRatio":0.868,"careLoadRatio":1.6813696672286158,"careUnmetShare":0.3148004539549918,"medicalPressure":0.39861236321082155,"pressure":0.39861236321082155,"expressionLevel":1,"retirement":65,"dependency":70.00888607629119,"multiplier":1.3,"policy":"current","careSystem":{"year":2033,"enabled":true,"attritionRetention":0.97,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.97,"initialCapacity":1,"unconstrainedCapacity":0.97,"staffCapacity":0.97,"resourceCapacity":1,"availableCapacity":0.97,"safeStaffing":0.8419599999999999,"freshDemand":1.2192495166475583,"backlogIn":0.19639648837224677,"totalDemand":1.4156460050198052,"served":0.97,"unmet":0.4456460050198052,"backlogOut":0.2228230025099026,"unmetShare":0.3148004539549918,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":3.0000000000000027,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":86.07868538130289,"severeStreak":3,"firstCriticalYear":2032,"requiredResourceBillion":1449.4374652022634,"backlogResourceBillion":201.08447116827955}},{"year":2034,"total":22132974,"children0to21":2994984,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1605669,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[67843,75759,78630,81485,83861,85834,87644,89370,97563,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1139.3337344623908,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22132974,"perResident":0,"employed":10623164.999964865,"perWorker":[0,0],"existingPerWorker":109039.30405658562,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0943574276947436,"existingDemandRatio":1.3914024245939305,"employmentChangePercent":-8.62217638468511,"centralPerWorker":0,"demand":1296.5274259946748,"unamplifiedDemand":1158.3425184744472,"plannedBudget":1139.3337344623908,"paidBenefits":1139.3337344623908,"expenditure":1145.8639342319439,"revenue":1120.4252009652307,"baselineRevenue":1120.4252009652307,"reserve":285.5564657104366,"scenarioReserve":285.5564657104366,"baselineReserve":285.5564657104366,"months":3.0076153148771296,"shortfall":0,"healthDelta":138.18490752022763,"workingDemandShare":0.3976512569074965,"demandRatio":1.1379698386675594,"careVolumeRatio":1.2294182854312,"staffingRatio":0.868,"careLoadRatio":1.7781794467071954,"careUnmetShare":0.3521049099671656,"medicalPressure":0.39419953905016974,"pressure":0.39419953905016974,"expressionLevel":1,"retirement":65,"dependency":70.59020751094158,"multiplier":1.3,"policy":"current","careSystem":{"year":2034,"enabled":true,"attritionRetention":0.9409,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9409,"initialCapacity":1,"unconstrainedCapacity":0.9409,"staffCapacity":0.9409,"resourceCapacity":1,"availableCapacity":0.9409,"safeStaffing":0.8167011999999999,"freshDemand":1.2294182854312,"backlogIn":0.2228230025099026,"totalDemand":1.4522412879411024,"served":0.9409,"unmet":0.5113412879411025,"backlogOut":0.2556706439705512,"unmetShare":0.3521049099671656,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":5.910000000000004,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":86.76771045974785,"severeStreak":4,"firstCriticalYear":2032,"requiredResourceBillion":1531.5134655875727,"backlogResourceBillion":234.9860395928982}},{"year":2035,"total":21971541,"children0to21":2871277,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1513777,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[65760,73404,76176,78841,81655,84022,85911,87681,89420,97608,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.9070838408863,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21971541,"perResident":0,"employed":10462500.006816262,"perWorker":[0,0],"existingPerWorker":115156.74820462834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1111626777313648,"existingDemandRatio":1.4472402148659012,"employmentChangePercent":-10.00417670239997,"centralPerWorker":0,"demand":1345.870468195685,"unamplifiedDemand":1204.8274788758627,"plannedBudget":1184.9070838408863,"paidBenefits":1184.9070838408863,"expenditure":1191.633189603526,"revenue":1154.0379569941877,"baselineRevenue":1154.0379569941877,"reserve":247.96123310109817,"scenarioReserve":247.96123310109817,"baselineReserve":247.96123310109817,"months":2.511196732462732,"shortfall":0,"healthDelta":141.04298931982225,"workingDemandShare":0.3902162807337346,"demandRatio":1.1358447312451154,"careVolumeRatio":1.2390362118826712,"staffingRatio":0.868,"careLoadRatio":1.8867792810166883,"careUnmetShare":0.38939665899972103,"medicalPressure":0.3881278035574727,"pressure":0.3881278035574727,"expressionLevel":1,"retirement":65,"dependency":71.62960133482063,"multiplier":1.3,"policy":"current","careSystem":{"year":2035,"enabled":true,"attritionRetention":0.912673,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.912673,"initialCapacity":1,"unconstrainedCapacity":0.912673,"staffCapacity":0.912673,"resourceCapacity":1,"availableCapacity":0.912673,"safeStaffing":0.7922001639999999,"freshDemand":1.2390362118826712,"backlogIn":0.2556706439705512,"totalDemand":1.4947068558532224,"served":0.912673,"unmet":0.5820338558532224,"backlogOut":0.2910169279266112,"unmetShare":0.38939665899972103,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":8.732700000000005,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":87.43971056658467,"severeStreak":5,"firstCriticalYear":2032,"requiredResourceBillion":1623.5859748165053,"backlogResourceBillion":277.7155066208203}},{"year":2036,"total":21802641,"children0to21":2729125,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1423983,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[63860,71182,73823,76393,79016,81820,84102,85950,87735,89476,97656,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1232.3033671945218,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21802641,"perResident":0,"employed":10310507.901250148,"perWorker":[0,0],"existingPerWorker":121508.7810036741,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.127542855762594,"existingDemandRatio":1.5048855815131,"employmentChangePercent":-11.31157499785962,"centralPerWorker":0,"demand":1397.054582473117,"unamplifiedDemand":1252.8172466096557,"plannedBudget":1232.3033671945218,"paidBenefits":1232.3033671945218,"expenditure":1239.2312561300407,"revenue":1188.6590957040132,"baselineRevenue":1188.6590957040132,"reserve":197.38907267507065,"scenarioReserve":197.38907267507065,"baselineReserve":197.38907267507065,"months":1.9221475288941154,"shortfall":0,"healthDelta":144.23733586346134,"workingDemandShare":0.3837679604475245,"demandRatio":1.1336937150903597,"careVolumeRatio":1.2486964727889864,"staffingRatio":0.868,"careLoadRatio":2.0037024415455504,"careUnmetShare":0.42502753461225257,"medicalPressure":0.3819820431153133,"pressure":0.3819820431153133,"expressionLevel":1,"retirement":65,"dependency":72.2863213013027,"multiplier":1.3,"policy":"current","careSystem":{"year":2036,"enabled":true,"attritionRetention":0.8852928099999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8852928099999999,"initialCapacity":1,"unconstrainedCapacity":0.8852928099999999,"staffCapacity":0.8852928099999999,"resourceCapacity":1,"availableCapacity":0.8852928099999999,"safeStaffing":0.7684341590799999,"freshDemand":1.2486964727889864,"backlogIn":0.2910169279266112,"totalDemand":1.5397134007155977,"served":0.8852928099999999,"unmet":0.6544205907155978,"backlogOut":0.3272102953577989,"unmetShare":0.42502753461225257,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":11.470719000000006,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":88.08689888308643,"severeStreak":6,"firstCriticalYear":2032,"requiredResourceBillion":1722.6473438821786,"backlogResourceBillion":325.59276140906144}},{"year":2037,"total":21626302,"children0to21":2583521,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1351527,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[62180,69159,71607,74045,76574,79188,81905,84146,86006,87792,89532,97700,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.5955018823026,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21626302,"perResident":0,"employed":10180867.93743653,"perWorker":[0,0],"existingPerWorker":127759.69621004112,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1419006311426145,"existingDemandRatio":1.5624079217314584,"employmentChangePercent":-12.426705728380682,"centralPerWorker":0,"demand":1448.2913279078132,"unamplifiedDemand":1300.704594841439,"plannedBudget":1281.5955018823026,"paidBenefits":1281.5955018823026,"expenditure":1288.731227485887,"revenue":1224.3188685751336,"baselineRevenue":1224.3188685751336,"reserve":132.97671376431708,"scenarioReserve":132.97671376431708,"baselineReserve":132.97671376431708,"months":1.2451046861729314,"shortfall":0,"healthDelta":147.5867330663741,"workingDemandShare":0.37822252557498287,"demandRatio":1.1300689849337653,"careVolumeRatio":1.2567885525454399,"staffingRatio":0.868,"careLoadRatio":2.1250857782638253,"careUnmetShare":0.45786953896038624,"medicalPressure":0.37162567123932944,"pressure":0.37162567123932944,"expressionLevel":1,"retirement":65,"dependency":72.74070557194818,"multiplier":1.3,"policy":"current","careSystem":{"year":2037,"enabled":true,"attritionRetention":0.8587340256999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8587340256999999,"initialCapacity":1,"unconstrainedCapacity":0.8587340256999999,"staffCapacity":0.8587340256999999,"resourceCapacity":1,"availableCapacity":0.8587340256999999,"safeStaffing":0.7453811343075999,"freshDemand":1.2567885525454399,"backlogIn":0.3272102953577989,"totalDemand":1.5839988479032387,"served":0.8587340256999999,"unmet":0.7252648222032388,"backlogOut":0.3626324111016194,"unmetShare":0.45786953896038624,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":14.12659743000001,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":88.63042562022822,"severeStreak":7,"firstCriticalYear":2032,"requiredResourceBillion":1825.3601929997558,"backlogResourceBillion":377.0688650919426}},{"year":2038,"total":21442612,"children0to21":2442069,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1280813,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[60723,67371,69587,71836,74234,76750,79277,81952,84205,86066,87850,89584,97736,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.8593219575948,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21442612,"perResident":0,"employed":10027871.436815998,"perWorker":[0,0],"existingPerWorker":134615.351542535,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1593227532471904,"existingDemandRatio":1.62150803446286,"employmentChangePercent":-13.742743580330618,"centralPerWorker":0,"demand":1500.86173061189,"unamplifiedDemand":1349.905438690331,"plannedBudget":1332.8593219575948,"paidBenefits":1332.8593219575948,"expenditure":1340.209119329287,"revenue":1261.0484346323879,"baselineRevenue":1261.0484346323879,"reserve":53.81602906741804,"scenarioReserve":53.81602906741804,"baselineReserve":53.81602906741804,"months":0.4845165113603508,"shortfall":0,"healthDelta":150.9562919215589,"workingDemandShare":0.3727576949587811,"demandRatio":1.126046617138519,"careVolumeRatio":1.2644735385018442,"staffingRatio":0.868,"careLoadRatio":2.2504310034387816,"careUnmetShare":0.4880652946220247,"medicalPressure":0.36013319182434017,"pressure":0.36013319182434017,"expressionLevel":1,"retirement":65,"dependency":73.22456952596457,"multiplier":1.3,"policy":"current","careSystem":{"year":2038,"enabled":true,"attritionRetention":0.8329720049289999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8329720049289999,"initialCapacity":1,"unconstrainedCapacity":0.8329720049289999,"staffCapacity":0.8329720049289999,"resourceCapacity":1,"availableCapacity":0.8329720049289999,"safeStaffing":0.7230197002783719,"freshDemand":1.2644735385018442,"backlogIn":0.3626324111016194,"totalDemand":1.6271059496034637,"served":0.8329720049289999,"unmet":0.7941339446744637,"backlogOut":0.3970669723372319,"unmetShare":0.4880652946220247,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":16.702799507100007,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":89.11921797032547,"severeStreak":8,"firstCriticalYear":2032,"requiredResourceBillion":1931.2867980646915,"backlogResourceBillion":430.4250674528015}},{"year":2039,"total":21251692,"children0to21":2311914,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1207239,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[59497,65822,67804,69823,72031,74416,76846,79329,82015,84268,86125,87903,89626,97768,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1345.1256254459347,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21251692,"perResident":0,"employed":9884209.669858146,"perWorker":[0,0],"existingPerWorker":141611.81781967485,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1761728971402148,"existingDemandRatio":1.681346425296601,"employmentChangePercent":-14.97848637462802,"centralPerWorker":0,"demand":1553.960406254386,"unamplifiedDemand":1399.7208990594204,"plannedBudget":1386.1736948358987,"paidBenefits":1386.1736948358987,"expenditure":1393.7439861287414,"revenue":1298.8798876713595,"baselineRevenue":1298.8798876713595,"reserve":-41.04806938996397,"scenarioReserve":-41.04806938996397,"baselineReserve":-41.04806938996397,"months":0,"shortfall":41.04806938996397,"healthDelta":154.23950719496565,"workingDemandShare":0.367310148041206,"demandRatio":1.1210430641149562,"careVolumeRatio":1.2710767819042241,"staffingRatio":0.868,"careLoadRatio":2.3785462947313643,"careUnmetShare":0.5156395588049673,"medicalPressure":0.34583732604273215,"pressure":0.34583732604273215,"expressionLevel":1,"retirement":65,"dependency":73.84900669359462,"multiplier":1.3,"policy":"current","careSystem":{"year":2039,"enabled":true,"attritionRetention":0.8079828447811299,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8079828447811299,"initialCapacity":1,"unconstrainedCapacity":0.8079828447811299,"staffCapacity":0.8079828447811299,"resourceCapacity":1,"availableCapacity":0.8079828447811299,"safeStaffing":0.7013291092700208,"freshDemand":1.2710767819042241,"backlogIn":0.3970669723372319,"totalDemand":1.6681437542414561,"served":0.8079828447811299,"unmet":0.8601609094603262,"backlogOut":0.4300804547301631,"unmetShare":0.5156395588049673,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":19.20171552188701,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":89.53388325701756,"severeStreak":9,"firstCriticalYear":2032,"requiredResourceBillion":2039.3963472043774,"backlogResourceBillion":485.43594094999133}},{"year":2040,"total":21053737,"children0to21":2194503,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1158403,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[58522,64520,66259,68047,70023,72219,74515,76902,79396,82081,84330,86181,87947,89664,97797,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1330.0488842698721,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21053737,"perResident":0,"employed":9734160.882846357,"perWorker":[0,0],"existingPerWorker":148983.86625953604,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1943032032504242,"existingDemandRatio":1.7420215292718189,"employmentChangePercent":-16.269168727137895,"centralPerWorker":0,"demand":1607.5784942343937,"unamplifiedDemand":1450.2329231187891,"plannedBudget":1441.6206426293347,"paidBenefits":1441.6206426293347,"expenditure":1449.4180426609628,"revenue":1337.8462843015002,"baselineRevenue":1337.8462843015002,"reserve":-152.6198277494266,"scenarioReserve":-152.6198277494266,"baselineReserve":-152.6198277494266,"months":0,"shortfall":152.6198277494266,"healthDelta":157.34557111560457,"workingDemandShare":0.3616558614074804,"demandRatio":1.115118947868541,"careVolumeRatio":1.2766351553026325,"staffingRatio":0.868,"careLoadRatio":2.5088087826999903,"careUnmetShare":0.5407885444824425,"medicalPressure":0.32891127962440303,"pressure":0.32891127962440303,"expressionLevel":1,"retirement":65,"dependency":74.7039625368421,"multiplier":1.3,"policy":"current","careSystem":{"year":2040,"enabled":true,"attritionRetention":0.783743359437696,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.783743359437696,"initialCapacity":1,"unconstrainedCapacity":0.783743359437696,"staffCapacity":0.783743359437696,"resourceCapacity":1,"availableCapacity":0.783743359437696,"safeStaffing":0.6802892359919201,"freshDemand":1.2766351553026325,"backlogIn":0.4300804547301631,"totalDemand":1.7067156100327956,"served":0.783743359437696,"unmet":0.9229722505950996,"backlogOut":0.4614861252975498,"unmetShare":0.5407885444824425,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":21.6256640562304,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":89.99093152451849,"severeStreak":10,"firstCriticalYear":2032,"requiredResourceBillion":2149.149112075371,"backlogResourceBillion":541.5706178409773}},{"year":2041,"total":20849554,"children0to21":2081085,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1125020,"workingAge15to64":12778914,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":956065,"age15to29":2579169,"age30to44":3490988,"age45to64":6708757,"ages":[57811,63485,64962,66508,68254,70216,72323,74576,76973,79466,82146,84388,86227,87987,89698,97828,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1369.9503507979682,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20849554,"perResident":0,"employed":9565756.460804006,"perWorker":[0,0],"existingPerWorker":156996.3513915088,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2153288211940585,"existingDemandRatio":1.8039505857609384,"employmentChangePercent":-17.717741687595158,"centralPerWorker":0,"demand":1660.8989760946445,"unamplifiedDemand":1501.7888626459812,"plannedBudget":1499.285468334508,"paidBenefits":1499.285468334508,"expenditure":1507.316790367085,"revenue":1377.9816728305452,"baselineRevenue":1377.9816728305452,"reserve":-281.95494528596646,"scenarioReserve":-281.95494528596646,"baselineReserve":-281.95494528596646,"months":0,"shortfall":281.95494528596646,"healthDelta":159.11011344866324,"workingDemandShare":0.3531568638046963,"demandRatio":1.1077936865083244,"careVolumeRatio":1.2805619834538406,"staffingRatio":0.868,"careLoadRatio":2.639944585764462,"careUnmetShare":0.56359927441989,"medicalPressure":0.30798196145235557,"pressure":0.30798196145235557,"expressionLevel":1,"retirement":65,"dependency":76.34965988316353,"multiplier":1.3,"policy":"current","careSystem":{"year":2041,"enabled":true,"attritionRetention":0.7602310586545651,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7602310586545651,"initialCapacity":1,"unconstrainedCapacity":0.7602310586545651,"staffCapacity":0.7602310586545651,"resourceCapacity":1,"availableCapacity":0.7602310586545651,"safeStaffing":0.6598805589121625,"freshDemand":1.2805619834538406,"backlogIn":0.4614861252975498,"totalDemand":1.7420481087513904,"served":0.7602310586545651,"unmet":0.9818170500968253,"backlogOut":0.49090852504841265,"unmetShare":0.56359927441989,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":23.976894134543492,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":93.69049924483832,"severeStreak":11,"firstCriticalYear":2032,"requiredResourceBillion":2259.450114495056,"backlogResourceBillion":598.5511384004114}},{"year":2042,"total":20639359,"children0to21":1980724,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":1099235,"workingAge15to64":12493056,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":881489,"age15to29":2434014,"age30to44":3408131,"age45to64":6650911,"ages":[57298,62736,63933,65217,66720,68453,70325,72387,74651,77045,79535,82207,84436,86269,88023,89732,97866,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1411.0488613219072,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20639359,"perResident":0,"employed":9399160.411628118,"perWorker":[0,0],"existingPerWorker":165208.1798252431,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2368699984049545,"existingDemandRatio":1.8652470672559331,"employmentChangePercent":-19.150759474352018,"centralPerWorker":0,"demand":1714.3124385952838,"unamplifiedDemand":1552.8181834905643,"plannedBudget":1559.2568870678883,"paidBenefits":1559.2568870678883,"expenditure":1567.5291487614427,"revenue":1419.3211230154616,"baselineRevenue":1419.3211230154616,"reserve":-430.16297103194745,"scenarioReserve":-430.16297103194745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":430.16297103194745,"healthDelta":161.4942551047195,"workingDemandShare":0.34666916539599507,"demandRatio":1.0994419539290734,"careVolumeRatio":1.2832466489205916,"staffingRatio":0.868,"careLoadRatio":2.7717530511288015,"careUnmetShare":0.5843519565172988,"medicalPressure":0.28411986836878117,"pressure":0.28411986836878117,"expressionLevel":1,"retirement":65,"dependency":77.74826601784238,"multiplier":1.3,"policy":"current","careSystem":{"year":2042,"enabled":true,"attritionRetention":0.7374241268949281,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7374241268949281,"initialCapacity":1,"unconstrainedCapacity":0.7374241268949281,"staffCapacity":0.7374241268949281,"resourceCapacity":1,"availableCapacity":0.7374241268949281,"safeStaffing":0.6400841421447976,"freshDemand":1.2832466489205916,"backlogIn":0.49090852504841265,"totalDemand":1.7741551739690042,"served":0.7374241268949281,"unmet":1.0367310470740763,"backlogOut":0.5183655235370381,"unmetShare":0.5843519565172988,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":26.25758731050719,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":97.24936198362515,"severeStreak":12,"firstCriticalYear":2032,"requiredResourceBillion":2370.1260278307195,"backlogResourceBillion":655.8135892354358}},{"year":2043,"total":20423431,"children0to21":1884117,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":1074804,"workingAge15to64":12188114,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":809313,"age15to29":2326203,"age30to44":3340389,"age45to64":6521522,"ages":[56952,62199,63189,64194,65434,66924,68565,70393,72465,74727,77118,79599,82259,84479,86307,88058,89775,97913,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1453.3803271615645,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20423431,"perResident":0,"employed":9219894.398226893,"perWorker":[0,0],"existingPerWorker":174051.56798709938,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2609189456198246,"existingDemandRatio":1.9276121041283663,"employmentChangePercent":-20.692761142673277,"centralPerWorker":0,"demand":1767.9353627933872,"unamplifiedDemand":1604.7370766868648,"plannedBudget":1621.627162550604,"paidBenefits":1621.627162550604,"expenditure":1630.147592094965,"revenue":1461.9007567059255,"baselineRevenue":1461.9007567059255,"reserve":-598.4098064209869,"scenarioReserve":-598.4098064209869,"baselineReserve":-598.4098064209869,"months":0,"shortfall":598.4098064209869,"healthDelta":163.19828610652235,"workingDemandShare":0.33899278263381866,"demandRatio":1.090223081865908,"careVolumeRatio":1.2848408044210697,"staffingRatio":0.868,"careLoadRatio":2.9042675383333747,"careUnmetShare":0.6033169404978386,"medicalPressure":0.2577802339025943,"pressure":0.2577802339025943,"expressionLevel":0,"retirement":65,"dependency":79.48666999273473,"multiplier":1.3,"policy":"current","careSystem":{"year":2043,"enabled":true,"attritionRetention":0.7153014030880802,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7153014030880802,"initialCapacity":1,"unconstrainedCapacity":0.7153014030880802,"staffCapacity":0.7153014030880802,"resourceCapacity":1,"availableCapacity":0.7153014030880802,"safeStaffing":0.6208816178804536,"freshDemand":1.2848408044210697,"backlogIn":0.5183655235370381,"totalDemand":1.8032063279581079,"served":0.7153014030880802,"unmet":1.0879049248700277,"backlogOut":0.5439524624350138,"unmetShare":0.6033169404978386,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":28.469859691191978,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":13,"firstCriticalYear":2032,"requiredResourceBillion":2481.2040702944464,"backlogResourceBillion":713.2687075010592}},{"year":2044,"total":20202144,"children0to21":1806392,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":1051948,"workingAge15to64":11871795,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":754444,"age15to29":2200372,"age30to44":3273974,"age45to64":6397449,"ages":[56772,61841,62659,63456,64417,65644,67040,68636,70475,72545,74803,77185,79652,82305,84518,86346,88101,89828,97966,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1496.9817369764116,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20202144,"perResident":0,"employed":9040824.290542193,"perWorker":[0,0],"existingPerWorker":183299.1490103953,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.285893758105676,"existingDemandRatio":1.9906010796503242,"employmentChangePercent":-22.23307767873782,"centralPerWorker":0,"demand":1821.5472029423659,"unamplifiedDemand":1657.175398808895,"plannedBudget":1686.4922490526283,"paidBenefits":1686.4922490526283,"expenditure":1695.26829148332,"revenue":1505.7577794071033,"baselineRevenue":1505.7577794071033,"reserve":-787.9203184972037,"scenarioReserve":-787.9203184972037,"baselineReserve":-787.9203184972037,"months":0,"shortfall":787.9203184972037,"healthDelta":164.37180413347096,"workingDemandShare":0.33062644676722014,"demandRatio":1.080080388134368,"careVolumeRatio":1.2852456510833243,"staffingRatio":0.868,"careLoadRatio":3.0372476761148453,"careUnmetShare":0.6206849570488134,"medicalPressure":0.2288011089553369,"pressure":0.2288011089553369,"expressionLevel":0,"retirement":65,"dependency":81.71724541214898,"multiplier":1.3,"policy":"current","careSystem":{"year":2044,"enabled":true,"attritionRetention":0.6938423609954378,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6938423609954378,"initialCapacity":1,"unconstrainedCapacity":0.6938423609954378,"staffCapacity":0.6938423609954378,"resourceCapacity":1,"availableCapacity":0.6938423609954378,"safeStaffing":0.60225516934404,"freshDemand":1.2852456510833243,"backlogIn":0.5439524624350138,"totalDemand":1.8291981135183382,"served":0.6938423609954378,"unmet":1.1353557525229003,"backlogOut":0.5676778762614502,"unmetShare":0.6206849570488134,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":30.615763900456216,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2032,"requiredResourceBillion":2592.477713889393,"backlogResourceBillion":770.9305109470271}},{"year":2045,"total":19975846,"children0to21":1731893,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":1030853,"workingAge15to64":11562376,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":701040,"age15to29":2071084,"age30to44":3186875,"age45to64":6304417,"ages":[56699,61660,62306,62931,63683,64631,65765,67115,68722,70558,72624,74873,77241,79699,82346,84558,86391,88155,89887,98023,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1541.8911890857041,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19975846,"perResident":0,"employed":8857376.782536855,"perWorker":[0,0],"existingPerWorker":193067.4412635024,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3125262488843443,"existingDemandRatio":2.0541394254788514,"employmentChangePercent":-23.811047523810945,"centralPerWorker":0,"demand":1875.7168198032496,"unamplifiedDemand":1710.071071711144,"plannedBudget":1753.9519390147334,"paidBenefits":1753.9519390147334,"expenditure":1762.9912627183458,"revenue":1550.9305127893165,"baselineRevenue":1550.9305127893165,"reserve":-999.981068426233,"scenarioReserve":-999.981068426233,"baselineReserve":-999.981068426233,"months":0,"shortfall":999.981068426233,"healthDelta":165.64574809210558,"workingDemandShare":0.32288277532690646,"demandRatio":1.0694231569748236,"careVolumeRatio":1.2849190301380107,"staffingRatio":0.868,"careLoadRatio":3.17123673677686,"careUnmetShare":0.6367115329617984,"medicalPressure":0.19835187707092458,"pressure":0.19835187707092458,"expressionLevel":0,"retirement":65,"dependency":83.9170245722994,"multiplier":1.3,"policy":"current","careSystem":{"year":2045,"enabled":true,"attritionRetention":0.6730270901655747,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6730270901655747,"initialCapacity":1,"unconstrainedCapacity":0.6730270901655747,"staffCapacity":0.6730270901655747,"resourceCapacity":1,"availableCapacity":0.6730270901655747,"safeStaffing":0.5841875142637188,"freshDemand":1.2849190301380107,"backlogIn":0.5676778762614502,"totalDemand":1.852596906399461,"served":0.6730270901655747,"unmet":1.1795698162338861,"backlogOut":0.5897849081169431,"unmetShare":0.6367115329617984,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":32.69729098344253,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2032,"requiredResourceBillion":2704.4094578284034,"backlogResourceBillion":828.6926380251535}},{"year":2046,"total":19744910,"children0to21":1655837,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":1011958,"workingAge15to64":11246979,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":643879,"age15to29":1945287,"age30to44":3141853,"age45to64":6159839,"ages":[56666,61594,62131,62583,63163,63903,64756,65845,67205,68810,70640,72697,74932,77290,79743,82387,84606,86446,88214,89950,98070,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1588.1479247582752,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19744910,"perResident":0,"employed":8680670.77145024,"perWorker":[0,0],"existingPerWorker":203162.93477376632,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3392443774706313,"existingDemandRatio":2.118427086765988,"employmentChangePercent":-25.331028688830216,"centralPerWorker":0,"demand":1929.9839707337778,"unamplifiedDemand":1763.5905497326848,"plannedBudget":1824.1100165753228,"paidBenefits":1824.1100165753228,"expenditure":1833.4205199900437,"revenue":1597.458428172996,"baselineRevenue":1597.458428172996,"reserve":-1235.9431602432805,"scenarioReserve":-1235.9431602432805,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1235.9431602432805,"healthDelta":166.39342100109297,"workingDemandShare":0.314497453365453,"demandRatio":1.0580414301749343,"careVolumeRatio":1.283585982658932,"staffingRatio":0.868,"careLoadRatio":3.3059765050101904,"careUnmetShare":0.6515178704467706,"medicalPressure":0.16583265764266958,"pressure":0.16583265764266958,"expressionLevel":0,"retirement":65,"dependency":86.21827578726976,"multiplier":1.3,"policy":"current","careSystem":{"year":2046,"enabled":true,"attritionRetention":0.6528362774606075,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6528362774606075,"initialCapacity":1,"unconstrainedCapacity":0.6528362774606075,"staffCapacity":0.6528362774606075,"resourceCapacity":1,"availableCapacity":0.6528362774606075,"safeStaffing":0.5666618888358073,"freshDemand":1.283585982658932,"backlogIn":0.5897849081169431,"totalDemand":1.873370890775875,"served":0.6528362774606075,"unmet":1.2205346133152677,"backlogOut":0.6102673066576338,"unmetShare":0.6515178704467706,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":34.716372253939255,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2032,"requiredResourceBillion":2816.777246933687,"backlogResourceBillion":886.7932761999091}},{"year":2047,"total":19509720,"children0to21":1605429,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":995649,"workingAge15to64":10939035,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":609780,"age15to29":1829401,"age30to44":3094818,"age45to64":6014816,"ages":[56589,61573,62071,62415,62820,63387,64032,64839,65938,67296,68896,70715,72758,74985,77335,79787,82436,84664,86510,88279,90002,98102,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1635.7923625010235,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19509720,"perResident":0,"employed":8494891.679037282,"perWorker":[0,0],"existingPerWorker":213830.0881638235,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3685329916597468,"existingDemandRatio":2.181938062066874,"employmentChangePercent":-26.9290542431712,"centralPerWorker":0,"demand":1983.6387386602605,"unamplifiedDemand":1816.4634366706725,"plannedBudget":1897.0744172383359,"paidBenefits":1897.0744172383359,"expenditure":1906.6642357554983,"revenue":1645.382181018186,"baselineRevenue":1645.382181018186,"reserve":-1497.225214980593,"scenarioReserve":-1497.225214980593,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1497.225214980593,"healthDelta":167.17530198958798,"workingDemandShare":0.30677799254430566,"demandRatio":1.045630430011249,"careVolumeRatio":1.280845126284672,"staffingRatio":0.868,"careLoadRatio":3.4405003843432627,"careUnmetShare":0.6651435535477185,"medicalPressure":0.13037265717499683,"pressure":0.13037265717499683,"expressionLevel":0,"retirement":65,"dependency":88.87828793073653,"multiplier":1.3,"policy":"current","careSystem":{"year":2047,"enabled":true,"attritionRetention":0.6332511891367892,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6332511891367892,"initialCapacity":1,"unconstrainedCapacity":0.6332511891367892,"staffCapacity":0.6332511891367892,"resourceCapacity":1,"availableCapacity":0.6332511891367892,"safeStaffing":0.5496620321707331,"freshDemand":1.280845126284672,"backlogIn":0.6102673066576338,"totalDemand":1.891112432942306,"served":0.6332511891367892,"unmet":1.2578612438055168,"backlogOut":0.6289306219027584,"unmetShare":0.6651435535477185,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":36.67488108632108,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":17,"firstCriticalYear":2032,"requiredResourceBillion":2928.7568060845147,"backlogResourceBillion":945.1180674242537}},{"year":2048,"total":19270638,"children0to21":1571043,"workingAge22to64":10060325,"seniors65plus":7639270,"children0to14":981647,"workingAge15to64":10649721,"workingAge22to59":8521913,"age60to64":1538412,"age15to21":589396,"age15to29":1724788,"age30to44":3052611,"age45to64":5872322,"ages":[56424,61505,62057,62360,62658,63049,63519,64118,64937,66033,67385,68975,70779,72814,75034,77380,79839,82498,84729,86577,88334,90039,98132,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1684.8661333760542,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19270638,"perResident":0,"employed":8309560.035450573,"perWorker":[0,0],"existingPerWorker":225014.33900868343,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.399055963702175,"existingDemandRatio":2.245970160756616,"employmentChangePercent":-28.523230953978075,"centralPerWorker":0,"demand":2037.9306806726474,"unamplifiedDemand":1869.7701588298828,"plannedBudget":1972.9573939278691,"paidBenefits":1972.9573939278691,"expenditure":1982.8349070005465,"revenue":1694.7436464487316,"baselineRevenue":1694.7436464487316,"reserve":-1785.3164755324078,"scenarioReserve":-1785.3164755324078,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1785.3164755324078,"healthDelta":168.16052184276464,"workingDemandShare":0.2997882227193118,"demandRatio":1.0329319259223464,"careVolumeRatio":1.277574461935852,"staffingRatio":0.868,"careLoadRatio":3.575777557046185,"careUnmetShare":0.6778116886916818,"medicalPressure":0.0940912169209897,"pressure":0.0940912169209897,"expressionLevel":0,"retirement":65,"dependency":91.5508495003889,"multiplier":1.3,"policy":"current","careSystem":{"year":2048,"enabled":true,"attritionRetention":0.6142536534626856,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6142536534626856,"initialCapacity":1,"unconstrainedCapacity":0.6142536534626856,"staffCapacity":0.6142536534626856,"resourceCapacity":1,"availableCapacity":0.6142536534626856,"safeStaffing":0.5331721712056111,"freshDemand":1.277574461935852,"backlogIn":0.6289306219027584,"totalDemand":1.9065050838386104,"served":0.6142536534626856,"unmet":1.292251430375925,"backlogOut":0.6461257151879625,"unmetShare":0.6778116886916818,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":38.574634653731444,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":18,"firstCriticalYear":2032,"requiredResourceBillion":3041.1731910528497,"backlogResourceBillion":1003.242510380202}},{"year":2049,"total":19028036,"children0to21":1544504,"workingAge22to64":9795520,"seniors65plus":7688012,"children0to14":969720,"workingAge15to64":10370304,"workingAge22to59":8310410,"age60to64":1485110,"age15to21":574784,"age15to29":1622584,"age30to44":3014440,"age45to64":5733280,"ages":[56147,61343,61997,62351,62607,62891,63186,63610,64219,65036,66125,67467,69042,70836,72863,75082,77433,79902,82565,84798,86632,88372,90074,98173,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1735.412117377336,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19028036,"perResident":0,"employed":8133847.670844436,"perWorker":[0,0],"existingPerWorker":236463.08053136792,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4292792284529527,"existingDemandRatio":2.3103359481330537,"employmentChangePercent":-30.03466501906721,"centralPerWorker":0,"demand":2092.580418655831,"unamplifiedDemand":1923.354676820767,"plannedBudget":2051.875689684984,"paidBenefits":2051.875689684984,"expenditure":2062.0495281498415,"revenue":1745.5859558421937,"baselineRevenue":1745.5859558421937,"reserve":-2101.780047840056,"scenarioReserve":-2101.780047840056,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2101.780047840056,"healthDelta":169.22574183506413,"workingDemandShare":0.29328225985302603,"demandRatio":1.0198378143351834,"careVolumeRatio":1.2736255027729302,"staffingRatio":0.868,"careLoadRatio":3.711980995734993,"careUnmetShare":0.6896337200964637,"medicalPressure":0.0566794695290954,"pressure":0.0566794695290954,"expressionLevel":0,"retirement":65,"dependency":94.2524337656398,"multiplier":1.3,"policy":"current","careSystem":{"year":2049,"enabled":true,"attritionRetention":0.595826043858805,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.595826043858805,"initialCapacity":1,"unconstrainedCapacity":0.595826043858805,"staffCapacity":0.595826043858805,"resourceCapacity":1,"availableCapacity":0.595826043858805,"safeStaffing":0.5171770060694427,"freshDemand":1.2736255027729302,"backlogIn":0.6461257151879625,"totalDemand":1.9197512179608927,"served":0.595826043858805,"unmet":1.3239251741020877,"backlogOut":0.6619625870510438,"unmetShare":0.6896337200964637,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":40.4173956141195,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":19,"firstCriticalYear":2032,"requiredResourceBillion":3154.1719278150035,"backlogResourceBillion":1061.5915091591723}},{"year":2050,"total":18782202,"children0to21":1519242,"workingAge22to64":9554091,"seniors65plus":7708869,"children0to14":959549,"workingAge15to64":10113784,"workingAge22to59":8075418,"age60to64":1478673,"age15to21":559693,"age15to29":1531718,"age30to44":2972777,"age45to64":5609289,"ages":[55685,61063,61843,62297,62604,62847,63031,63278,63714,64319,65131,66211,67536,69102,70888,72914,75138,77499,79972,82639,84857,86674,88410,90123,98228,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1787.474480898656,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18782202,"perResident":0,"employed":7946768.207259557,"perWorker":[0,0],"existingPerWorker":248820.3055799356,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.462926716890796,"existingDemandRatio":2.3751559083522404,"employmentChangePercent":-31.643876042859386,"centralPerWorker":0,"demand":2148.3578872784715,"unamplifiedDemand":1977.31729370324,"plannedBudget":2133.950717272384,"paidBenefits":2133.950717272384,"expenditure":2144.429770891187,"revenue":1797.9535345174595,"baselineRevenue":1797.9535345174595,"reserve":-2448.2562842137836,"scenarioReserve":-2448.2562842137836,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2448.2562842137836,"healthDelta":171.04059357523147,"workingDemandShare":0.2883377967375452,"demandRatio":1.0067514070917734,"careVolumeRatio":1.2694891561361585,"staffingRatio":0.868,"careLoadRatio":3.850108068886489,"careUnmetShare":0.7007684688050609,"medicalPressure":0.01928973454792387,"pressure":0.01928973454792387,"expressionLevel":0,"retirement":65,"dependency":96.58805845579657,"multiplier":1.3,"policy":"current","careSystem":{"year":2050,"enabled":true,"attritionRetention":0.5779512625430409,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.5779512625430409,"initialCapacity":1,"unconstrainedCapacity":0.5779512625430409,"staffCapacity":0.5779512625430409,"resourceCapacity":1,"availableCapacity":0.5779512625430409,"safeStaffing":0.5016616958873594,"freshDemand":1.2694891561361585,"backlogIn":0.6619625870510438,"totalDemand":1.9314517431872025,"served":0.5779512625430409,"unmet":1.3535004806441617,"backlogOut":0.6767502403220809,"unmetShare":0.7007684688050609,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":42.20487374569591,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":20,"firstCriticalYear":2032,"requiredResourceBillion":3268.5978972859625,"backlogResourceBillion":1120.240010007491}},{"year":2051,"total":18533499,"children0to21":1495091,"workingAge22to64":9346568,"seniors65plus":7691840,"children0to14":950747,"workingAge15to64":9890912,"workingAge22to59":7854373,"age60to64":1492195,"age15to21":544344,"age15to29":1442982,"age30to44":2928483,"age45to64":5519447,"ages":[55038,60589,61572,62150,62555,62849,62991,63127,63384,63819,64418,65219,66282,67599,69155,70941,72972,75207,77573,80048,82702,84901,86714,88461,90187,98304,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1841.0987153256158,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18533499,"perResident":0,"employed":7767004.769508395,"perWorker":[0,0],"existingPerWorker":261601.4317787483,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4967854235107168,"existingDemandRatio":2.4406721541570726,"employmentChangePercent":-33.190156431741855,"centralPerWorker":0,"demand":2205.495913972529,"unamplifiedDemand":2031.859568335763,"plannedBudget":2219.308745963279,"paidBenefits":2219.308745963279,"expenditure":2230.1021711906465,"revenue":1851.8921405529832,"baselineRevenue":1851.8921405529832,"reserve":-2826.466314851447,"scenarioReserve":-2826.466314851447,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2826.466314851447,"healthDelta":173.63634563676578,"workingDemandShare":0.2848562114276864,"demandRatio":0.9937760656258962,"careVolumeRatio":1.2652938516481838,"staffingRatio":0.868,"careLoadRatio":3.990951128465455,"careUnmetShare":0.7113285290562119,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":98.29202547929893,"multiplier":1.3,"policy":"current","careSystem":{"year":2051,"enabled":true,"attritionRetention":0.5606127246667496,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.5606127246667496,"initialCapacity":1,"unconstrainedCapacity":0.5606127246667496,"staffCapacity":0.5606127246667496,"resourceCapacity":1,"availableCapacity":0.5606127246667496,"safeStaffing":0.4866118450107387,"freshDemand":1.2652938516481838,"backlogIn":0.6767502403220809,"totalDemand":1.9420440919702646,"served":0.5606127246667496,"unmet":1.381431367303515,"backlogOut":0.6907156836517575,"unmetShare":0.7113285290562119,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":43.938727533325036,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":21,"firstCriticalYear":2032,"requiredResourceBillion":3385.1190409370997,"backlogResourceBillion":1179.623126964571}},{"year":2052,"total":18282197,"children0to21":1471941,"workingAge22to64":9131857,"seniors65plus":7678399,"children0to14":942892,"workingAge15to64":9660906,"workingAge22to59":7630367,"age60to64":1501490,"age15to21":529049,"age15to29":1371436,"age30to44":2866378,"age45to64":5423092,"ages":[54219,59918,61109,61889,62415,62806,62997,63089,63237,63491,63921,64507,65292,66347,67655,69209,71001,73044,75282,77651,80113,82749,84943,86768,88527,90271,98407,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1896.3316767853844,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18282197,"perResident":0,"employed":7579781.666206528,"perWorker":[0,0],"existingPerWorker":275166.15398740873,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5337565163874494,"existingDemandRatio":2.5053445875727602,"employmentChangePercent":-34.80060300865999,"centralPerWorker":0,"demand":2261.7197874346452,"unamplifiedDemand":2085.699369154323,"plannedBudget":2308.08109580181,"paidBenefits":2308.08109580181,"expenditure":2319.1983237859986,"revenue":1907.448904769573,"baselineRevenue":1907.448904769573,"reserve":-3238.2157338678726,"scenarioReserve":-3238.2157338678726,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3238.2157338678726,"healthDelta":176.02041828032225,"workingDemandShare":0.28131318265631605,"demandRatio":0.9799134837803178,"careVolumeRatio":1.2597568052573922,"staffingRatio":0.868,"careLoadRatio":4.132238869512797,"careUnmetShare":0.7211986603149283,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":100.2024013297624,"multiplier":1.3,"policy":"current","careSystem":{"year":2052,"enabled":true,"attritionRetention":0.5437943429267471,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.5437943429267471,"initialCapacity":1,"unconstrainedCapacity":0.5437943429267471,"staffCapacity":0.5437943429267471,"resourceCapacity":1,"availableCapacity":0.5437943429267471,"safeStaffing":0.4720134896604165,"freshDemand":1.2597568052573922,"backlogIn":0.6907156836517575,"totalDemand":1.9504724889091496,"served":0.5437943429267471,"unmet":1.4066781459824025,"backlogOut":0.7033390729912012,"unmetShare":0.7211986603149283,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":45.62056570732529,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":22,"firstCriticalYear":2032,"requiredResourceBillion":3501.804637690676,"backlogResourceBillion":1240.0848502560307}},{"year":2053,"total":18028545,"children0to21":1449972,"workingAge22to64":8887674,"seniors65plus":7690899,"children0to14":935543,"workingAge15to64":9402103,"workingAge22to59":7398633,"age60to64":1489041,"age15to21":514429,"age15to29":1301664,"age30to44":2807895,"age45to64":5292544,"ages":[53205,59061,60447,61433,62161,62672,62957,63099,63202,63347,63596,64014,64583,65358,66408,67710,69272,71075,73124,75365,77719,80164,82795,84999,86838,88614,90384,98545,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1953.221627088946,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18028545,"perResident":0,"employed":7390632.444237236,"perWorker":[0,0],"existingPerWorker":289554.8164066338,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.573010105840572,"existingDemandRatio":2.5705624270510805,"employmentChangePercent":-36.427617579377966,"centralPerWorker":0,"demand":2317.035482814262,"unamplifiedDemand":2139.9932205200244,"plannedBudget":2400.4043396338825,"paidBenefits":2400.4043396338825,"expenditure":2411.8550844575966,"revenue":1964.67237191266,"baselineRevenue":1964.67237191266,"reserve":-3685.3984464128093,"scenarioReserve":-3685.3984464128093,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3685.3984464128093,"healthDelta":177.04226229423784,"workingDemandShare":0.2757676373249066,"demandRatio":0.9652688276541209,"careVolumeRatio":1.2529777972172969,"staffingRatio":0.868,"careLoadRatio":4.2728048241372045,"careUnmetShare":0.7303706159919138,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":102.8488556173415,"multiplier":1.3,"policy":"current","careSystem":{"year":2053,"enabled":true,"attritionRetention":0.5274805126389447,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.5274805126389447,"initialCapacity":1,"unconstrainedCapacity":0.5274805126389447,"staffCapacity":0.5274805126389447,"resourceCapacity":1,"availableCapacity":0.5274805126389447,"safeStaffing":0.457853084970604,"freshDemand":1.2529777972172969,"backlogIn":0.7033390729912012,"totalDemand":1.956316870208498,"served":0.5274805126389447,"unmet":1.4288363575695535,"backlogOut":0.7144181787847768,"unmetShare":0.7303706159919138,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":47.25194873610553,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":23,"firstCriticalYear":2032,"requiredResourceBillion":3617.666341708628,"backlogResourceBillion":1300.630858894366}},{"year":2054,"total":17772611,"children0to21":1429353,"workingAge22to64":8669432,"seniors65plus":7673826,"children0to14":928191,"workingAge15to64":9170594,"workingAge22to59":7168299,"age60to64":1501133,"age15to21":501162,"age15to29":1229104,"age30to44":2754907,"age45to64":5186583,"ages":[51952,57996,59600,60780,61712,62423,62828,63061,63215,63315,63454,63691,64092,64652,65420,66466,67776,69349,71157,73209,75435,77770,80213,82855,85072,86930,88732,90532,98712,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2011.8182759016142,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17772611,"perResident":0,"employed":7208227.191861928,"perWorker":[0,0],"existingPerWorker":304453.77328249515,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6128153586035119,"existingDemandRatio":2.636122483170989,"employmentChangePercent":-37.99662220070438,"centralPerWorker":0,"demand":2373.505321368053,"unamplifiedDemand":2194.571967239848,"plannedBudget":2496.4205132192383,"paidBenefits":2496.4205132192383,"expenditure":2508.2147803876637,"revenue":2023.61254307004,"baselineRevenue":2023.61254307004,"reserve":-4170.000683730434,"scenarioReserve":-4170.000683730434,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4170.000683730434,"healthDelta":178.93335412820488,"workingDemandShare":0.2717817062572083,"demandRatio":0.9507634265940713,"careVolumeRatio":1.2461309303258559,"staffingRatio":0.868,"careLoadRatio":4.414482974811518,"careUnmetShare":0.739024085200355,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":105.00317667870283,"multiplier":1.3,"policy":"current","careSystem":{"year":2054,"enabled":true,"attritionRetention":0.5116560972597763,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.5116560972597763,"initialCapacity":1,"unconstrainedCapacity":0.5116560972597763,"staffCapacity":0.5116560972597763,"resourceCapacity":1,"availableCapacity":0.5116560972597763,"safeStaffing":0.44411749242148585,"freshDemand":1.2461309303258559,"backlogIn":0.7144181787847768,"totalDemand":1.9605491091106326,"served":0.5116560972597763,"unmet":1.4488930118508563,"backlogOut":0.7244465059254281,"unmetShare":0.739024085200355,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":48.83439027402237,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":24,"firstCriticalYear":2032,"requiredResourceBillion":3734.257476508229,"backlogResourceBillion":1360.752155140176}},{"year":2055,"total":17514522,"children0to21":1409719,"workingAge22to64":8427728,"seniors65plus":7677075,"children0to14":920397,"workingAge15to64":8917050,"workingAge22to59":6933936,"age60to64":1493792,"age15to21":489322,"age15to29":1181078,"age30to44":2701870,"age45to64":5034102,"ages":[50534,56676,58544,59940,61066,61982,62583,62934,63180,63331,63425,63553,63770,64163,64716,65481,66533,67854,69434,71246,73283,75491,77823,80277,82931,85167,87053,88882,90711,98912,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2072.1728241786627,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17514522,"perResident":0,"employed":7015073.61145738,"perWorker":[0,0],"existingPerWorker":320663.4149963759,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6572227416617484,"existingDemandRatio":2.7020750278689287,"employmentChangePercent":-39.65808126689904,"centralPerWorker":0,"demand":2429.395788372905,"unamplifiedDemand":2249.477460700883,"plannedBudget":2596.277333748008,"paidBenefits":2596.277333748008,"expenditure":2608.4254289314863,"revenue":2084.320919362141,"baselineRevenue":2084.320919362141,"reserve":-4694.105193299779,"scenarioReserve":-4694.105193299779,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4694.105193299779,"healthDelta":179.91832767202186,"workingDemandShare":0.26660758748828733,"demandRatio":0.9357227584257374,"careVolumeRatio":1.2383246431067196,"staffingRatio":0.868,"careLoadRatio":4.556171386856761,"careUnmetShare":0.7471399482376159,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":107.82020966979475,"multiplier":1.3,"policy":"current","careSystem":{"year":2055,"enabled":true,"attritionRetention":0.496306414341983,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.496306414341983,"initialCapacity":1,"unconstrainedCapacity":0.496306414341983,"staffCapacity":0.496306414341983,"resourceCapacity":1,"availableCapacity":0.496306414341983,"safeStaffing":0.43079396764884126,"freshDemand":1.2383246431067196,"backlogIn":0.7244465059254281,"totalDemand":1.9627711490321478,"served":0.496306414341983,"unmet":1.4664647346901647,"backlogOut":0.7332323673450822,"unmetShare":0.7471399482376159,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":50.36935856580169,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":25,"firstCriticalYear":2032,"requiredResourceBillion":3850.6444893446314,"backlogResourceBillion":1421.2487009717263}},{"year":2056,"total":17254411,"children0to21":1390821,"workingAge22to64":8199059,"seniors65plus":7664531,"children0to14":911748,"workingAge15to64":8678132,"workingAge22to59":6699537,"age60to64":1499522,"age15to21":479073,"age15to29":1148381,"age30to44":2602392,"age45to64":4927359,"ages":[48998,55181,57235,58892,60234,61341,62146,62693,63055,63298,63443,63526,63635,63843,64228,64778,65551,66614,67942,69524,71323,73341,75545,77890,80358,83030,85291,87208,89065,90921,99142,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"medium","eligible":0,"gross":0,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2134.338008904023,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17254411,"perResident":0,"employed":6831621.840298461,"perWorker":[0,0],"existingPerWorker":337309.2334032905,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.7017246848708012,"existingDemandRatio":2.768010961984685,"employmentChangePercent":-41.236087782559125,"centralPerWorker":0,"demand":2485.5184213794155,"unamplifiedDemand":2304.3691258522504,"plannedBudget":2700.128427097928,"paidBenefits":2700.128427097928,"expenditure":2712.640965136911,"revenue":2146.8505469430056,"baselineRevenue":2146.8505469430056,"reserve":-5259.895611493685,"scenarioReserve":-5259.895611493685,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5259.895611493685,"healthDelta":181.14929552716512,"workingDemandShare":0.26203743936520063,"demandRatio":0.920518593276997,"careVolumeRatio":1.2300308470164523,"staffingRatio":0.868,"careLoadRatio":4.698261459566008,"careUnmetShare":0.7547872244587014,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":110.44379605025405,"multiplier":1.3,"policy":"current","careSystem":{"year":2056,"enabled":true,"attritionRetention":0.48141722191172354,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.48141722191172354,"initialCapacity":1,"unconstrainedCapacity":0.48141722191172354,"staffCapacity":0.48141722191172354,"resourceCapacity":1,"availableCapacity":0.48141722191172354,"safeStaffing":0.41787014861937605,"freshDemand":1.2300308470164523,"backlogIn":0.7332323673450822,"totalDemand":1.9632632143615345,"served":0.48141722191172354,"unmet":1.481845992449811,"backlogOut":0.7409229962249055,"unmetShare":0.7547872244587014,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":51.858277808827644,"firstCapacityLossYear":2033,"firstServiceLossYear":2033,"cohortPressure":100,"severeStreak":26,"firstCriticalYear":2032,"requiredResourceBillion":3967.1581384713754,"backlogResourceBillion":1481.6397170919602}}],"firstBelowMonth":2038,"firstDepleted":2039},"law":{"annual":[{"year":2026,"total":23190536,"children0to21":3955066,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2576868,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[89366,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"medium","eligible":4036334.162886598,"gross":40.062870103092784,"baselineAidBudget":1.22,"baselineAidOverlap":1.22,"ledger":{"gross":40.062870103092784,"incremental":[38.842870103092785,38.842870103092785],"household":[-38.842870103092785,-38.842870103092785],"central":[38.842870103092785,38.842870103092785],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.22,"centralOverlap":1.22,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":38.842870103092785,"unassignedNeed":38.842870103092785,"cumulativeNeed":0,"budgetShare":0.009892240132199049,"supportEquivalent":0.6473811683848798,"nursingEquivalent":5.83226277824216,"careDisplacement":0,"careDisplacementUnallocated":1.1652861030927835,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":1.1652861030927835,"total":0,"unallocated":1.1652861030927835,"remainingToFinance":38.842870103092785,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":38.842870103092785,"residentPopulation":23190536,"perResident":1674.9449043822353,"employed":11625539.523338381,"perWorker":[3341.16709380372,3341.16709380372],"existingPerWorker":71609.57978154461,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1,"existingDemandRatio":1,"employmentChangePercent":0,"centralPerWorker":3341.1670938037205,"demand":948.8770668833082,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":116.3770668833082,"workingDemandShare":0.46597424177500757,"demandRatio":1.1397922725325023,"careVolumeRatio":1.1397922725325023,"staffingRatio":0.868,"careLoadRatio":1.3131247379406707,"careUnmetShare":0.12264714887204672,"medicalPressure":0.39940649295000646,"pressure":0.39940649295000646,"expressionLevel":1,"retirement":65,"dependency":61.29352329316065,"multiplier":1.3,"policy":"law","careSystem":{"year":2026,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1397922725325023,"backlogIn":0,"totalDemand":1.1397922725325023,"served":1,"unmet":0.13979227253250226,"backlogOut":0.06989613626625113,"unmetShare":0.12264714887204672,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":82.19143695052131,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":948.8770668833081,"backlogResourceBillion":0}},{"year":2027,"total":23072339,"children0to21":3833411,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2427934,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[81865,96676,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"medium","eligible":4191151.8061855673,"gross":41.59952164948454,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":1.2774870667607958,"ledger":{"gross":41.59952164948454,"incremental":[40.32203458272374,40.32203458272374],"household":[-40.32203458272374,-40.32203458272374],"central":[40.32203458272374,40.32203458272374],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.2774870667607958,"centralOverlap":1.2774870667607958,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4032203458272373},"fiscal":{"need":40.32203458272374,"unassignedNeed":40.32203458272374,"cumulativeNeed":40.32203458272374,"budgetShare":0.010268943763745668,"supportEquivalent":0.6720339097120623,"nursingEquivalent":6.054359546955516,"careDisplacement":1.209661037481712,"careDisplacementUnallocated":0,"supportRemaining":59.596779654172764,"cumulativeCareDisplacement":1.209661037481712,"cumulativeNhiReduction":0.4032203458272373,"pathways":{"startYear":2027,"active":true,"requested":1.209661037481712,"total":1.209661037481712,"unallocated":0,"remainingToFinance":39.11237354524203,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.3967796541729,"serviceResourceFactor":0.9995342800348496,"nursingSupportFactor":0.9848641011326112}},"societyFundingNeed":40.32203458272374,"residentPopulation":23072339,"perResident":1747.6353213570476,"employed":11527330.974396847,"perWorker":[3497.9506246747233,3497.9506246747233],"existingPerWorker":75307.43286587615,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0085196260226814,"existingDemandRatio":1.0427551993719222,"employmentChangePercent":-0.8447655159950163,"centralPerWorker":3497.9506246747233,"demand":986.9562412116892,"unamplifiedDemand":868.0937034771252,"plannedBudget":865.8000000000001,"paidBenefits":865.3967796541729,"expenditure":870.7064296541729,"revenue":910.2017793083456,"baselineRevenue":911.00822,"reserve":248.95287033517275,"scenarioReserve":248.95287033517275,"baselineReserve":249.35609068099998,"months":3.4520979442700286,"shortfall":0,"healthDelta":118.86253773456394,"workingDemandShare":0.4564120872299974,"demandRatio":1.1399355985350994,"careVolumeRatio":1.1510029344432073,"staffingRatio":0.868,"careLoadRatio":1.428182576710532,"careUnmetShare":0.19332881418255848,"medicalPressure":0.3998159958145697,"pressure":0.3998159958145697,"expressionLevel":1,"retirement":65,"dependency":62.53865273273252,"multiplier":1.3,"policy":"law","careSystem":{"year":2027,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9848641011326112,"serviceResourceFactor":0.9995342800348496,"retainedCapacity":0.9848641011326112,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9848641011326112,"resourceCapacity":0.9995342800348496,"availableCapacity":0.9848641011326112,"safeStaffing":0.8548620397831066,"freshDemand":1.1510029344432073,"backlogIn":0.06989613626625113,"totalDemand":1.2208990707094585,"served":0.9848641011326112,"unmet":0.23603496957684722,"backlogOut":0.11801748478842361,"unmetShare":0.19332881418255848,"policyUnmetVolume":0.015135898867388753,"policyUnmetShare":0.012397338347217643,"policyUnmetFreshShare":0.01315018269237574,"directCareTarget":0.037571950549644975,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.5135898867388753,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":83.66350593440205,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1046.890430656593,"backlogResourceBillion":59.93418944490369}},{"year":2028,"total":22951333,"children0to21":3712595,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2317381,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[80337,88402,97007,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"medium","eligible":4346894.272164948,"gross":43.145352577319585,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":1.3389126046721105,"ledger":{"gross":43.145352577319585,"incremental":[41.806439972647475,41.806439972647475],"household":[-41.806439972647475,-41.806439972647475],"central":[41.806439972647475,41.806439972647475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.3389126046721105,"centralOverlap":1.3389126046721105,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4180643997264747},"fiscal":{"need":41.806439972647475,"unassignedNeed":41.806439972647475,"cumulativeNeed":82.12847455537121,"budgetShare":0.010646982114971597,"supportEquivalent":0.6967739995441246,"nursingEquivalent":6.277243239136257,"careDisplacement":1.254193199179424,"careDisplacementUnallocated":0,"supportRemaining":59.581935600273525,"cumulativeCareDisplacement":2.463854236661136,"cumulativeNhiReduction":0.821284745553712,"pathways":{"startYear":2027,"active":true,"requested":1.2541931991794242,"total":1.254193199179424,"unallocated":0,"remainingToFinance":40.55224677346805,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.0139356002736,"serviceResourceFactor":0.9995357068610106,"nursingSupportFactor":0.9843068919021594}},"societyFundingNeed":41.806439972647475,"residentPopulation":22951333,"perResident":1821.525572072327,"employed":11400558.660444606,"perWorker":[3667.0518715630274,3667.0518715630274],"existingPerWorker":79424.48340827078,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0197341963314805,"existingDemandRatio":1.0876678464522527,"employmentChangePercent":-1.9352294355210242,"centralPerWorker":3667.051871563028,"demand":1026.834516217219,"unamplifiedDemand":905.4834821715003,"plannedBudget":900.4320000000001,"paidBenefits":900.0139356002736,"expenditure":905.4828751002736,"revenue":937.502337800547,"baselineRevenue":938.3384666000001,"reserve":280.9723330354462,"scenarioReserve":280.9723330354462,"baselineReserve":281.7936177809999,"months":3.7462397670282575,"shortfall":0,"healthDelta":121.35103404571873,"workingDemandShare":0.4467264779352964,"demandRatio":1.1403798579095579,"careVolumeRatio":1.1626306478602864,"staffingRatio":0.868,"careLoadRatio":1.498923848464465,"careUnmetShare":0.23139942439430314,"medicalPressure":0.4010853083130225,"pressure":0.4010853083130225,"expressionLevel":1,"retirement":65,"dependency":63.85190675419016,"multiplier":1.3,"policy":"law","careSystem":{"year":2028,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9843068919021594,"serviceResourceFactor":0.9995357068610106,"retainedCapacity":0.9843068919021594,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9843068919021594,"resourceCapacity":0.9995357068610106,"availableCapacity":0.9843068919021594,"safeStaffing":0.8543783821710743,"freshDemand":1.1626306478602864,"backlogIn":0.11801748478842361,"totalDemand":1.28064813264871,"served":0.9843068919021594,"unmet":0.29634124074655066,"backlogOut":0.14817062037327533,"unmetShare":0.23139942439430314,"policyUnmetVolume":0.015693108097840636,"policyUnmetShare":0.012254035825893291,"policyUnmetFreshShare":0.013497930857682397,"directCareTarget":0.03856551673623542,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.5693108097840636,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":84.45785621992343,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1131.0674702692413,"backlogResourceBillion":104.23295405202214}},{"year":2029,"total":22829301,"children0to21":3592797,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2189592,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[78583,86632,88750,97138,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"medium","eligible":4494151.303092783,"gross":44.606960824742266,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":1.4021235979022826,"ledger":{"gross":44.606960824742266,"incremental":[43.204837226839985,43.204837226839985],"household":[-43.204837226839985,-43.204837226839985],"central":[43.204837226839985,43.204837226839985],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.4021235979022826,"centralOverlap":1.4021235979022826,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.43204837226839976},"fiscal":{"need":43.204837226839985,"unassignedNeed":43.204837226839985,"cumulativeNeed":125.3333117822112,"budgetShare":0.011003116494381904,"supportEquivalent":0.7200806204473331,"nursingEquivalent":6.487212796822821,"careDisplacement":1.2961451168051994,"careDisplacementUnallocated":0,"supportRemaining":59.5679516277316,"cumulativeCareDisplacement":3.7599993534663354,"cumulativeNhiReduction":1.2533331178221117,"pathways":{"startYear":2027,"active":true,"requested":1.2961451168051994,"total":1.2961451168051994,"unallocated":0,"remainingToFinance":41.908692110034785,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.0172316277317,"serviceResourceFactor":0.9995386313156561,"nursingSupportFactor":0.9837819680079429}},"societyFundingNeed":43.204837226839985,"residentPopulation":22829301,"perResident":1892.516867986452,"employed":11279255.51429667,"perWorker":[3830.468879091979,3830.468879091979],"existingPerWorker":83718.55849540993,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0307009632508803,"existingDemandRatio":1.1342738889589439,"employmentChangePercent":-2.9786489336391053,"centralPerWorker":3830.4688790919786,"demand":1068.2594719554486,"unamplifiedDemand":944.2830125583208,"plannedBudget":936.44928,"paidBenefits":936.0172316277317,"expenditure":941.6502393127317,"revenue":965.6245238534633,"baselineRevenue":966.488620598,"reserve":304.94661757617774,"scenarioReserve":304.94661757617774,"baselineReserve":306.1999506939999,"months":3.9095000468640047,"shortfall":0,"healthDelta":123.97645939712777,"workingDemandShare":0.43763877901125486,"demandRatio":1.1407552921130428,"careVolumeRatio":1.174304799741789,"staffingRatio":0.868,"careLoadRatio":1.5487061597256766,"careUnmetShare":0.25610566892627223,"medicalPressure":0.4021579774658367,"pressure":0.4021579774658367,"expressionLevel":1,"retirement":65,"dependency":65.09581708298651,"multiplier":1.3,"policy":"law","careSystem":{"year":2029,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9837819680079429,"serviceResourceFactor":0.9995386313156561,"retainedCapacity":0.9837819680079429,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9837819680079429,"resourceCapacity":0.9995386313156561,"availableCapacity":0.9837819680079429,"safeStaffing":0.8539227482308944,"freshDemand":1.174304799741789,"backlogIn":0.14817062037327533,"totalDemand":1.3224754201150644,"served":0.9837819680079429,"unmet":0.33869345210712143,"backlogOut":0.16934672605356071,"unmetShare":0.25610566892627223,"policyUnmetVolume":0.01621803199205707,"policyUnmetShare":0.012263390113251399,"policyUnmetFreshShare":0.013810751685272134,"directCareTarget":0.039459290529348955,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.621803199205707,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":84.97643789446208,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1203.0495781647314,"backlogResourceBillion":134.79010620928284}},{"year":2030,"total":22704264,"children0to21":3478915,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2058923,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[76887,84896,87052,88948,97290,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"medium","eligible":4632225.750515464,"gross":45.97742680412371,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":1.46422249462189,"ledger":{"gross":45.97742680412371,"incremental":[44.513204309501816,44.513204309501816],"household":[-44.513204309501816,-44.513204309501816],"central":[44.513204309501816,44.513204309501816],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.46422249462189,"centralOverlap":1.46422249462189,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.44513204309501814},"fiscal":{"need":44.513204309501816,"unassignedNeed":44.513204309501816,"cumulativeNeed":169.846516091713,"budgetShare":0.011336322597030973,"supportEquivalent":0.741886738491697,"nursingEquivalent":6.683664310736008,"careDisplacement":1.3353961292850545,"careDisplacementUnallocated":0,"supportRemaining":59.554867956904985,"cumulativeCareDisplacement":5.09539548275139,"cumulativeNhiReduction":1.6984651609171297,"pathways":{"startYear":2027,"active":true,"requested":1.3353961292850545,"total":1.3353961292850545,"unallocated":0,"remainingToFinance":43.177808180216765,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.4621191569051,"serviceResourceFactor":0.9995429420588599,"nursingSupportFactor":0.98329083922316}},"societyFundingNeed":44.513204309501816,"residentPopulation":22704264,"perResident":1960.5658351004822,"employed":11157760.386998102,"perWorker":[3989.4389882553937,3989.4389882553937],"existingPerWorker":88237.32304698885,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0419241066410936,"existingDemandRatio":1.1826197090071435,"employmentChangePercent":-4.023719805874027,"centralPerWorker":3989.4389882553933,"demand":1111.2609071123732,"unamplifiedDemand":984.5309077484469,"plannedBudget":973.9072512000001,"paidBenefits":973.4621191569051,"expenditure":979.2641170724552,"revenue":994.5930151297503,"baselineRevenue":995.4832792159402,"reserve":320.2755156334729,"scenarioReserve":320.2755156334729,"baselineReserve":321.97398079439,"months":3.948079860498609,"shortfall":0,"healthDelta":126.72999936392625,"workingDemandShare":0.42907066491103085,"demandRatio":1.1410336104830647,"careVolumeRatio":1.185995102491751,"staffingRatio":0.868,"careLoadRatio":1.5879876606557841,"careUnmetShare":0.2745071254249372,"medicalPressure":0.4029531728087564,"pressure":0.4029531728087564,"expressionLevel":1,"retirement":65,"dependency":66.32446401934686,"multiplier":1.3,"policy":"law","careSystem":{"year":2030,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.98329083922316,"serviceResourceFactor":0.9995429420588599,"retainedCapacity":0.98329083922316,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.98329083922316,"resourceCapacity":0.9995429420588599,"availableCapacity":0.98329083922316,"safeStaffing":0.8534964484457028,"freshDemand":1.185995102491751,"backlogIn":0.16934672605356071,"totalDemand":1.3553418285453116,"served":0.98329083922316,"unmet":0.37205098932215164,"backlogOut":0.18602549466107582,"unmetShare":0.2745071254249372,"policyUnmetVolume":0.016709160776840037,"policyUnmetShare":0.012328373864749663,"policyUnmetFreshShare":0.01408872662436332,"directCareTarget":0.040253504641038065,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.6709160776840037,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":85.36166908800702,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1269.9364328505571,"backlogResourceBillion":158.67552573818432}},{"year":2031,"total":22572869,"children0to21":3366926,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1931886,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[74844,83091,85321,87257,89115,97438,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"medium","eligible":4768816.991752577,"gross":47.33317113402062,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":1.5250906661818215,"ledger":{"gross":47.33317113402062,"incremental":[45.80808046783879,45.80808046783879],"household":[-45.80808046783879,-45.80808046783879],"central":[45.80808046783879,45.80808046783879],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5250906661818215,"centralOverlap":1.5250906661818215,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.45808080467838785},"fiscal":{"need":45.80808046783879,"unassignedNeed":45.80808046783879,"cumulativeNeed":215.6545965595518,"budgetShare":0.011666092922079863,"supportEquivalent":0.7634680077973132,"nursingEquivalent":6.878090160336154,"careDisplacement":1.3742424140351637,"careDisplacementUnallocated":0,"supportRemaining":59.54191919532161,"cumulativeCareDisplacement":6.469637896786553,"cumulativeNhiReduction":2.1565459655955177,"pathways":{"startYear":2027,"active":true,"requested":1.3742424140351637,"total":1.3742424140351637,"unallocated":0,"remainingToFinance":44.433838053803626,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.4054604433218,"serviceResourceFactor":0.9995477369003588,"nursingSupportFactor":0.9828047745991596}},"societyFundingNeed":45.80808046783879,"residentPopulation":22572869,"perResident":2029.3424140209554,"employed":11027076.582824461,"perWorker":[4154.145491216455,4154.145491216455],"existingPerWorker":93089.05283635383,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0542721306067715,"existingDemandRatio":1.2330331707496291,"employmentChangePercent":-5.147829391595115,"centralPerWorker":4154.145491216455,"demand":1155.9440300504045,"unamplifiedDemand":1026.5001146490663,"plannedBudget":1012.8635412480002,"paidBenefits":1012.4054604433218,"expenditure":1018.3815182963383,"revenue":1024.4316159830619,"baselineRevenue":1025.3477775924184,"reserve":326.3256133201962,"scenarioReserve":326.3256133201962,"baselineReserve":328.48215928579174,"months":3.8679239818872766,"shortfall":0,"healthDelta":129.44391540133824,"workingDemandShare":0.42034064277915073,"demandRatio":1.141263341976065,"careVolumeRatio":1.1977507202137068,"staffingRatio":0.868,"careLoadRatio":1.622104684797261,"careUnmetShare":0.2897661023259507,"medicalPressure":0.4036095485030427,"pressure":0.4036095485030427,"expressionLevel":1,"retirement":65,"dependency":67.61870455303549,"multiplier":1.3,"policy":"law","careSystem":{"year":2031,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9828047745991596,"serviceResourceFactor":0.9995477369003588,"retainedCapacity":0.9828047745991596,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9828047745991596,"resourceCapacity":0.9995477369003588,"availableCapacity":0.9828047745991596,"safeStaffing":0.8530745443520705,"freshDemand":1.1977507202137068,"backlogIn":0.18602549466107582,"totalDemand":1.3837762148747825,"served":0.9828047745991596,"unmet":0.4009714402756229,"backlogOut":0.20048572013781146,"unmetShare":0.2897661023259507,"policyUnmetVolume":0.017195225400840397,"policyUnmetShare":0.012426305074477948,"policyUnmetFreshShare":0.014356263879158733,"directCareTarget":0.04101789679759638,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.7195225400840397,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":85.68046567060868,"severeStreak":2,"firstCriticalYear":2031,"requiredResourceBillion":1335.4764288723202,"backlogResourceBillion":179.53239882191573}},{"year":2032,"total":22433525,"children0to21":3278182,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1814743,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[72355,80871,83498,85516,87415,89264,97498,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"medium","eligible":4881808.220618557,"gross":48.454672164948455,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":1.5857411635856038,"ledger":{"gross":48.454672164948455,"incremental":[46.86893100136285,46.86893100136285],"household":[-46.86893100136285,-46.86893100136285],"central":[46.86893100136285,46.86893100136285],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5857411635856038,"centralOverlap":1.5857411635856038,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4686893100136285},"fiscal":{"need":46.86893100136285,"unassignedNeed":46.86893100136285,"cumulativeNeed":262.52352756091466,"budgetShare":0.011936263179687987,"supportEquivalent":0.7811488500227142,"nursingEquivalent":7.03737702723166,"careDisplacement":1.4060679300408856,"careDisplacementUnallocated":0,"supportRemaining":59.53131068998637,"cumulativeCareDisplacement":7.8757058268274385,"cumulativeNhiReduction":2.625235275609146,"pathways":{"startYear":2027,"active":true,"requested":1.4060679300408856,"total":1.4060679300408856,"unallocated":0,"remainingToFinance":45.46286307132197,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1052.9093935879066,"serviceResourceFactor":0.9995550606969872,"nursingSupportFactor":0.9824065574319208}},"societyFundingNeed":46.86893100136285,"residentPopulation":22433525,"perResident":2089.2361321443177,"employed":10905219.603899987,"perWorker":[4297.843849435303,4297.843849435303],"existingPerWorker":98025.0064315458,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.066052766070001,"existingDemandRatio":1.2840651313029616,"employmentChangePercent":-6.196012821532671,"centralPerWorker":4297.843849435303,"demand":1201.3705100832144,"unamplifiedDemand":1068.9842218097156,"plannedBudget":1053.3780828979202,"paidBenefits":1052.9093935879066,"expenditure":1059.0647331765135,"revenue":1055.1708323001637,"baselineRevenue":1056.108210920191,"reserve":322.4317124438463,"scenarioReserve":322.4317124438463,"baselineReserve":325.0569477194555,"months":3.674751667037075,"shortfall":0,"healthDelta":132.38628827349885,"workingDemandShare":0.412810234777142,"demandRatio":1.1404931710541728,"careVolumeRatio":1.2085632295960402,"staffingRatio":0.868,"careLoadRatio":1.7035048268128283,"careUnmetShare":0.32370386359610975,"medicalPressure":0.40140906015477945,"pressure":0.40140906015477945,"expressionLevel":1,"retirement":65,"dependency":68.92442395883079,"multiplier":1.3,"policy":"law","careSystem":{"year":2032,"enabled":true,"attritionRetention":0.97,"nursingSupportFactor":0.9824065574319208,"serviceResourceFactor":0.9995550606969872,"retainedCapacity":0.9529343607089632,"initialCapacity":1,"unconstrainedCapacity":0.97,"staffCapacity":0.9529343607089632,"resourceCapacity":0.9995550606969872,"availableCapacity":0.9529343607089632,"safeStaffing":0.8271470250953801,"freshDemand":1.2085632295960402,"backlogIn":0.20048572013781146,"totalDemand":1.4090489497338516,"served":0.9529343607089632,"unmet":0.45611458902488844,"backlogOut":0.22805729451244422,"unmetShare":0.32370386359610975,"policyUnmetVolume":0.01706563929103677,"policyUnmetShare":0.012111459501999712,"policyUnmetFreshShare":0.01412060111802419,"directCareTarget":0.04034457462292626,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":4.70656392910368,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":86.32861035263528,"severeStreak":3,"firstCriticalYear":2031,"requiredResourceBillion":1400.663046847608,"backlogResourceBillion":199.29253676439362}},{"year":2033,"total":22286929,"children0to21":3155806,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1708996,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[70053,78217,81281,83696,85678,87569,89335,97522,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"medium","eligible":5003722.783505155,"gross":49.66474226804124,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":1.6460643965573922,"ledger":{"gross":49.66474226804124,"incremental":[48.018677871483845,48.018677871483845],"household":[-48.018677871483845,-48.018677871483845],"central":[48.018677871483845,48.018677871483845],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.6460643965573922,"centralOverlap":1.6460643965573922,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.48018677871483845},"fiscal":{"need":48.018677871483845,"unassignedNeed":48.018677871483845,"cumulativeNeed":310.54220543239853,"budgetShare":0.012229072956625031,"supportEquivalent":0.8003112978580641,"nursingEquivalent":7.210011692414992,"careDisplacement":1.4405603361445154,"careDisplacementUnallocated":0,"supportRemaining":59.51981322128516,"cumulativeCareDisplacement":9.316266162971953,"cumulativeNhiReduction":3.1054220543239848,"pathways":{"startYear":2027,"active":true,"requested":1.4405603361445154,"total":1.4405603361445154,"unallocated":0,"remainingToFinance":46.57811753533933,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.0330194351222,"serviceResourceFactor":0.9995616786945231,"nursingSupportFactor":0.9819749707689626}},"societyFundingNeed":48.018677871483845,"residentPopulation":22286929,"perResident":2154.566825760689,"employed":10766308.305619301,"perWorker":[4460.087572118037,4460.087572118037],"existingPerWorker":103390.52097222094,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0798074133982043,"existingDemandRatio":1.337098167766401,"employmentChangePercent":-7.3908932655913695,"centralPerWorker":4460.087572118037,"demand":1248.3529940339836,"unamplifiedDemand":1113.1342246655288,"plannedBudget":1095.513206213837,"paidBenefits":1095.0330194351222,"expenditure":1101.3730192113874,"revenue":1086.831083690367,"baselineRevenue":1087.7914572477966,"reserve":307.8897769228259,"scenarioReserve":307.8897769228259,"baselineReserve":310.99519897714987,"months":3.374032798554172,"shortfall":0,"healthDelta":135.2187693684548,"workingDemandShare":0.40491903064396123,"demandRatio":1.1395143271237875,"careVolumeRatio":1.2192495166475583,"staffingRatio":0.868,"careLoadRatio":1.8046666549366905,"careUnmetShare":0.36161410775370595,"medicalPressure":0.39861236321082155,"pressure":0.39861236321082155,"expressionLevel":1,"retirement":65,"dependency":70.00888607629119,"multiplier":1.3,"policy":"law","careSystem":{"year":2033,"enabled":true,"attritionRetention":0.9409,"nursingSupportFactor":0.9819749707689626,"serviceResourceFactor":0.9995616786945231,"retainedCapacity":0.9239402499965168,"initialCapacity":1,"unconstrainedCapacity":0.9409,"staffCapacity":0.9239402499965168,"resourceCapacity":0.9995616786945231,"availableCapacity":0.9239402499965168,"safeStaffing":0.8019801369969766,"freshDemand":1.2192495166475583,"backlogIn":0.22805729451244422,"totalDemand":1.4473068111600025,"served":0.9239402499965168,"unmet":0.5233665611634857,"backlogOut":0.26168328058174284,"unmetShare":0.36161410775370595,"policyUnmetVolume":0.016959750003483154,"policyUnmetShare":0.011718144261264187,"policyUnmetFreshShare":0.0139099911641676,"directCareTarget":0.03974283189762172,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":7.6059750003483195,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":87.05172979105978,"severeStreak":4,"firstCriticalYear":2031,"requiredResourceBillion":1481.8540145623315,"backlogResourceBillion":233.50102052834788}},{"year":2034,"total":22132974,"children0to21":2994984,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1605669,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[67843,75759,78630,81485,83861,85834,87644,89370,97563,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"medium","eligible":5121538.379381443,"gross":50.83412783505155,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":1.7019961099187193,"ledger":{"gross":50.83412783505155,"incremental":[49.13213172513283,49.13213172513283],"household":[-49.13213172513283,-49.13213172513283],"central":[49.13213172513283,49.13213172513283],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7019961099187193,"centralOverlap":1.7019961099187193,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.49132131725132827},"fiscal":{"need":49.13213172513283,"unassignedNeed":49.13213172513283,"cumulativeNeed":359.67433715753134,"budgetShare":0.012512639872951875,"supportEquivalent":0.8188688620855472,"nursingEquivalent":7.37719695572565,"careDisplacement":1.4739639517539849,"careDisplacementUnallocated":0,"supportRemaining":59.50867868274867,"cumulativeCareDisplacement":10.790230114725938,"cumulativeNhiReduction":3.596743371575313,"pathways":{"startYear":2027,"active":true,"requested":1.4739639517539849,"total":1.4739639517539849,"unallocated":0,"remainingToFinance":47.65816777337884,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1138.8424131451395,"serviceResourceFactor":0.9995687643555266,"nursingSupportFactor":0.9815570076106859}},"societyFundingNeed":49.13213172513283,"residentPopulation":22132974,"perResident":2219.861267859115,"employed":10623164.999964865,"perWorker":[4624.999397570811,4624.999397570811],"existingPerWorker":109039.30405658562,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0943574276947436,"existingDemandRatio":1.3914024245939305,"employmentChangePercent":-8.62217638468511,"centralPerWorker":4624.999397570811,"demand":1296.5274259946748,"unamplifiedDemand":1158.3425184744472,"plannedBudget":1139.3337344623908,"paidBenefits":1138.8424131451395,"expenditure":1145.3726129146926,"revenue":1119.4425583307282,"baselineRevenue":1120.4252009652307,"reserve":281.9597223388613,"scenarioReserve":281.9597223388613,"baselineReserve":285.5564657104366,"months":2.9710139252032968,"shortfall":0,"healthDelta":138.18490752022763,"workingDemandShare":0.3976512569074965,"demandRatio":1.1379698386675594,"careVolumeRatio":1.2294182854312,"staffingRatio":0.868,"careLoadRatio":1.9175944779227128,"careUnmetShare":0.3992088807186649,"medicalPressure":0.39419953905016974,"pressure":0.39419953905016974,"expressionLevel":1,"retirement":65,"dependency":70.59020751094158,"multiplier":1.3,"policy":"law","careSystem":{"year":2034,"enabled":true,"attritionRetention":0.912673,"nursingSupportFactor":0.9815570076106859,"serviceResourceFactor":0.9995687643555266,"retainedCapacity":0.8958405788070675,"initialCapacity":1,"unconstrainedCapacity":0.912673,"staffCapacity":0.8958405788070675,"resourceCapacity":0.9995687643555266,"availableCapacity":0.8958405788070675,"safeStaffing":0.7775896224045346,"freshDemand":1.2294182854312,"backlogIn":0.26168328058174284,"totalDemand":1.4911015660129427,"served":0.8958405788070675,"unmet":0.5952609872058753,"backlogOut":0.29763049360293764,"unmetShare":0.3992088807186649,"policyUnmetVolume":0.01683242119293249,"policyUnmetShare":0.01128858125871379,"policyUnmetFreshShare":0.013691370457393817,"directCareTarget":0.03911820130683948,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":10.415942119293254,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":87.75006516180474,"severeStreak":5,"firstCriticalYear":2031,"requiredResourceBillion":1572.4949744027351,"backlogResourceBillion":275.9675484080604}},{"year":2035,"total":21971541,"children0to21":2871277,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1513777,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[65760,73404,76176,78841,81655,84022,85911,87681,89420,97608,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"medium","eligible":5233635.5298969075,"gross":51.94675463917525,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":1.7535234993074593,"ledger":{"gross":51.94675463917525,"incremental":[50.19323113986779,50.19323113986779],"household":[-50.19323113986779,-50.19323113986779],"central":[50.19323113986779,50.19323113986779],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7535234993074593,"centralOverlap":1.7535234993074593,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5019323113986779},"fiscal":{"need":50.19323113986779,"unassignedNeed":50.19323113986779,"cumulativeNeed":409.86756829739915,"budgetShare":0.012782873513947891,"supportEquivalent":0.8365538523311299,"nursingEquivalent":7.536521192172341,"careDisplacement":1.5057969341960336,"careDisplacementUnallocated":0,"supportRemaining":59.498067688601324,"cumulativeCareDisplacement":12.296027048921971,"cumulativeNhiReduction":4.098675682973991,"pathways":{"startYear":2027,"active":true,"requested":1.5057969341960338,"total":1.5057969341960336,"unallocated":0,"remainingToFinance":48.68743420567176,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.4051515294877,"serviceResourceFactor":0.9995763952142377,"nursingSupportFactor":0.9811586970195691}},"societyFundingNeed":50.19323113986779,"residentPopulation":21971541,"perResident":2284.465670380962,"employed":10462500.006816262,"perWorker":[4797.441443934736,4797.441443934736],"existingPerWorker":115156.74820462834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1111626777313648,"existingDemandRatio":1.4472402148659012,"employmentChangePercent":-10.00417670239997,"centralPerWorker":4797.441443934736,"demand":1345.870468195685,"unamplifiedDemand":1204.8274788758627,"plannedBudget":1184.9070838408863,"paidBenefits":1184.4051515294877,"expenditure":1191.1312572921274,"revenue":1153.0340923713904,"baselineRevenue":1154.0379569941877,"reserve":243.86255741812417,"scenarioReserve":243.86255741812417,"baselineReserve":247.96123310109817,"months":2.470734516173399,"shortfall":0,"healthDelta":141.04298931982225,"workingDemandShare":0.3902162807337346,"demandRatio":1.1358447312451154,"careVolumeRatio":1.2390362118826712,"staffingRatio":0.868,"careLoadRatio":2.038138822894928,"careUnmetShare":0.434742265945107,"medicalPressure":0.3881278035574727,"pressure":0.3881278035574727,"expressionLevel":1,"retirement":65,"dependency":71.62960133482063,"multiplier":1.3,"policy":"law","careSystem":{"year":2035,"enabled":true,"attritionRetention":0.8852928099999999,"nursingSupportFactor":0.9811586970195691,"serviceResourceFactor":0.9995763952142377,"retainedCapacity":0.8686127399403929,"initialCapacity":1,"unconstrainedCapacity":0.8852928099999999,"staffCapacity":0.8686127399403929,"resourceCapacity":0.9995763952142377,"availableCapacity":0.8686127399403929,"safeStaffing":0.7539558582682611,"freshDemand":1.2390362118826712,"backlogIn":0.29763049360293764,"totalDemand":1.536666705485609,"served":0.8686127399403929,"unmet":0.668053965545216,"backlogOut":0.33402698277260806,"unmetShare":0.434742265945107,"policyUnmetVolume":0.016680070059607033,"policyUnmetShare":0.01085470909212931,"policyUnmetFreshShare":0.01346213282520796,"directCareTarget":0.03846323664345131,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":13.13872600596071,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":88.39130396827403,"severeStreak":6,"firstCriticalYear":2031,"requiredResourceBillion":1669.1637569092115,"backlogResourceBillion":323.2932887135264}},{"year":2036,"total":21802641,"children0to21":2729125,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1423983,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[63860,71182,73823,76393,79016,81820,84102,85950,87735,89476,97656,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"medium","eligible":5333416.668041238,"gross":52.9371381443299,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":1.8039497135533307,"ledger":{"gross":52.9371381443299,"incremental":[51.13318843077657,51.13318843077657],"household":[-51.13318843077657,-51.13318843077657],"central":[51.13318843077657,51.13318843077657],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8039497135533307,"centralOverlap":1.8039497135533307,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5113318843077657},"fiscal":{"need":51.13318843077657,"unassignedNeed":51.13318843077657,"cumulativeNeed":461.0007567281757,"budgetShare":0.013022255496046598,"supportEquivalent":0.8522198071796095,"nursingEquivalent":7.677655920537022,"careDisplacement":1.533995652923297,"careDisplacementUnallocated":0,"supportRemaining":59.488668115692235,"cumulativeCareDisplacement":13.830022701845268,"cumulativeNhiReduction":4.610007567281757,"pathways":{"startYear":2027,"active":true,"requested":1.533995652923297,"total":1.533995652923297,"unallocated":0,"remainingToFinance":49.599192777853276,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1231.792035310214,"serviceResourceFactor":0.999585060060761,"nursingSupportFactor":0.9808058601986575}},"societyFundingNeed":51.13318843077657,"residentPopulation":21802641,"perResident":2345.274979796098,"employed":10310507.901250148,"perWorker":[4959.327796507161,4959.327796507161],"existingPerWorker":121508.7810036741,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.127542855762594,"existingDemandRatio":1.5048855815131,"employmentChangePercent":-11.31157499785962,"centralPerWorker":4959.327796507161,"demand":1397.054582473117,"unamplifiedDemand":1252.8172466096557,"plannedBudget":1232.3033671945218,"paidBenefits":1231.792035310214,"expenditure":1238.719924245733,"revenue":1187.6364319353977,"baselineRevenue":1188.6590957040132,"reserve":192.77906510778888,"scenarioReserve":192.77906510778888,"baselineReserve":197.38907267507065,"months":1.8780351836833185,"shortfall":0,"healthDelta":144.23733586346134,"workingDemandShare":0.3837679604475245,"demandRatio":1.1336937150903597,"careVolumeRatio":1.2486964727889864,"staffingRatio":0.868,"careLoadRatio":2.164928660974419,"careUnmetShare":0.4678467916811847,"medicalPressure":0.3819820431153133,"pressure":0.3819820431153133,"expressionLevel":1,"retirement":65,"dependency":72.2863213013027,"multiplier":1.3,"policy":"law","careSystem":{"year":2036,"enabled":true,"attritionRetention":0.8587340256999999,"nursingSupportFactor":0.9808058601986575,"serviceResourceFactor":0.999585060060761,"retainedCapacity":0.8422513647585445,"initialCapacity":1,"unconstrainedCapacity":0.8587340256999999,"staffCapacity":0.8422513647585445,"resourceCapacity":0.999585060060761,"availableCapacity":0.8422513647585445,"safeStaffing":0.7310741846104166,"freshDemand":1.2486964727889864,"backlogIn":0.33402698277260806,"totalDemand":1.5827234555615945,"served":0.8422513647585445,"unmet":0.7404720908030501,"backlogOut":0.37023604540152505,"unmetShare":0.4678467916811847,"policyUnmetVolume":0.01648266094145545,"policyUnmetShare":0.010414113017366602,"policyUnmetFreshShare":0.0131998938898587,"directCareTarget":0.03771398254245343,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":15.774863524145555,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":88.99147866612782,"severeStreak":7,"firstCriticalYear":2031,"requiredResourceBillion":1770.7674399378786,"backlogResourceBillion":373.71285746476156}},{"year":2037,"total":21626302,"children0to21":2583521,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1351527,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[62180,69159,71607,74045,76574,79188,81905,84146,86006,87792,89532,97700,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"medium","eligible":5420361.632989692,"gross":53.800115463917535,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":1.843730230487779,"ledger":{"gross":53.800115463917535,"incremental":[51.95638523342976,51.95638523342976],"household":[-51.95638523342976,-51.95638523342976],"central":[51.95638523342976,51.95638523342976],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.843730230487779,"centralOverlap":1.843730230487779,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5195638523342976},"fiscal":{"need":51.95638523342976,"unassignedNeed":51.95638523342976,"cumulativeNeed":512.9571419616054,"budgetShare":0.013231901704637538,"supportEquivalent":0.8659397538904959,"nursingEquivalent":7.801259044058522,"careDisplacement":1.5586915570028927,"careDisplacementUnallocated":0,"supportRemaining":59.4804361476657,"cumulativeCareDisplacement":15.388714258848161,"cumulativeNhiReduction":5.129571419616054,"pathways":{"startYear":2027,"active":true,"requested":1.5586915570028927,"total":1.5586915570028927,"unallocated":0,"remainingToFinance":50.39769367642686,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.0759380299683,"serviceResourceFactor":0.9995945960706235,"nursingSupportFactor":0.9804968523898537}},"societyFundingNeed":51.95638523342976,"residentPopulation":21626302,"perResident":2402.4627619382063,"employed":10180867.93743653,"perWorker":[5103.335545919281,5103.335545919281],"existingPerWorker":127759.69621004112,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1419006311426145,"existingDemandRatio":1.5624079217314584,"employmentChangePercent":-12.426705728380682,"centralPerWorker":5103.335545919281,"demand":1448.2913279078132,"unamplifiedDemand":1300.704594841439,"plannedBudget":1281.5955018823026,"paidBenefits":1281.0759380299683,"expenditure":1288.2116636335527,"revenue":1223.2797408704648,"baselineRevenue":1224.3188685751336,"reserve":127.84714234470103,"scenarioReserve":127.84714234470103,"baselineReserve":132.97671376431708,"months":1.197560318317776,"shortfall":0,"healthDelta":147.5867330663741,"workingDemandShare":0.37822252557498287,"demandRatio":1.1300689849337653,"careVolumeRatio":1.2567885525454399,"staffingRatio":0.868,"careLoadRatio":2.29507976638528,"careUnmetShare":0.49802453509779543,"medicalPressure":0.37162567123932944,"pressure":0.37162567123932944,"expressionLevel":1,"retirement":65,"dependency":72.74070557194818,"multiplier":1.3,"policy":"law","careSystem":{"year":2037,"enabled":true,"attritionRetention":0.8329720049289999,"nursingSupportFactor":0.9804968523898537,"serviceResourceFactor":0.9995945960706235,"retainedCapacity":0.8167264289617502,"initialCapacity":1,"unconstrainedCapacity":0.8329720049289999,"staffCapacity":0.8167264289617502,"resourceCapacity":0.9995945960706235,"availableCapacity":0.8167264289617502,"safeStaffing":0.7089185403387992,"freshDemand":1.2567885525454399,"backlogIn":0.37023604540152505,"totalDemand":1.6270245979469649,"served":0.8167264289617502,"unmet":0.8102981689852147,"backlogOut":0.4051490844926073,"unmetShare":0.49802453509779543,"policyUnmetVolume":0.016245575967249737,"policyUnmetShare":0.009984837345267526,"policyUnmetFreshShare":0.012926260296011384,"directCareTarget":0.03693217227431824,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":18.32735710382498,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":89.4886348048194,"severeStreak":8,"firstCriticalYear":2031,"requiredResourceBillion":1874.9419786858605,"backlogResourceBillion":426.6506507780474}},{"year":2038,"total":21442612,"children0to21":2442069,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1280813,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[60723,67371,69587,71836,74234,76750,79277,81952,84205,86066,87850,89584,97736,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"medium","eligible":5502435.698969072,"gross":54.61474639175257,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":1.8869219801322479,"ledger":{"gross":54.61474639175257,"incremental":[52.72782441162032,52.72782441162032],"household":[-52.72782441162032,-52.72782441162032],"central":[52.72782441162032,52.72782441162032],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8869219801322479,"centralOverlap":1.8869219801322479,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5272782441162032},"fiscal":{"need":52.72782441162032,"unassignedNeed":52.72782441162032,"cumulativeNeed":565.6849663732257,"budgetShare":0.013428366630576153,"supportEquivalent":0.8787970735270053,"nursingEquivalent":7.917090752495543,"careDisplacement":1.5818347323486095,"careDisplacementUnallocated":0,"supportRemaining":59.472721755883796,"cumulativeCareDisplacement":16.97054899119677,"cumulativeNhiReduction":5.656849663732258,"pathways":{"startYear":2027,"active":true,"requested":1.5818347323486095,"total":1.5818347323486095,"unallocated":0,"remainingToFinance":51.14598967927171,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.3320437134787,"serviceResourceFactor":0.9996044006779787,"nursingSupportFactor":0.9802072731187611}},"societyFundingNeed":52.72782441162032,"residentPopulation":21442612,"perResident":2459.020590011157,"employed":10027871.436815998,"perWorker":[5258.127284922812,5258.127284922812],"existingPerWorker":134615.351542535,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1593227532471904,"existingDemandRatio":1.62150803446286,"employmentChangePercent":-13.742743580330618,"centralPerWorker":5258.127284922812,"demand":1500.86173061189,"unamplifiedDemand":1349.905438690331,"plannedBudget":1332.8593219575948,"paidBenefits":1332.3320437134787,"expenditure":1339.6818410851708,"revenue":1259.9938781441556,"baselineRevenue":1261.0484346323879,"reserve":48.15917940368578,"scenarioReserve":48.15917940368578,"baselineReserve":53.81602906741804,"months":0.43375835293541165,"shortfall":0,"healthDelta":150.9562919215589,"workingDemandShare":0.3727576949587811,"demandRatio":1.126046617138519,"careVolumeRatio":1.2644735385018442,"staffingRatio":0.868,"careLoadRatio":2.428726072417273,"careUnmetShare":0.5256469036163255,"medicalPressure":0.36013319182434017,"pressure":0.36013319182434017,"expressionLevel":1,"retirement":65,"dependency":73.22456952596457,"multiplier":1.3,"policy":"law","careSystem":{"year":2038,"enabled":true,"attritionRetention":0.8079828447811299,"nursingSupportFactor":0.9802072731187611,"serviceResourceFactor":0.9996044006779787,"retainedCapacity":0.7919906610096505,"initialCapacity":1,"unconstrainedCapacity":0.8079828447811299,"staffCapacity":0.7919906610096505,"resourceCapacity":0.9996044006779787,"availableCapacity":0.7919906610096505,"safeStaffing":0.6874478937563767,"freshDemand":1.2644735385018442,"backlogIn":0.4051490844926073,"totalDemand":1.6696226229944515,"served":0.7919906610096505,"unmet":0.877631961984801,"backlogOut":0.4388159809924005,"unmetShare":0.5256469036163255,"policyUnmetVolume":0.015992183771479374,"policyUnmetShare":0.009578322401260683,"policyUnmetFreshShare":0.01264730600090454,"directCareTarget":0.036135160002584404,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":20.800933899034945,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":89.93286479038498,"severeStreak":9,"firstCriticalYear":2031,"requiredResourceBillion":1981.7517908561288,"backlogResourceBillion":480.8900602442386}},{"year":2039,"total":21251692,"children0to21":2311914,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1207239,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[59497,65822,67804,69823,72031,74416,76846,79329,82015,84268,86125,87903,89626,97768,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"medium","eligible":5580140.746391753,"gross":55.386012371134015,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":1.9279256902486508,"ledger":{"gross":55.386012371134015,"incremental":[53.458086680885366,53.458086680885366],"household":[-53.458086680885366,-53.458086680885366],"central":[53.458086680885366,53.458086680885366],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9279256902486508,"centralOverlap":1.9279256902486508,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5345808668088536},"fiscal":{"need":53.458086680885366,"unassignedNeed":53.458086680885366,"cumulativeNeed":619.1430530541111,"budgetShare":0.013614344899120197,"supportEquivalent":0.8909681113480894,"nursingEquivalent":8.02673974187468,"careDisplacement":1.603742600426561,"careDisplacementUnallocated":0,"supportRemaining":59.46541913319115,"cumulativeCareDisplacement":18.574291591623332,"cumulativeNhiReduction":6.191430530541112,"pathways":{"startYear":2027,"active":true,"requested":1.603742600426561,"total":1.603742600426561,"unallocated":0,"remainingToFinance":51.8543440804588,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1338.3996140485847,"serviceResourceFactor":0.9949997150674159,"nursingSupportFactor":0.9799331506453133}},"societyFundingNeed":53.458086680885366,"residentPopulation":21251692,"perResident":2515.474376387789,"employed":9884209.669858146,"perWorker":[5408.433093432403,5408.433093432403],"existingPerWorker":141611.81781967485,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1761728971402148,"existingDemandRatio":1.681346425296601,"employmentChangePercent":-14.97848637462802,"centralPerWorker":5408.433093432403,"demand":1553.960406254386,"unamplifiedDemand":1399.7208990594204,"plannedBudget":1386.1736948358987,"paidBenefits":1385.6391139690897,"expenditure":1393.2094052619325,"revenue":1297.8107259377416,"baselineRevenue":1298.8798876713595,"reserve":-47.23949992050508,"scenarioReserve":-47.23949992050508,"baselineReserve":-41.04806938996397,"months":0,"shortfall":47.23949992050508,"healthDelta":154.23950719496565,"workingDemandShare":0.367310148041206,"demandRatio":1.1210430641149562,"careVolumeRatio":1.2710767819042241,"staffingRatio":0.868,"careLoadRatio":2.564949535762701,"careUnmetShare":0.5508396104267529,"medicalPressure":0.34583732604273215,"pressure":0.34583732604273215,"expressionLevel":1,"retirement":65,"dependency":73.84900669359462,"multiplier":1.3,"policy":"law","careSystem":{"year":2039,"enabled":true,"attritionRetention":0.783743359437696,"nursingSupportFactor":0.9799331506453133,"serviceResourceFactor":0.9949997150674159,"retainedCapacity":0.7680160995111237,"initialCapacity":1,"unconstrainedCapacity":0.783743359437696,"staffCapacity":0.7680160995111237,"resourceCapacity":0.9949997150674159,"availableCapacity":0.7680160995111237,"safeStaffing":0.6666379743756554,"freshDemand":1.2710767819042241,"backlogIn":0.4388159809924005,"totalDemand":1.7098927628966245,"served":0.7680160995111237,"unmet":0.9418766633855008,"backlogOut":0.47093833169275034,"unmetShare":0.5508396104267529,"policyUnmetVolume":0.015727259926572312,"policyUnmetShare":0.0091978048377313,"policyUnmetFreshShare":0.01237317851326889,"directCareTarget":0.03535193860933969,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":23.198390048887628,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":90.30828530080703,"severeStreak":10,"firstCriticalYear":2031,"requiredResourceBillion":2090.4367779431964,"backlogResourceBillion":536.4763716888104}},{"year":2040,"total":21053737,"children0to21":2194503,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1158403,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[58522,64520,66259,68047,70023,72219,74515,76902,79396,82081,84330,86181,87947,89664,97797,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"medium","eligible":5657073.86185567,"gross":56.14961649484536,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":1.9660872085718843,"ledger":{"gross":56.14961649484536,"incremental":[54.183529286273476,54.183529286273476],"household":[-54.183529286273476,-54.183529286273476],"central":[54.183529286273476,54.183529286273476],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9660872085718843,"centralOverlap":1.9660872085718843,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5418352928627347},"fiscal":{"need":54.183529286273476,"unassignedNeed":54.183529286273476,"cumulativeNeed":673.3265823403846,"budgetShare":0.013799095728180482,"supportEquivalent":0.9030588214378913,"nursingEquivalent":8.13566505799902,"careDisplacement":1.625505878588204,"careDisplacementUnallocated":0,"supportRemaining":59.458164707137264,"cumulativeCareDisplacement":20.199797470211536,"cumulativeNhiReduction":6.733265823403847,"pathways":{"startYear":2027,"active":true,"requested":1.6255058785882042,"total":1.625505878588204,"unallocated":0,"remainingToFinance":52.55802340768527,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1328.9652136841466,"serviceResourceFactor":0.9991852400324968,"nursingSupportFactor":0.9796608373550024}},"societyFundingNeed":54.183529286273476,"residentPopulation":21053737,"perResident":2573.582508714414,"employed":9734160.882846357,"perWorker":[5566.327692585837,5566.327692585837],"existingPerWorker":148983.86625953604,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1943032032504242,"existingDemandRatio":1.7420215292718189,"employmentChangePercent":-16.269168727137895,"centralPerWorker":5566.327692585836,"demand":1607.5784942343937,"unamplifiedDemand":1450.2329231187891,"plannedBudget":1441.6206426293347,"paidBenefits":1441.078807336472,"expenditure":1448.8762073681,"revenue":1336.7626137157747,"baselineRevenue":1337.8462843015002,"reserve":-159.35309357283046,"scenarioReserve":-159.35309357283046,"baselineReserve":-152.6198277494266,"months":0,"shortfall":159.35309357283046,"healthDelta":157.34557111560457,"workingDemandShare":0.3616558614074804,"demandRatio":1.115118947868541,"careVolumeRatio":1.2766351553026325,"staffingRatio":0.868,"careLoadRatio":2.703300760149114,"careUnmetShare":0.5738270229852834,"medicalPressure":0.32891127962440303,"pressure":0.32891127962440303,"expressionLevel":1,"retirement":65,"dependency":74.7039625368421,"multiplier":1.3,"policy":"law","careSystem":{"year":2040,"enabled":true,"attritionRetention":0.7602310586545651,"nursingSupportFactor":0.9796608373550024,"serviceResourceFactor":0.9991852400324968,"retainedCapacity":0.7447685955048112,"initialCapacity":1,"unconstrainedCapacity":0.7602310586545651,"staffCapacity":0.7447685955048112,"resourceCapacity":0.9991852400324968,"availableCapacity":0.7447685955048112,"safeStaffing":0.6464591408981761,"freshDemand":1.2766351553026325,"backlogIn":0.47093833169275034,"totalDemand":1.7475734869953827,"served":0.7447685955048112,"unmet":1.0028048914905714,"backlogOut":0.5014024457452857,"unmetShare":0.5738270229852834,"policyUnmetVolume":0.015462463149753858,"policyUnmetShare":0.008847961624972119,"policyUnmetFreshShare":0.012111888886600813,"directCareTarget":0.03460539681885947,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":25.523140449518877,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":90.8903376574702,"severeStreak":11,"firstCriticalYear":2031,"requiredResourceBillion":2200.5986151321463,"backlogResourceBillion":593.020120897753}},{"year":2041,"total":20849554,"children0to21":2081085,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1125020,"workingAge15to64":12778914,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":956065,"age15to29":2579169,"age30to44":3490988,"age45to64":6708757,"ages":[57811,63485,64962,66508,68254,70216,72323,74576,76973,79466,82146,84388,86227,87987,89698,97828,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"medium","eligible":5771308.989690722,"gross":57.28346391752577,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":1.9988140283702436,"ledger":{"gross":57.28346391752577,"incremental":[55.28464988915553,55.28464988915553],"household":[-55.28464988915553,-55.28464988915553],"central":[55.28464988915553,55.28464988915553],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9988140283702436,"centralOverlap":1.9988140283702436,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5528464988915552},"fiscal":{"need":55.28464988915553,"unassignedNeed":55.28464988915553,"cumulativeNeed":728.6112322295401,"budgetShare":0.014079521695399463,"supportEquivalent":0.9214108314859255,"nursingEquivalent":8.300998481855185,"careDisplacement":1.6585394966746656,"careDisplacementUnallocated":0,"supportRemaining":59.447153501108446,"cumulativeCareDisplacement":21.858336966886203,"cumulativeNhiReduction":7.286112322295402,"pathways":{"startYear":2027,"active":true,"requested":1.6585394966746658,"total":1.6585394966746656,"unallocated":0,"remainingToFinance":53.62611039248087,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1368.8446578001851,"serviceResourceFactor":0.999192895569435,"nursingSupportFactor":0.9792475037953621}},"societyFundingNeed":55.28464988915553,"residentPopulation":20849554,"perResident":2651.5986811591047,"employed":9565756.460804006,"perWorker":[5779.433138998066,5779.433138998066],"existingPerWorker":156996.3513915088,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2153288211940585,"existingDemandRatio":1.8039505857609384,"employmentChangePercent":-17.717741687595158,"centralPerWorker":5779.433138998066,"demand":1660.8989760946445,"unamplifiedDemand":1501.7888626459812,"plannedBudget":1499.285468334508,"paidBenefits":1498.7326218356166,"expenditure":1506.7639438681936,"revenue":1376.8759798327621,"baselineRevenue":1377.9816728305452,"reserve":-289.2410576082619,"scenarioReserve":-289.2410576082619,"baselineReserve":-281.95494528596646,"months":0,"shortfall":289.2410576082619,"healthDelta":159.11011344866324,"workingDemandShare":0.3531568638046963,"demandRatio":1.1077936865083244,"careVolumeRatio":1.2805619834538406,"staffingRatio":0.868,"careLoadRatio":2.84295175390208,"careUnmetShare":0.5947614196626375,"medicalPressure":0.30798196145235557,"pressure":0.30798196145235557,"expressionLevel":1,"retirement":65,"dependency":76.34965988316353,"multiplier":1.3,"policy":"law","careSystem":{"year":2041,"enabled":true,"attritionRetention":0.7374241268949281,"nursingSupportFactor":0.9792475037953621,"serviceResourceFactor":0.999192895569435,"retainedCapacity":0.7221207355003326,"initialCapacity":1,"unconstrainedCapacity":0.7374241268949281,"staffCapacity":0.7221207355003326,"resourceCapacity":0.999192895569435,"availableCapacity":0.7221207355003326,"safeStaffing":0.6268007984142887,"freshDemand":1.2805619834538406,"backlogIn":0.5014024457452857,"totalDemand":1.7819644291991263,"served":0.7221207355003326,"unmet":1.0598436936987938,"backlogOut":0.5299218468493969,"unmetShare":0.5947614196626375,"policyUnmetVolume":0.015303391394595467,"policyUnmetShare":0.008587933150536185,"policyUnmetFreshShare":0.011950527652960811,"directCareTarget":0.03414436472274518,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":27.787926449966736,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":94.31944089701138,"severeStreak":12,"firstCriticalYear":2031,"requiredResourceBillion":2311.2218964296553,"backlogResourceBillion":650.3229203350108}},{"year":2042,"total":20639359,"children0to21":1980724,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":1099235,"workingAge15to64":12493056,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":881489,"age15to29":2434014,"age30to44":3408131,"age45to64":6650911,"ages":[57298,62736,63933,65217,66720,68453,70325,72387,74651,77045,79535,82207,84436,86269,88023,89732,97866,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"medium","eligible":5855604.956701031,"gross":58.120148453608245,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":2.025972080440287,"ledger":{"gross":58.120148453608245,"incremental":[56.094176373167954,56.094176373167954],"household":[-56.094176373167954,-56.094176373167954],"central":[56.094176373167954,56.094176373167954],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.025972080440287,"centralOverlap":2.025972080440287,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5609417637316795},"fiscal":{"need":56.094176373167954,"unassignedNeed":56.094176373167954,"cumulativeNeed":784.7054086027081,"budgetShare":0.014285686439456007,"supportEquivalent":0.9349029395527992,"nursingEquivalent":8.422549004980173,"careDisplacement":1.6828252911950385,"careDisplacementUnallocated":0,"supportRemaining":59.43905823626832,"cumulativeCareDisplacement":23.54116225808124,"cumulativeNhiReduction":7.847054086027081,"pathways":{"startYear":2027,"active":true,"requested":1.6828252911950385,"total":1.6828252911950385,"unallocated":0,"remainingToFinance":54.41135108197292,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1409.9269777944437,"serviceResourceFactor":0.9992049293555912,"nursingSupportFactor":0.9789436274875496}},"societyFundingNeed":56.094176373167954,"residentPopulation":20639359,"perResident":2717.825508687937,"employed":9399160.411628118,"perWorker":[5967.998620788658,5967.998620788658],"existingPerWorker":165208.1798252431,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2368699984049545,"existingDemandRatio":1.8652470672559331,"employmentChangePercent":-19.150759474352018,"centralPerWorker":5967.998620788657,"demand":1714.3124385952838,"unamplifiedDemand":1552.8181834905643,"plannedBudget":1559.2568870678883,"paidBenefits":1558.6959453041566,"expenditure":1566.968206997711,"revenue":1418.199239487998,"baselineRevenue":1419.3211230154616,"reserve":-438.0100251179745,"scenarioReserve":-438.0100251179745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":438.0100251179745,"healthDelta":161.4942551047195,"workingDemandShare":0.34666916539599507,"demandRatio":1.0994419539290734,"careVolumeRatio":1.2832466489205916,"staffingRatio":0.868,"careLoadRatio":2.983126559320463,"careUnmetShare":0.613803266536124,"medicalPressure":0.28411986836878117,"pressure":0.28411986836878117,"expressionLevel":1,"retirement":65,"dependency":77.74826601784238,"multiplier":1.3,"policy":"law","careSystem":{"year":2042,"enabled":true,"attritionRetention":0.7153014030880802,"nursingSupportFactor":0.9789436274875496,"serviceResourceFactor":0.9992049293555912,"retainedCapacity":0.7002397502859792,"initialCapacity":1,"unconstrainedCapacity":0.7153014030880802,"staffCapacity":0.7002397502859792,"resourceCapacity":0.9992049293555912,"availableCapacity":0.7002397502859792,"safeStaffing":0.6078081032482299,"freshDemand":1.2832466489205916,"backlogIn":0.5299218468493969,"totalDemand":1.8131684957699885,"served":0.7002397502859792,"unmet":1.1129287454840093,"backlogOut":0.5564643727420047,"unmetShare":0.613803266536124,"policyUnmetVolume":0.015061652802101033,"policyUnmetShare":0.00830681364541627,"policyUnmetFreshShare":0.011737145633514965,"directCareTarget":0.03353470181004276,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":29.976024971402083,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":97.62126874699828,"severeStreak":13,"firstCriticalYear":2031,"requiredResourceBillion":2422.2446309773595,"backlogResourceBillion":707.9321923820756}},{"year":2043,"total":20423431,"children0to21":1884117,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":1074804,"workingAge15to64":12188114,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":809313,"age15to29":2326203,"age30to44":3340389,"age45to64":6521522,"ages":[56952,62199,63189,64194,65434,66924,68565,70393,72465,74727,77118,79599,82259,84479,86307,88058,89775,97913,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"medium","eligible":5949869.564948454,"gross":59.05577731958763,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":2.051076915383478,"ledger":{"gross":59.05577731958763,"incremental":[57.00470040420415,57.00470040420415],"household":[-57.00470040420415,-57.00470040420415],"central":[57.00470040420415,57.00470040420415],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.051076915383478,"centralOverlap":2.051076915383478,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5700470040420414},"fiscal":{"need":57.00470040420415,"unassignedNeed":57.00470040420415,"cumulativeNeed":841.7101090069123,"budgetShare":0.014517572557480811,"supportEquivalent":0.9500783400700692,"nursingEquivalent":8.559264324955578,"careDisplacement":1.7101410121261242,"careDisplacementUnallocated":0,"supportRemaining":59.42995299595796,"cumulativeCareDisplacement":25.251303270207366,"cumulativeNhiReduction":8.417101090069123,"pathways":{"startYear":2027,"active":true,"requested":1.7101410121261245,"total":1.7101410121261242,"unallocated":0,"remainingToFinance":55.29455939207803,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1452.2402331534806,"serviceResourceFactor":0.999215557010937,"nursingSupportFactor":0.978601839187611}},"societyFundingNeed":57.00470040420415,"residentPopulation":20423431,"perResident":2791.142213284543,"employed":9219894.398226893,"perWorker":[6182.793201532428,6182.793201532428],"existingPerWorker":174051.56798709938,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2609189456198246,"existingDemandRatio":1.9276121041283663,"employmentChangePercent":-20.692761142673277,"centralPerWorker":6182.793201532428,"demand":1767.9353627933872,"unamplifiedDemand":1604.7370766868648,"plannedBudget":1621.627162550604,"paidBenefits":1621.057115546562,"expenditure":1629.577545090923,"revenue":1460.7606626978416,"baselineRevenue":1461.9007567059255,"reserve":-606.826907511056,"scenarioReserve":-606.826907511056,"baselineReserve":-598.4098064209869,"months":0,"shortfall":606.826907511056,"healthDelta":163.19828610652235,"workingDemandShare":0.33899278263381866,"demandRatio":1.090223081865908,"careVolumeRatio":1.2848408044210697,"staffingRatio":0.868,"careLoadRatio":3.124202749364781,"careUnmetShare":0.6312423279977153,"medicalPressure":0.2577802339025943,"pressure":0.2577802339025943,"expressionLevel":0,"retirement":65,"dependency":79.48666999273473,"multiplier":1.3,"policy":"law","careSystem":{"year":2043,"enabled":true,"attritionRetention":0.6938423609954378,"nursingSupportFactor":0.978601839187611,"serviceResourceFactor":0.999215557010937,"retainedCapacity":0.6789954105764098,"initialCapacity":1,"unconstrainedCapacity":0.6938423609954378,"staffCapacity":0.6789954105764098,"resourceCapacity":0.999215557010937,"availableCapacity":0.6789954105764098,"safeStaffing":0.5893680163803237,"freshDemand":1.2848408044210697,"backlogIn":0.5564643727420047,"totalDemand":1.8413051771630744,"served":0.6789954105764098,"unmet":1.1623097665866646,"backlogOut":0.5811548832933323,"unmetShare":0.6312423279977153,"policyUnmetVolume":0.01484695041902806,"policyUnmetShare":0.008063275226273448,"policyUnmetFreshShare":0.011555478599325677,"directCareTarget":0.03301565314093051,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":32.100458942359026,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2031,"requiredResourceBillion":2533.627921217785,"backlogResourceBillion":765.6925584243982}},{"year":2044,"total":20202144,"children0to21":1806392,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":1051948,"workingAge15to64":11871795,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":754444,"age15to29":2200372,"age30to44":3273974,"age45to64":6397449,"ages":[56772,61841,62659,63456,64417,65644,67040,68636,70475,72545,74803,77185,79652,82305,84518,86346,88101,89828,97966,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"medium","eligible":6047825.985567011,"gross":60.02804948453609,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":2.0744791467627466,"ledger":{"gross":60.02804948453609,"incremental":[57.95357033777334,57.95357033777334],"household":[-57.95357033777334,-57.95357033777334],"central":[57.95357033777334,57.95357033777334],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0744791467627466,"centralOverlap":2.0744791467627466,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5795357033777333},"fiscal":{"need":57.95357033777334,"unassignedNeed":57.95357033777334,"cumulativeNeed":899.6636793446856,"budgetShare":0.014759224351289499,"supportEquivalent":0.965892838962889,"nursingEquivalent":8.701737287953955,"careDisplacement":1.7386071101332,"careDisplacementUnallocated":0,"supportRemaining":59.420464296622264,"cumulativeCareDisplacement":26.989910380340564,"cumulativeNhiReduction":8.996636793446855,"pathways":{"startYear":2027,"active":true,"requested":1.7386071101332001,"total":1.7386071101332,"unallocated":0,"remainingToFinance":56.21496322764014,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1495.822665569656,"serviceResourceFactor":0.9992257277573093,"nursingSupportFactor":0.9782456567801151}},"societyFundingNeed":57.95357033777334,"residentPopulation":20202144,"perResident":2868.6841524232946,"employed":9040824.290542193,"perWorker":[6410.208679578019,6410.208679578019],"existingPerWorker":183299.1490103953,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.285893758105676,"existingDemandRatio":1.9906010796503242,"employmentChangePercent":-22.23307767873782,"centralPerWorker":6410.208679578019,"demand":1821.5472029423659,"unamplifiedDemand":1657.175398808895,"plannedBudget":1686.4922490526283,"paidBenefits":1685.9127133492505,"expenditure":1694.688755779942,"revenue":1504.5987080003476,"baselineRevenue":1505.7577794071033,"reserve":-796.9169552906505,"scenarioReserve":-796.9169552906505,"baselineReserve":-787.9203184972037,"months":0,"shortfall":796.9169552906505,"healthDelta":164.37180413347096,"workingDemandShare":0.33062644676722014,"demandRatio":1.080080388134368,"careVolumeRatio":1.2852456510833243,"staffingRatio":0.868,"careLoadRatio":3.265913297997489,"careUnmetShare":0.6472430136386984,"medicalPressure":0.2288011089553369,"pressure":0.2288011089553369,"expressionLevel":0,"retirement":65,"dependency":81.71724541214898,"multiplier":1.3,"policy":"law","careSystem":{"year":2044,"enabled":true,"attritionRetention":0.6730270901655747,"nursingSupportFactor":0.9782456567801151,"serviceResourceFactor":0.9992257277573093,"retainedCapacity":0.6583858278498324,"initialCapacity":1,"unconstrainedCapacity":0.6730270901655747,"staffCapacity":0.6583858278498324,"resourceCapacity":0.9992257277573093,"availableCapacity":0.6583858278498324,"safeStaffing":0.5714788985736545,"freshDemand":1.2852456510833243,"backlogIn":0.5811548832933323,"totalDemand":1.8664005343766568,"served":0.6583858278498324,"unmet":1.2080147065268245,"backlogOut":0.6040073532634123,"unmetShare":0.6472430136386984,"policyUnmetVolume":0.014641262315742365,"policyUnmetShare":0.007844651802262945,"policyUnmetFreshShare":0.011391800706270704,"directCareTarget":0.0325480020179163,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":34.16141721501676,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2031,"requiredResourceBillion":2645.2037943861724,"backlogResourceBillion":823.6565914438063}},{"year":2045,"total":19975846,"children0to21":1731893,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":1030853,"workingAge15to64":11562376,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":701040,"age15to29":2071084,"age30to44":3186875,"age45to64":6304417,"ages":[56699,61660,62306,62931,63683,64631,65765,67115,68722,70558,72624,74873,77241,79699,82346,84558,86391,88155,89887,98023,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"medium","eligible":6134421.960824742,"gross":60.887562886597934,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":2.0978535098244464,"ledger":{"gross":60.887562886597934,"incremental":[58.78970937677349,58.78970937677349],"household":[-58.78970937677349,-58.78970937677349],"central":[58.78970937677349,58.78970937677349],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0978535098244464,"centralOverlap":2.0978535098244464,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5878970937677348},"fiscal":{"need":58.78970937677349,"unassignedNeed":58.78970937677349,"cumulativeNeed":958.4533887214591,"budgetShare":0.014972166601327736,"supportEquivalent":0.9798284896128915,"nursingEquivalent":8.82728369020623,"careDisplacement":1.7636912813032044,"careDisplacementUnallocated":0,"supportRemaining":59.41210290623226,"cumulativeCareDisplacement":28.75360166164377,"cumulativeNhiReduction":9.58453388721459,"pathways":{"startYear":2027,"active":true,"requested":1.7636912813032046,"total":1.7636912813032044,"unallocated":0,"remainingToFinance":57.026018095470285,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1540.7153948981688,"serviceResourceFactor":0.9992374337463901,"nursingSupportFactor":0.9779317907744844}},"societyFundingNeed":58.78970937677349,"residentPopulation":19975846,"perResident":2943.0397779785394,"employed":8857376.782536855,"perWorker":[6637.3725336696625,6637.3725336696625],"existingPerWorker":193067.4412635024,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3125262488843443,"existingDemandRatio":2.0541394254788514,"employmentChangePercent":-23.811047523810945,"centralPerWorker":6637.3725336696625,"demand":1875.7168198032496,"unamplifiedDemand":1710.071071711144,"plannedBudget":1753.9519390147334,"paidBenefits":1753.3640419209657,"expenditure":1762.403365624578,"revenue":1549.7547186017812,"baselineRevenue":1550.9305127893165,"reserve":-1009.5656023134476,"scenarioReserve":-1009.5656023134476,"baselineReserve":-999.981068426233,"months":0,"shortfall":1009.5656023134476,"healthDelta":165.64574809210558,"workingDemandShare":0.32288277532690646,"demandRatio":1.0694231569748236,"careVolumeRatio":1.2849190301380107,"staffingRatio":0.868,"careLoadRatio":3.408650416367459,"careUnmetShare":0.662014700250007,"medicalPressure":0.19835187707092458,"pressure":0.19835187707092458,"expressionLevel":0,"retirement":65,"dependency":83.9170245722994,"multiplier":1.3,"policy":"law","careSystem":{"year":2045,"enabled":true,"attritionRetention":0.6528362774606075,"nursingSupportFactor":0.9779317907744844,"serviceResourceFactor":0.9992374337463901,"retainedCapacity":0.6384293498996001,"initialCapacity":1,"unconstrainedCapacity":0.6528362774606075,"staffCapacity":0.6384293498996001,"resourceCapacity":0.9992374337463901,"availableCapacity":0.6384293498996001,"safeStaffing":0.5541566757128529,"freshDemand":1.2849190301380107,"backlogIn":0.6040073532634123,"totalDemand":1.888926383401423,"served":0.6384293498996001,"unmet":1.2504970335018228,"backlogOut":0.6252485167509114,"unmetShare":0.662014700250007,"policyUnmetVolume":0.014406927561007365,"policyUnmetShare":0.0076270455469336805,"policyUnmetFreshShare":0.01121232328503995,"directCareTarget":0.03203520938582843,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":36.15706501003999,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2031,"requiredResourceBillion":2757.443002720268,"backlogResourceBillion":881.7261829170185}},{"year":2046,"total":19744910,"children0to21":1655837,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":1011958,"workingAge15to64":11246979,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":643879,"age15to29":1945287,"age30to44":3141853,"age45to64":6159839,"ages":[56666,61594,62131,62583,63163,63903,64756,65845,67205,68810,70640,72697,74932,77290,79743,82387,84606,86446,88214,89950,98070,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"medium","eligible":6220303.338144329,"gross":61.73998350515463,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":2.1376298841711474,"ledger":{"gross":61.73998350515463,"incremental":[59.602353620983486,59.602353620983486],"household":[-59.602353620983486,-59.602353620983486],"central":[59.602353620983486,59.602353620983486],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.1376298841711474,"centralOverlap":2.1376298841711474,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5960235362098348},"fiscal":{"need":59.602353620983486,"unassignedNeed":59.602353620983486,"cumulativeNeed":1018.0557423424426,"budgetShare":0.015179125355519657,"supportEquivalent":0.9933725603497248,"nursingEquivalent":8.949302345493015,"careDisplacement":1.7880706086295044,"careDisplacementUnallocated":0,"supportRemaining":59.403976463790165,"cumulativeCareDisplacement":30.541672270273274,"cumulativeNhiReduction":10.180557423424425,"pathways":{"startYear":2027,"active":true,"requested":1.7880706086295046,"total":1.7880706086295044,"unallocated":0,"remainingToFinance":57.81428301235398,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1586.9558776858553,"serviceResourceFactor":0.9992494105531124,"nursingSupportFactor":0.9776267441362675}},"societyFundingNeed":59.602353620983486,"residentPopulation":19744910,"perResident":3018.618652654455,"employed":8680670.77145024,"perWorker":[6866.100004277203,6866.100004277203],"existingPerWorker":203162.93477376632,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3392443774706313,"existingDemandRatio":2.118427086765988,"employmentChangePercent":-25.331028688830216,"centralPerWorker":6866.100004277203,"demand":1929.9839707337778,"unamplifiedDemand":1763.5905497326848,"plannedBudget":1824.1100165753228,"paidBenefits":1823.5139930391128,"expenditure":1832.8244964538337,"revenue":1596.2663811005762,"baselineRevenue":1597.458428172996,"reserve":-1246.123717666705,"scenarioReserve":-1246.123717666705,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1246.123717666705,"healthDelta":166.39342100109297,"workingDemandShare":0.314497453365453,"demandRatio":1.0580414301749343,"careVolumeRatio":1.283585982658932,"staffingRatio":0.868,"careLoadRatio":3.5522167906515776,"careUnmetShare":0.6756747122667671,"medicalPressure":0.16583265764266958,"pressure":0.16583265764266958,"expressionLevel":0,"retirement":65,"dependency":86.21827578726976,"multiplier":1.3,"policy":"law","careSystem":{"year":2046,"enabled":true,"attritionRetention":0.6332511891367892,"nursingSupportFactor":0.9776267441362675,"serviceResourceFactor":0.9992494105531124,"retainedCapacity":0.619083298256219,"initialCapacity":1,"unconstrainedCapacity":0.6332511891367892,"staffCapacity":0.619083298256219,"resourceCapacity":0.9992494105531124,"availableCapacity":0.619083298256219,"safeStaffing":0.5373643028863981,"freshDemand":1.283585982658932,"backlogIn":0.6252485167509114,"totalDemand":1.9088344994098434,"served":0.619083298256219,"unmet":1.2897512011536243,"backlogOut":0.644875600576812,"unmetShare":0.6756747122667671,"policyUnmetVolume":0.014167890880570244,"policyUnmetShare":0.007422273059791484,"policyUnmetFreshShare":0.011037741975977051,"directCareTarget":0.03153640564564872,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":38.0916701743781,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":17,"firstCriticalYear":2031,"requiredResourceBillion":2870.0998892284815,"backlogResourceBillion":940.1159184947039}},{"year":2047,"total":19509720,"children0to21":1605429,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":995649,"workingAge15to64":10939035,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":609780,"age15to29":1829401,"age30to44":3094818,"age45to64":6014816,"ages":[56589,61573,62071,62415,62820,63387,64032,64839,65938,67296,68896,70715,72758,74985,77335,79787,82436,84664,86510,88279,90002,98102,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"medium","eligible":6294308.263917526,"gross":62.47452371134021,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":2.164759691324736,"ledger":{"gross":62.47452371134021,"incremental":[60.30976402001548,60.30976402001548],"household":[-60.30976402001548,-60.30976402001548],"central":[60.30976402001548,60.30976402001548],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.164759691324736,"centralOverlap":2.164759691324736,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6030976402001547},"fiscal":{"need":60.30976402001548,"unassignedNeed":60.30976402001548,"cumulativeNeed":1078.365506362458,"budgetShare":0.015359283863906555,"supportEquivalent":1.0051627336669247,"nursingEquivalent":9.055520123125447,"careDisplacement":1.809292920600464,"careDisplacementUnallocated":0,"supportRemaining":59.396902359799846,"cumulativeCareDisplacement":32.35096519087374,"cumulativeNhiReduction":10.783655063624579,"pathways":{"startYear":2027,"active":true,"requested":1.8092929206004642,"total":1.809292920600464,"unallocated":0,"remainingToFinance":58.500471099415016,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1634.5861672206233,"serviceResourceFactor":0.9992626232350443,"nursingSupportFactor":0.9773611996921864}},"societyFundingNeed":60.30976402001548,"residentPopulation":19509720,"perResident":3091.267533312394,"employed":8494891.679037282,"perWorker":[7099.533025105075,7099.533025105075],"existingPerWorker":213830.0881638235,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3685329916597468,"existingDemandRatio":2.181938062066874,"employmentChangePercent":-26.9290542431712,"centralPerWorker":7099.533025105075,"demand":1983.6387386602605,"unamplifiedDemand":1816.4634366706725,"plannedBudget":1897.0744172383359,"paidBenefits":1896.4713195981358,"expenditure":1906.0611381152983,"revenue":1644.1759857377858,"baselineRevenue":1645.382181018186,"reserve":-1508.0088700442175,"scenarioReserve":-1508.0088700442175,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1508.0088700442175,"healthDelta":167.17530198958798,"workingDemandShare":0.30677799254430566,"demandRatio":1.045630430011249,"careVolumeRatio":1.280845126284672,"staffingRatio":0.868,"careLoadRatio":3.695478989189702,"careUnmetShare":0.6882477924812919,"medicalPressure":0.13037265717499683,"pressure":0.13037265717499683,"expressionLevel":0,"retirement":65,"dependency":88.87828793073653,"multiplier":1.3,"policy":"law","careSystem":{"year":2047,"enabled":true,"attritionRetention":0.6142536534626856,"nursingSupportFactor":0.9773611996921864,"serviceResourceFactor":0.9992626232350443,"retainedCapacity":0.6003476876635989,"initialCapacity":1,"unconstrainedCapacity":0.6142536534626856,"staffCapacity":0.6003476876635989,"resourceCapacity":0.9992626232350443,"availableCapacity":0.6003476876635989,"safeStaffing":0.5211017928920039,"freshDemand":1.280845126284672,"backlogIn":0.644875600576812,"totalDemand":1.925720726861484,"served":0.6003476876635989,"unmet":1.325373039197885,"backlogOut":0.6626865195989425,"unmetShare":0.6882477924812919,"policyUnmetVolume":0.01390596579908665,"policyUnmetShare":0.00722117470363962,"policyUnmetFreshShare":0.010856867480476326,"directCareTarget":0.031019621372789505,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":39.96523123364011,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":18,"firstCriticalYear":2031,"requiredResourceBillion":2982.3545058283976,"backlogResourceBillion":998.7157671681371}},{"year":2048,"total":19270638,"children0to21":1571043,"workingAge22to64":10060325,"seniors65plus":7639270,"children0to14":981647,"workingAge15to64":10649721,"workingAge22to59":8521913,"age60to64":1538412,"age15to21":589396,"age15to29":1724788,"age30to44":3052611,"age45to64":5872322,"ages":[56424,61505,62057,62360,62658,63049,63519,64118,64937,66033,67385,68975,70779,72814,75034,77380,79839,82498,84729,86577,88334,90039,98132,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"medium","eligible":6347682.082474227,"gross":63.004288659793815,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":2.19670695142893,"ledger":{"gross":63.004288659793815,"incremental":[60.807581708364886,60.807581708364886],"household":[-60.807581708364886,-60.807581708364886],"central":[60.807581708364886,60.807581708364886],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.19670695142893,"centralOverlap":2.19670695142893,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6080758170836488},"fiscal":{"need":60.807581708364886,"unassignedNeed":60.807581708364886,"cumulativeNeed":1139.173088070823,"budgetShare":0.015486064714604208,"supportEquivalent":1.0134596951394148,"nursingEquivalent":9.130267523778512,"careDisplacement":1.8242274512509464,"careDisplacementUnallocated":0,"supportRemaining":59.39192418291635,"cumulativeCareDisplacement":34.175192642124685,"cumulativeNhiReduction":11.391730880708227,"pathways":{"startYear":2027,"active":true,"requested":1.8242274512509464,"total":1.8242274512509464,"unallocated":0,"remainingToFinance":58.98335425711394,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1683.6499817418871,"serviceResourceFactor":0.9992781909434371,"nursingSupportFactor":0.9771743311905537}},"societyFundingNeed":60.807581708364886,"residentPopulation":19270638,"perResident":3155.452440566051,"employed":8309560.035450573,"perWorker":[7317.785953641972,7317.785953641972],"existingPerWorker":225014.33900868343,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.399055963702175,"existingDemandRatio":2.245970160756616,"employmentChangePercent":-28.523230953978075,"centralPerWorker":7317.785953641971,"demand":2037.9306806726474,"unamplifiedDemand":1869.7701588298828,"plannedBudget":1972.9573939278691,"paidBenefits":1972.3493181107856,"expenditure":1982.226831183463,"revenue":1693.5274948145645,"baselineRevenue":1694.7436464487316,"reserve":-1796.7082064131162,"scenarioReserve":-1796.7082064131162,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1796.7082064131162,"healthDelta":168.16052184276464,"workingDemandShare":0.2997882227193118,"demandRatio":1.0329319259223464,"careVolumeRatio":1.277574461935852,"staffingRatio":0.868,"careLoadRatio":3.8392720941284417,"careUnmetShare":0.6999239167026458,"medicalPressure":0.0940912169209897,"pressure":0.0940912169209897,"expressionLevel":0,"retirement":65,"dependency":91.5508495003889,"multiplier":1.3,"policy":"law","careSystem":{"year":2048,"enabled":true,"attritionRetention":0.595826043858805,"nursingSupportFactor":0.9771743311905537,"serviceResourceFactor":0.9992781909434371,"retainedCapacity":0.5822259159136414,"initialCapacity":1,"unconstrainedCapacity":0.595826043858805,"staffCapacity":0.5822259159136414,"resourceCapacity":0.9992781909434371,"availableCapacity":0.5822259159136414,"safeStaffing":0.5053720950130407,"freshDemand":1.277574461935852,"backlogIn":0.6626865195989425,"totalDemand":1.9402609815347946,"served":0.5822259159136414,"unmet":1.3580350656211533,"backlogOut":0.6790175328105766,"unmetShare":0.6999239167026458,"policyUnmetVolume":0.013600127945163631,"policyUnmetShare":0.007009432274624,"policyUnmetFreshShare":0.010645272232943636,"directCareTarget":0.030415063522696104,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":41.777408408635864,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":19,"firstCriticalYear":2031,"requiredResourceBillion":3095.0191167646576,"backlogResourceBillion":1057.08843609201}},{"year":2049,"total":19028036,"children0to21":1544504,"workingAge22to64":9795520,"seniors65plus":7688012,"children0to14":969720,"workingAge15to64":10370304,"workingAge22to59":8310410,"age60to64":1485110,"age15to21":574784,"age15to29":1622584,"age30to44":3014440,"age45to64":5733280,"ages":[56147,61343,61997,62351,62607,62891,63186,63610,64219,65036,66125,67467,69042,70836,72863,75082,77433,79902,82565,84798,86632,88372,90074,98173,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"medium","eligible":6388183.16701031,"gross":63.40628453608248,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":2.2308610810054943,"ledger":{"gross":63.40628453608248,"incremental":[61.17542345507699,61.17542345507699],"household":[-61.17542345507699,-61.17542345507699],"central":[61.17542345507699,61.17542345507699],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2308610810054943,"centralOverlap":2.2308610810054943,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6117542345507698},"fiscal":{"need":61.17542345507699,"unassignedNeed":61.17542345507699,"cumulativeNeed":1200.3485115259,"budgetShare":0.015579744169275453,"supportEquivalent":1.0195903909179498,"nursingEquivalent":9.185499017278827,"careDisplacement":1.8352627036523095,"careDisplacementUnallocated":0,"supportRemaining":59.38824576544923,"cumulativeCareDisplacement":36.010455345777,"cumulativeNhiReduction":12.003485115258997,"pathways":{"startYear":2027,"active":true,"requested":1.8352627036523095,"total":1.8352627036523095,"unallocated":0,"remainingToFinance":59.340160751424676,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1734.1886089082345,"serviceResourceFactor":0.9992949752644631,"nursingSupportFactor":0.9770362524568029}},"societyFundingNeed":61.17542345507699,"residentPopulation":19028036,"perResident":3215.015120587169,"employed":8133847.670844436,"perWorker":[7521.092837078655,7521.092837078655],"existingPerWorker":236463.08053136792,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4292792284529527,"existingDemandRatio":2.3103359481330537,"employmentChangePercent":-30.03466501906721,"centralPerWorker":7521.092837078655,"demand":2092.580418655831,"unamplifiedDemand":1923.354676820767,"plannedBudget":2051.875689684984,"paidBenefits":2051.263935450433,"expenditure":2061.4377739152906,"revenue":1744.3624473730922,"baselineRevenue":1745.5859558421937,"reserve":-2113.783532955315,"scenarioReserve":-2113.783532955315,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2113.783532955315,"healthDelta":169.22574183506413,"workingDemandShare":0.29328225985302603,"demandRatio":1.0198378143351834,"careVolumeRatio":1.2736255027729302,"staffingRatio":0.868,"careLoadRatio":3.983834025114367,"careUnmetShare":0.7108128186425084,"medicalPressure":0.0566794695290954,"pressure":0.0566794695290954,"expressionLevel":0,"retirement":65,"dependency":94.2524337656398,"multiplier":1.3,"policy":"law","careSystem":{"year":2049,"enabled":true,"attritionRetention":0.5779512625430409,"nursingSupportFactor":0.9770362524568029,"serviceResourceFactor":0.9992949752644631,"retainedCapacity":0.5646793356577304,"initialCapacity":1,"unconstrainedCapacity":0.5779512625430409,"staffCapacity":0.5646793356577304,"resourceCapacity":0.9992949752644631,"availableCapacity":0.5646793356577304,"safeStaffing":0.49014166335091003,"freshDemand":1.2736255027729302,"backlogIn":0.6790175328105766,"totalDemand":1.952643035583507,"served":0.5646793356577304,"unmet":1.3879636999257765,"backlogOut":0.6939818499628881,"unmetShare":0.7108128186425084,"policyUnmetVolume":0.013271926885310426,"policyUnmetShare":0.0067969038085573,"policyUnmetFreshShare":0.010420588199918156,"directCareTarget":0.029773109142623305,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":43.532066434226955,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":20,"firstCriticalYear":2031,"requiredResourceBillion":3208.2135384307044,"backlogResourceBillion":1115.6331197748734}},{"year":2050,"total":18782202,"children0to21":1519242,"workingAge22to64":9554091,"seniors65plus":7708869,"children0to14":959549,"workingAge15to64":10113784,"workingAge22to59":8075418,"age60to64":1478673,"age15to21":559693,"age15to29":1531718,"age30to44":2972777,"age45to64":5609289,"ages":[55685,61063,61843,62297,62604,62847,63031,63278,63714,64319,65131,66211,67536,69102,70888,72914,75138,77499,79972,82639,84857,86674,88410,90123,98228,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"medium","eligible":6405513.82886598,"gross":63.57830103092783,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":2.2607615261638987,"ledger":{"gross":63.57830103092783,"incremental":[61.317539504763936,61.317539504763936],"household":[-61.317539504763936,-61.317539504763936],"central":[61.317539504763936,61.317539504763936],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2607615261638987,"centralOverlap":2.2607615261638987,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6131753950476393},"fiscal":{"need":61.317539504763936,"unassignedNeed":61.317539504763936,"cumulativeNeed":1261.666051030664,"budgetShare":0.015615937326125385,"supportEquivalent":1.0219589917460656,"nursingEquivalent":9.206837763478068,"careDisplacement":1.8395261851429179,"careDisplacementUnallocated":0,"supportRemaining":59.38682460495236,"cumulativeCareDisplacement":37.84998153091991,"cumulativeNhiReduction":12.616660510306636,"pathways":{"startYear":2027,"active":true,"requested":1.839526185142918,"total":1.8395261851429179,"unallocated":0,"remainingToFinance":59.47801331962102,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1786.2481301085609,"serviceResourceFactor":0.9993139198331499,"nursingSupportFactor":0.9769829055913049}},"societyFundingNeed":61.317539504763936,"residentPopulation":18782202,"perResident":3264.661912632179,"employed":7946768.207259557,"perWorker":[7716.034733308182,7716.034733308182],"existingPerWorker":248820.3055799356,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.462926716890796,"existingDemandRatio":2.3751559083522404,"employmentChangePercent":-31.643876042859386,"centralPerWorker":7716.034733308182,"demand":2148.3578872784715,"unamplifiedDemand":1977.31729370324,"plannedBudget":2133.950717272384,"paidBenefits":2133.337541877336,"expenditure":2143.8165954961396,"revenue":1796.7271837273643,"baselineRevenue":1797.9535345174595,"reserve":-2460.8729447240903,"scenarioReserve":-2460.8729447240903,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2460.8729447240903,"healthDelta":171.04059357523147,"workingDemandShare":0.2883377967375452,"demandRatio":1.0067514070917734,"careVolumeRatio":1.2694891561361585,"staffingRatio":0.868,"careLoadRatio":4.1300456449114105,"careUnmetShare":0.7210506053030303,"medicalPressure":0.01928973454792387,"pressure":0.01928973454792387,"expressionLevel":0,"retirement":65,"dependency":96.58805845579657,"multiplier":1.3,"policy":"law","careSystem":{"year":2050,"enabled":true,"attritionRetention":0.5606127246667496,"nursingSupportFactor":0.9769829055913049,"serviceResourceFactor":0.9993139198331499,"retainedCapacity":0.5477090486563793,"initialCapacity":1,"unconstrainedCapacity":0.5606127246667496,"staffCapacity":0.5477090486563793,"resourceCapacity":0.9993139198331499,"availableCapacity":0.5477090486563793,"safeStaffing":0.4754114542337372,"freshDemand":1.2694891561361585,"backlogIn":0.6939818499628881,"totalDemand":1.9634710060990468,"served":0.5477090486563793,"unmet":1.4157619574426676,"backlogOut":0.7078809787213338,"unmetShare":0.7210506053030303,"policyUnmetVolume":0.012903676010370346,"policyUnmetShare":0.006571869902987212,"policyUnmetFreshShare":0.010164463357563621,"directCareTarget":0.029041323878753206,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":45.229095134362076,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":21,"firstCriticalYear":2031,"requiredResourceBillion":3322.7841309288483,"backlogResourceBillion":1174.4262436503768}},{"year":2051,"total":18533499,"children0to21":1495091,"workingAge22to64":9346568,"seniors65plus":7691840,"children0to14":950747,"workingAge15to64":9890912,"workingAge22to59":7854373,"age60to64":1492195,"age15to21":544344,"age15to29":1442982,"age30to44":2928483,"age45to64":5519447,"ages":[55038,60589,61572,62150,62555,62849,62991,63127,63384,63819,64418,65219,66282,67599,69155,70941,72972,75207,77573,80048,82702,84901,86714,88461,90187,98304,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"medium","eligible":6391363.958762887,"gross":63.4378556701031,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":2.291085645069132,"ledger":{"gross":63.4378556701031,"incremental":[61.146770025033966,61.146770025033966],"household":[-61.146770025033966,-61.146770025033966],"central":[61.146770025033966,61.146770025033966],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.291085645069132,"centralOverlap":2.291085645069132,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6114677002503396},"fiscal":{"need":61.146770025033966,"unassignedNeed":61.146770025033966,"cumulativeNeed":1322.812821055698,"budgetShare":0.015572446907001979,"supportEquivalent":1.0191128337505662,"nursingEquivalent":9.18119670045555,"careDisplacement":1.8344031007510186,"careDisplacementUnallocated":0,"supportRemaining":59.38853229974966,"cumulativeCareDisplacement":39.68438463167093,"cumulativeNhiReduction":13.228128210556974,"pathways":{"startYear":2027,"active":true,"requested":1.8344031007510189,"total":1.8344031007510186,"unallocated":0,"remainingToFinance":59.31236692428295,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1839.875779925115,"serviceResourceFactor":0.9993357578329066,"nursingSupportFactor":0.9770470082488611}},"societyFundingNeed":61.146770025033966,"residentPopulation":18533499,"perResident":3299.2566608730476,"employed":7767004.769508395,"perWorker":[7872.631965552943,7872.631965552943],"existingPerWorker":261601.4317787483,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4967854235107168,"existingDemandRatio":2.4406721541570726,"employmentChangePercent":-33.190156431741855,"centralPerWorker":7872.631965552943,"demand":2205.495913972529,"unamplifiedDemand":2031.859568335763,"plannedBudget":2219.308745963279,"paidBenefits":2218.6972782630287,"expenditure":2229.4907034903963,"revenue":1850.6692051524824,"baselineRevenue":1851.8921405529832,"reserve":-2839.6944430620038,"scenarioReserve":-2839.6944430620038,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2839.6944430620038,"healthDelta":173.63634563676578,"workingDemandShare":0.2848562114276864,"demandRatio":0.9937760656258962,"careVolumeRatio":1.2652938516481838,"staffingRatio":0.868,"careLoadRatio":4.2785409920743085,"careUnmetShare":0.7307321035715146,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":98.29202547929893,"multiplier":1.3,"policy":"law","careSystem":{"year":2051,"enabled":true,"attritionRetention":0.5437943429267471,"nursingSupportFactor":0.9770470082488611,"serviceResourceFactor":0.9993357578329066,"retainedCapacity":0.5313126358592335,"initialCapacity":1,"unconstrainedCapacity":0.5437943429267471,"staffCapacity":0.5313126358592335,"resourceCapacity":0.9993357578329066,"availableCapacity":0.5313126358592335,"safeStaffing":0.46117936792581465,"freshDemand":1.2652938516481838,"backlogIn":0.7078809787213338,"totalDemand":1.9731748303695176,"served":0.5313126358592335,"unmet":1.441862194510284,"backlogOut":0.7209310972551422,"unmetShare":0.7307321035715146,"policyUnmetVolume":0.012481707067513614,"policyUnmetShare":0.006325697487827856,"policyUnmetFreshShare":0.009864670606954127,"directCareTarget":0.02818477316272608,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":46.86873641407665,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":22,"firstCriticalYear":2031,"requiredResourceBillion":3439.382101054767,"backlogResourceBillion":1233.8861870822382}},{"year":2052,"total":18282197,"children0to21":1471941,"workingAge22to64":9131857,"seniors65plus":7678399,"children0to14":942892,"workingAge15to64":9660906,"workingAge22to59":7630367,"age60to64":1501490,"age15to21":529049,"age15to29":1371436,"age30to44":2866378,"age45to64":5423092,"ages":[54219,59918,61109,61889,62415,62806,62997,63089,63237,63491,63921,64507,65292,66347,67655,69209,71001,73044,75282,77651,80113,82749,84943,86768,88527,90271,98407,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"medium","eligible":6380195.4577319585,"gross":63.327002061855666,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":2.3170069463973224,"ledger":{"gross":63.327002061855666,"incremental":[61.009995115458345,61.009995115458345],"household":[-61.009995115458345,-61.009995115458345],"central":[61.009995115458345,61.009995115458345],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3170069463973224,"centralOverlap":2.3170069463973224,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6100999511545834},"fiscal":{"need":61.009995115458345,"unassignedNeed":61.009995115458345,"cumulativeNeed":1383.8228161711563,"budgetShare":0.015537613995685415,"supportEquivalent":1.0168332519243057,"nursingEquivalent":9.160659927245998,"careDisplacement":1.83029985346375,"careDisplacementUnallocated":0,"supportRemaining":59.38990004884542,"cumulativeCareDisplacement":41.51468448513468,"cumulativeNhiReduction":13.838228161711557,"pathways":{"startYear":2027,"active":true,"requested":1.8302998534637502,"total":1.83029985346375,"unallocated":0,"remainingToFinance":59.179695261994596,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1895.1114768830753,"serviceResourceFactor":0.9993565472131027,"nursingSupportFactor":0.977098350181885}},"societyFundingNeed":61.009995115458345,"residentPopulation":18282197,"perResident":3337.1260092787725,"employed":7579781.666206528,"perWorker":[8049.0438646093835,8049.0438646093835],"existingPerWorker":275166.15398740873,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5337565163874494,"existingDemandRatio":2.5053445875727602,"employmentChangePercent":-34.80060300865999,"centralPerWorker":8049.043864609383,"demand":2261.7197874346452,"unamplifiedDemand":2085.699369154323,"plannedBudget":2308.08109580181,"paidBenefits":2307.4709958506555,"expenditure":2318.588223834844,"revenue":1906.2287048672638,"baselineRevenue":1907.448904769573,"reserve":-3252.053962029584,"scenarioReserve":-3252.053962029584,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3252.053962029584,"healthDelta":176.02041828032225,"workingDemandShare":0.28131318265631605,"demandRatio":0.9799134837803178,"careVolumeRatio":1.2597568052573922,"staffingRatio":0.868,"careLoadRatio":4.427429192546237,"careUnmetShare":0.7397872032242868,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":100.2024013297624,"multiplier":1.3,"policy":"law","careSystem":{"year":2052,"enabled":true,"attritionRetention":0.5274805126389447,"nursingSupportFactor":0.977098350181885,"serviceResourceFactor":0.9993565472131027,"retainedCapacity":0.5154003386526078,"initialCapacity":1,"unconstrainedCapacity":0.5274805126389447,"staffCapacity":0.5154003386526078,"resourceCapacity":0.9993565472131027,"availableCapacity":0.5154003386526078,"safeStaffing":0.4473674939504636,"freshDemand":1.2597568052573922,"backlogIn":0.7209310972551422,"totalDemand":1.9806879025125343,"served":0.5154003386526078,"unmet":1.4652875638599265,"backlogOut":0.7326437819299634,"unmetShare":0.7397872032242868,"policyUnmetVolume":0.012080173986336873,"policyUnmetShare":0.00609897903198832,"policyUnmetFreshShare":0.00958929051696503,"directCareTarget":0.027397972905614375,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":48.45996613473922,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":23,"firstCriticalYear":2031,"requiredResourceBillion":3556.0522500449783,"backlogResourceBillion":1294.3324626103326}},{"year":2053,"total":18028545,"children0to21":1449972,"workingAge22to64":8887674,"seniors65plus":7690899,"children0to14":935543,"workingAge15to64":9402103,"workingAge22to59":7398633,"age60to64":1489041,"age15to21":514429,"age15to29":1301664,"age30to44":2807895,"age45to64":5292544,"ages":[53205,59061,60447,61433,62161,62672,62957,63099,63202,63347,63596,64014,64583,65358,66408,67710,69272,71075,73124,75365,77719,80164,82795,84999,86838,88614,90384,98545,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"medium","eligible":6390582.055670103,"gross":63.43009484536083,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":2.3346890172960753,"ledger":{"gross":63.43009484536083,"incremental":[61.09540582806475,61.09540582806475],"household":[-61.09540582806475,-61.09540582806475],"central":[61.09540582806475,61.09540582806475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3346890172960753,"centralOverlap":2.3346890172960753,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6109540582806474},"fiscal":{"need":61.09540582806475,"unassignedNeed":61.09540582806475,"cumulativeNeed":1444.918221999221,"budgetShare":0.015559365819809696,"supportEquivalent":1.018256763801079,"nursingEquivalent":9.173484358568281,"careDisplacement":1.8328621748419422,"careDisplacementUnallocated":0,"supportRemaining":59.38904594171935,"cumulativeCareDisplacement":43.34754665997662,"cumulativeNhiReduction":14.449182219992204,"pathways":{"startYear":2027,"active":true,"requested":1.8328621748419425,"total":1.8328621748419422,"unallocated":0,"remainingToFinance":59.26254365322281,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1951.9997189723847,"serviceResourceFactor":0.9993744139939806,"nursingSupportFactor":0.9770662891035793}},"societyFundingNeed":61.09540582806475,"residentPopulation":18028545,"perResident":3388.815116697701,"employed":7390632.444237236,"perWorker":[8266.600495834862,8266.600495834862],"existingPerWorker":289554.8164066338,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.573010105840572,"existingDemandRatio":2.5705624270510805,"employmentChangePercent":-36.427617579377966,"centralPerWorker":8266.600495834862,"demand":2317.035482814262,"unamplifiedDemand":2139.9932205200244,"plannedBudget":2400.4043396338825,"paidBenefits":2399.793385575602,"expenditure":2411.244130399316,"revenue":1963.4504637960988,"baselineRevenue":1964.67237191266,"reserve":-3699.8476286328014,"scenarioReserve":-3699.8476286328014,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3699.8476286328014,"healthDelta":177.04226229423784,"workingDemandShare":0.2757676373249066,"demandRatio":0.9652688276541209,"careVolumeRatio":1.2529777972172969,"staffingRatio":0.868,"careLoadRatio":4.575879459381153,"careUnmetShare":0.7482290032013427,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":102.8488556173415,"multiplier":1.3,"policy":"law","careSystem":{"year":2053,"enabled":true,"attritionRetention":0.5116560972597763,"nursingSupportFactor":0.9770662891035793,"serviceResourceFactor":0.9993744139939806,"retainedCapacity":0.49992192424682974,"initialCapacity":1,"unconstrainedCapacity":0.5116560972597763,"staffCapacity":0.49992192424682974,"resourceCapacity":0.9993744139939806,"availableCapacity":0.49992192424682974,"safeStaffing":0.4339322302462482,"freshDemand":1.2529777972172969,"backlogIn":0.7326437819299634,"totalDemand":1.9856215791472602,"served":0.49992192424682974,"unmet":1.4856996549004304,"backlogOut":0.7428498274502152,"unmetShare":0.7482290032013427,"policyUnmetVolume":0.011734173012946603,"policyUnmetShare":0.005909571660671581,"policyUnmetFreshShare":0.00936502868527016,"directCareTarget":0.0267572248150576,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":50.00780757531702,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":24,"firstCriticalYear":2031,"requiredResourceBillion":3671.8572863330683,"backlogResourceBillion":1354.8218035188065}},{"year":2054,"total":17772611,"children0to21":1429353,"workingAge22to64":8669432,"seniors65plus":7673826,"children0to14":928191,"workingAge15to64":9170594,"workingAge22to59":7168299,"age60to64":1501133,"age15to21":501162,"age15to29":1229104,"age30to44":2754907,"age45to64":5186583,"ages":[51952,57996,59600,60780,61712,62423,62828,63061,63215,63315,63454,63691,64092,64652,65420,66466,67776,69349,71157,73209,75435,77770,80213,82855,85072,86930,88732,90532,98712,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"medium","eligible":6376395.624742269,"gross":63.28928659793815,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":2.3474658877037684,"ledger":{"gross":63.28928659793815,"incremental":[60.94182071023438,60.94182071023438],"household":[-60.94182071023438,-60.94182071023438],"central":[60.94182071023438,60.94182071023438],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3474658877037684,"centralOverlap":2.3474658877037684,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6094182071023437},"fiscal":{"need":60.94182071023438,"unassignedNeed":60.94182071023438,"cumulativeNeed":1505.8600427094555,"budgetShare":0.015520251798052866,"supportEquivalent":1.0156970118372397,"nursingEquivalent":9.150423530065222,"careDisplacement":1.8282546213070312,"careDisplacementUnallocated":0,"supportRemaining":59.390581792897656,"cumulativeCareDisplacement":45.175801281283654,"cumulativeNhiReduction":15.058600427094548,"pathways":{"startYear":2027,"active":true,"requested":1.8282546213070314,"total":1.8282546213070312,"unallocated":0,"remainingToFinance":59.11356608892735,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2010.5994394874094,"serviceResourceFactor":0.9993941617745477,"nursingSupportFactor":0.9771239411748369}},"societyFundingNeed":60.94182071023438,"residentPopulation":17772611,"perResident":3428.9739819452743,"employed":7208227.191861928,"perWorker":[8454.481121105277,8454.481121105277],"existingPerWorker":304453.77328249515,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6128153586035119,"existingDemandRatio":2.636122483170989,"employmentChangePercent":-37.99662220070438,"centralPerWorker":8454.481121105277,"demand":2373.505321368053,"unamplifiedDemand":2194.571967239848,"plannedBudget":2496.4205132192383,"paidBenefits":2495.811095012136,"expenditure":2507.6053621805613,"revenue":2022.393706655835,"baselineRevenue":2023.61254307004,"reserve":-4185.059284157528,"scenarioReserve":-4185.059284157528,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4185.059284157528,"healthDelta":178.93335412820488,"workingDemandShare":0.2717817062572083,"demandRatio":0.9507634265940713,"careVolumeRatio":1.2461309303258559,"staffingRatio":0.868,"careLoadRatio":4.72510337035131,"careUnmetShare":0.7561802055066495,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":105.00317667870283,"multiplier":1.3,"policy":"law","careSystem":{"year":2054,"enabled":true,"attritionRetention":0.496306414341983,"nursingSupportFactor":0.9771239411748369,"serviceResourceFactor":0.9993941617745477,"retainedCapacity":0.4849528796121901,"initialCapacity":1,"unconstrainedCapacity":0.496306414341983,"staffCapacity":0.4849528796121901,"resourceCapacity":0.9993941617745477,"availableCapacity":0.4849528796121901,"safeStaffing":0.420939099503381,"freshDemand":1.2461309303258559,"backlogIn":0.7428498274502152,"totalDemand":1.988980757776071,"served":0.4849528796121901,"unmet":1.504027878163881,"backlogOut":0.7520139390819405,"unmetShare":0.7561802055066495,"policyUnmetVolume":0.011353534729792947,"policyUnmetShare":0.005708217480438382,"policyUnmetFreshShare":0.00911102874785723,"directCareTarget":0.026031510708163515,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":51.504712038780994,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":25,"firstCriticalYear":2031,"requiredResourceBillion":3788.411231752101,"backlogResourceBillion":1414.905910384048}},{"year":2055,"total":17514522,"children0to21":1409719,"workingAge22to64":8427728,"seniors65plus":7677075,"children0to14":920397,"workingAge15to64":8917050,"workingAge22to59":6933936,"age60to64":1493792,"age15to21":489322,"age15to29":1181078,"age30to44":2701870,"age45to64":5034102,"ages":[50534,56676,58544,59940,61066,61982,62583,62934,63180,63331,63425,63553,63770,64163,64716,65481,66533,67854,69434,71246,73283,75491,77823,80277,82931,85167,87053,88882,90711,98912,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"medium","eligible":6379095.309278351,"gross":63.3160824742268,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":2.3507965282521703,"ledger":{"gross":63.3160824742268,"incremental":[60.965285945974635,60.965285945974635],"household":[-60.965285945974635,-60.965285945974635],"central":[60.965285945974635,60.965285945974635],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3507965282521703,"centralOverlap":2.3507965282521703,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6096528594597463},"fiscal":{"need":60.965285945974635,"unassignedNeed":60.965285945974635,"cumulativeNeed":1566.82532865543,"budgetShare":0.015526227765999755,"supportEquivalent":1.0160880990995773,"nursingEquivalent":9.15394683873493,"careDisplacement":1.828958578379239,"careDisplacementUnallocated":0,"supportRemaining":59.39034714054026,"cumulativeCareDisplacement":47.00475985966289,"cumulativeNhiReduction":15.668253286554295,"pathways":{"startYear":2027,"active":true,"requested":1.828958578379239,"total":1.828958578379239,"unallocated":0,"remainingToFinance":59.1363273675954,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2070.953518459743,"serviceResourceFactor":0.9994115810685805,"nursingSupportFactor":0.9771151329031627}},"societyFundingNeed":60.965285945974635,"residentPopulation":17514522,"perResident":3480.84212323777,"employed":7015073.61145738,"perWorker":[8690.612432976182,8690.612432976182],"existingPerWorker":320663.4149963759,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6572227416617484,"existingDemandRatio":2.7020750278689287,"employmentChangePercent":-39.65808126689904,"centralPerWorker":8690.612432976182,"demand":2429.395788372905,"unamplifiedDemand":2249.477460700883,"plannedBudget":2596.277333748008,"paidBenefits":2595.667680888548,"expenditure":2607.8157760720264,"revenue":2083.1016136432213,"baselineRevenue":2084.320919362141,"reserve":-4709.773446586333,"scenarioReserve":-4709.773446586333,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4709.773446586333,"healthDelta":179.91832767202186,"workingDemandShare":0.26660758748828733,"demandRatio":0.9357227584257374,"careVolumeRatio":1.2383246431067196,"staffingRatio":0.868,"careLoadRatio":4.874609996859363,"careUnmetShare":0.7636582755418059,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":107.82020966979475,"multiplier":1.3,"policy":"law","careSystem":{"year":2055,"enabled":true,"attritionRetention":0.48141722191172354,"nursingSupportFactor":0.9771151329031627,"serviceResourceFactor":0.9994115810685805,"retainedCapacity":0.47040005277014507,"initialCapacity":1,"unconstrainedCapacity":0.48141722191172354,"staffCapacity":0.47040005277014507,"resourceCapacity":0.9994115810685805,"availableCapacity":0.47040005277014507,"safeStaffing":0.4083072458044859,"freshDemand":1.2383246431067196,"backlogIn":0.7520139390819405,"totalDemand":1.99033858218866,"served":0.47040005277014507,"unmet":1.519938529418515,"backlogOut":0.7599692647092575,"unmetShare":0.7636582755418059,"policyUnmetVolume":0.011017169141578464,"policyUnmetShare":0.005535324110264457,"policyUnmetFreshShare":0.008896834285667201,"directCareTarget":0.02541952653047772,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":52.95999472298549,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":26,"firstCriticalYear":2031,"requiredResourceBillion":3904.7274040144566,"backlogResourceBillion":1475.3316156415517}},{"year":2056,"total":17254411,"children0to21":1390821,"workingAge22to64":8199059,"seniors65plus":7664531,"children0to14":911748,"workingAge15to64":8678132,"workingAge22to59":6699537,"age60to64":1499522,"age15to21":479073,"age15to29":1148381,"age30to44":2602392,"age45to64":4927359,"ages":[48998,55181,57235,58892,60234,61341,62146,62693,63055,63298,63443,63526,63635,63843,64228,64778,65551,66614,67942,69524,71323,73341,75545,77890,80358,83030,85291,87208,89065,90921,99142,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"medium","eligible":6368672.150515464,"gross":63.21262680412371,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":2.3409883868633665,"ledger":{"gross":63.21262680412371,"incremental":[60.87163841726034,60.87163841726034],"household":[-60.87163841726034,-60.87163841726034],"central":[60.87163841726034,60.87163841726034],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3409883868633665,"centralOverlap":2.3409883868633665,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6087163841726033},"fiscal":{"need":60.87163841726034,"unassignedNeed":60.87163841726034,"cumulativeNeed":1627.6969670726903,"budgetShare":0.015502378245112908,"supportEquivalent":1.014527306954339,"nursingEquivalent":9.13988564823729,"careDisplacement":1.82614915251781,"careDisplacementUnallocated":0,"supportRemaining":59.3912836158274,"cumulativeCareDisplacement":48.8309090121807,"cumulativeNhiReduction":16.2769696707269,"pathways":{"startYear":2027,"active":true,"requested":1.8261491525178102,"total":1.82614915251781,"unallocated":0,"remainingToFinance":59.045489264742535,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2133.1205761356778,"serviceResourceFactor":0.999429597016374,"nursingSupportFactor":0.9771502858794068}},"societyFundingNeed":60.87163841726034,"residentPopulation":17254411,"perResident":3527.888516000943,"employed":6831621.840298461,"perWorker":[8910.276335582557,8910.276335582557],"existingPerWorker":337309.2334032905,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.7017246848708012,"existingDemandRatio":2.768010961984685,"employmentChangePercent":-41.236087782559125,"centralPerWorker":8910.27633558256,"demand":2485.5184213794155,"unamplifiedDemand":2304.3691258522504,"plannedBudget":2700.128427097928,"paidBenefits":2699.5197107137556,"expenditure":2712.0322487527383,"revenue":2145.6331141746605,"baselineRevenue":2146.8505469430056,"reserve":-5276.172581164412,"scenarioReserve":-5276.172581164412,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5276.172581164412,"healthDelta":181.14929552716512,"workingDemandShare":0.26203743936520063,"demandRatio":0.920518593276997,"careVolumeRatio":1.2300308470164523,"staffingRatio":0.868,"careLoadRatio":5.024335775666275,"careUnmetShare":0.770701285869749,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":65,"dependency":110.44379605025405,"multiplier":1.3,"policy":"law","careSystem":{"year":2056,"enabled":true,"attritionRetention":0.4669747052543718,"nursingSupportFactor":0.9771502858794068,"serviceResourceFactor":0.999429597016374,"retainedCapacity":0.4563044667377611,"initialCapacity":1,"unconstrainedCapacity":0.4669747052543718,"staffCapacity":0.4563044667377611,"resourceCapacity":0.999429597016374,"availableCapacity":0.4563044667377611,"safeStaffing":0.3960722771283766,"freshDemand":1.2300308470164523,"backlogIn":0.7599692647092575,"totalDemand":1.9900001117257098,"served":0.4563044667377611,"unmet":1.5336956449879486,"backlogOut":0.7668478224939743,"unmetShare":0.770701285869749,"policyUnmetVolume":0.010670238516610697,"policyUnmetShare":0.005361928601781617,"policyUnmetFreshShare":0.008674773110359222,"directCareTarget":0.024785066029597777,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":54.36955332622389,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":27,"firstCriticalYear":2031,"requiredResourceBillion":4021.185280221829,"backlogResourceBillion":1535.6668588424138}}],"firstBelowMonth":2038,"firstDepleted":2039}},"comparison":{"threshold":85,"fromYear":2026,"toYear":2056,"roles":[{"role":"student","name":"小禾","job":"學生","label":"學生","age":16,"series":{"current":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":21.77673784236963,"fatigue":21.77673784236963,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":23.02019061569846,"fatigue":23.02019061569846,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":24.394622763263353,"fatigue":24.394622763263353,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":25.951890813079213,"fatigue":25.951890813079213,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":22.66300873482683,"fatigue":22.66300873482683,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":35,"fatigue":35,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":25.658679072627923,"fatigue":25.658679072627923,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":27.90228151000797,"fatigue":27.90228151000797,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":29.96714673283399,"fatigue":29.96714673283399,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":31.993000356020364,"fatigue":31.993000356020364,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":34.13072732226703,"fatigue":34.13072732226703,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":39.101789679759634,"fatigue":39.101789679759634,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":54.10178967975964,"fatigue":54.10178967975964,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":69.10178967975963,"fatigue":69.10178967975963,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":84.10178967975963,"fatigue":84.10178967975963,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":99.10178967975965,"fatigue":99.10178967975965,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":114.10178967975963,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2037,"law":2036},"advanceYears":1},{"role":"worker","name":"阿哲","job":"上班族","label":"主要支付者","age":30,"series":{"current":[{"year":2026,"age":30,"index":35,"fatigue":35,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":35.66605419538006,"fatigue":35.66605419538006,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":36.44952921691465,"fatigue":36.44952921691465,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":37.22884554706134,"fatigue":37.22884554706134,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":38.021605719089976,"fatigue":38.021605719089976,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":38.86843406993978,"fatigue":38.86843406993978,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":39.66026528594695,"fatigue":39.66026528594695,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":125,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":30,"index":39.39261968179582,"fatigue":39.39261968179582,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":40.12219992605336,"fatigue":40.12219992605336,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":40.97624331984051,"fatigue":40.97624331984051,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":41.81066797763107,"fatigue":41.81066797763107,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":42.64561232811228,"fatigue":42.64561232811228,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":43.53404612046391,"fatigue":43.53404612046391,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":54.10178967975964,"fatigue":54.10178967975964,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":69.10178967975963,"fatigue":69.10178967975963,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":84.10178967975963,"fatigue":84.10178967975963,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":99.10178967975963,"fatigue":99.10178967975963,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":114.10178967975963,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":129.10178967975963,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2036,"law":2035},"advanceYears":1},{"role":"family","name":"宜安","job":"照顧者","label":"照顧者","age":42,"series":{"current":[{"year":2026,"age":42,"index":45,"fatigue":45,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":45.85635539406008,"fatigue":45.85635539406008,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":46.86368042174741,"fatigue":46.86368042174741,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":47.86565856050744,"fatigue":47.86565856050744,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":48.88492163882997,"fatigue":48.88492163882997,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":49.97370094706544,"fatigue":49.97370094706544,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":50.991769653360365,"fatigue":50.991769653360365,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":60,"fatigue":60,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":75,"fatigue":75,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":89.99999999999999,"fatigue":89.99999999999999,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":105,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":42,"index":49.39261968179582,"fatigue":49.39261968179582,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":50.31250112473338,"fatigue":50.31250112473338,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":51.390394524673276,"fatigue":51.390394524673276,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":52.447480991077164,"fatigue":52.447480991077164,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":53.508928247852275,"fatigue":53.508928247852275,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":54.63931299758957,"fatigue":54.63931299758957,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":64.10178967975963,"fatigue":64.10178967975963,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":79.10178967975963,"fatigue":79.10178967975963,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":94.10178967975963,"fatigue":94.10178967975963,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":109.10178967975963,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":124.10178967975965,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":139.10178967975963,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":2035,"law":2034},"advanceYears":1},{"role":"senior","name":"阿春","job":"退休者","label":"長輩","age":68,"series":{"current":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":16.77673784236963,"fatigue":16.77673784236963,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":18.020190615698457,"fatigue":18.020190615698457,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":19.39462276326335,"fatigue":19.39462276326335,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":20.951890813079217,"fatigue":20.951890813079217,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":22.51016946175417,"fatigue":22.51016946175417,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":37.510169461754174,"fatigue":37.510169461754174,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":52.510169461754174,"fatigue":52.510169461754174,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":67.51016946175417,"fatigue":67.51016946175417,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":82.51016946175417,"fatigue":82.51016946175417,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":97.51016946175419,"fatigue":97.51016946175419,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":112.51016946175419,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":20.658679072627915,"fatigue":20.658679072627915,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":22.902281510007967,"fatigue":22.902281510007967,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":24.96714673283399,"fatigue":24.96714673283399,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":26.993000356020364,"fatigue":26.993000356020364,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":29.130727322267024,"fatigue":29.130727322267024,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":44.13072732226703,"fatigue":44.13072732226703,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":59.13072732226703,"fatigue":59.13072732226703,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":74.13072732226703,"fatigue":74.13072732226703,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":89.13072732226703,"fatigue":89.13072732226703,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":104.13072732226702,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":2037,"law":2035},"advanceYears":2},{"role":"chronic","name":"小雨","job":"慢性病青年","label":"慢性病青年","age":24,"series":{"current":[{"year":2026,"age":24,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":50.95150599340009,"fatigue":50.95150599340009,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":52.07075602416379,"fatigue":52.07075602416379,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":53.18406506723049,"fatigue":53.18406506723049,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":54.31657959869997,"fatigue":54.31657959869997,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":55.52633438562826,"fatigue":55.52633438562826,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":56.65752183706707,"fatigue":56.65752183706707,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":65,"fatigue":65,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":125,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":140,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":24,"index":54.392619681795814,"fatigue":54.392619681795814,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":55.40765172407339,"fatigue":55.40765172407339,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":56.59747012708966,"fatigue":56.59747012708966,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":57.76588749780023,"fatigue":57.76588749780023,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":58.94058620772227,"fatigue":58.94058620772227,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":60.1919464361524,"fatigue":60.1919464361524,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":69.10178967975963,"fatigue":69.10178967975963,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":84.10178967975963,"fatigue":84.10178967975963,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":99.10178967975963,"fatigue":99.10178967975963,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":114.10178967975963,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":129.10178967975963,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":144.10178967975963,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2035,"law":2034},"advanceYears":1},{"role":"medic","name":"珮珮","job":"護理師","label":"醫護","age":34,"series":{"current":[{"year":2026,"age":34,"index":82.19143695052131,"fatigue":82.19143695052131,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":83.3825625179592,"fatigue":83.3825625179592,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":84.08764590690792,"fatigue":84.08764590690792,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":84.56572790728126,"fatigue":84.56572790728126,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":84.9317263014756,"fatigue":84.9317263014756,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":85.24099800790775,"fatigue":85.24099800790775,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":85.46092307544771,"fatigue":85.46092307544771,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":86.07868538130289,"fatigue":86.07868538130289,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":86.76771045974785,"fatigue":86.76771045974785,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":87.43971056658467,"fatigue":87.43971056658467,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":88.08689888308643,"fatigue":88.08689888308643,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":88.63042562022822,"fatigue":88.63042562022822,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":89.11921797032547,"fatigue":89.11921797032547,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":89.53388325701756,"fatigue":89.53388325701756,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":89.99093152451849,"fatigue":89.99093152451849,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":93.69049924483832,"fatigue":93.69049924483832,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":97.24936198362515,"fatigue":97.24936198362515,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":100.56936378111251,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":102.4092425901735,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":104.41957780009817,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":106.37915422292548,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":108.42557473832859,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":110.55739960771349,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":112.64156752991794,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":114.96007560013723,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":117.17802116996468,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}],"law":[{"year":2026,"age":34,"index":82.19143695052131,"fatigue":82.19143695052131,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":83.66350593440205,"fatigue":83.66350593440205,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":84.45785621992343,"fatigue":84.45785621992343,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":84.97643789446208,"fatigue":84.97643789446208,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":85.36166908800702,"fatigue":85.36166908800702,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":85.68046567060868,"fatigue":85.68046567060868,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":86.32861035263528,"fatigue":86.32861035263528,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":87.05172979105978,"fatigue":87.05172979105978,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":87.75006516180474,"fatigue":87.75006516180474,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":88.39130396827403,"fatigue":88.39130396827403,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":88.99147866612782,"fatigue":88.99147866612782,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":89.4886348048194,"fatigue":89.4886348048194,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":89.93286479038498,"fatigue":89.93286479038498,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":90.30828530080703,"fatigue":90.30828530080703,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":90.8903376574702,"fatigue":90.8903376574702,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":94.31944089701138,"fatigue":94.31944089701138,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":97.62126874699828,"fatigue":97.62126874699828,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":101.51507405608831,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":103.44591603011808,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":105.3805455978814,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":107.20076274633253,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":109.18286586352168,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":111.08841699850115,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":113.09106806145486,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":115.20041935266308,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":117.24287062839815,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":119.54323084946851,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":121.73131484468999,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}]},"firstOverload":{"current":2031,"law":2030},"advanceYears":1}]}},{"id":"population-work","settings":{"year":2026,"policy":"law","health":1,"commonHealth":false,"careCrowding":3,"crowdingNhiWeight":1,"crowdingMedicalWeight":1,"crowdingNursingWeight":1,"nursingCapacityResponse":25,"careFeedback":true,"careAttrition":3,"backlogCarry":50,"nurseStaffing":86.8,"annualSalary":760632,"salaryGrowth":3.2,"workerBasePressure":35,"medicBasePressure":64,"coverage":83.09278350515464,"existingAid":true,"aidOverlap":100,"knownAid":false,"centralAid":20,"localAid":30,"costGrowth":3,"retirement":70,"population":"low","chart":"pressure","pressureRole":"worker","role":"worker","motion":true},"policies":{"current":{"annual":[{"year":2026,"total":23188296,"children0to21":3952826,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2574628,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[87126,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.22,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23188296,"perResident":0,"employed":12147916.74330992,"perWorker":[0,0],"existingPerWorker":68530.26881818834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":0.956998617046069,"existingDemandRatio":1,"employmentChangePercent":4.493358944097703,"centralPerWorker":0,"demand":832.5,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":0,"workingDemandShare":0.46600644453091156,"demandRatio":1,"careVolumeRatio":1,"staffingRatio":0.868,"careLoadRatio":1.1520737327188941,"careUnmetShare":0,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":61.27794377002343,"multiplier":1,"policy":"current","careSystem":{"year":2026,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1,"backlogIn":0,"totalDemand":1,"served":1,"unmet":0,"backlogOut":0,"unmetShare":0,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":68.752,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":832.5,"backlogResourceBillion":0}},{"year":2027,"total":23065968,"children0to21":3827040,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2421563,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[77897,94273,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.8000000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":23065968,"perResident":0,"employed":12060578.314653551,"perWorker":[0,0],"existingPerWorker":71968.78374080424,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":0.9639288614554578,"existingDemandRatio":1.042624807827429,"employmentChangePercent":3.7420954996697287,"centralPerWorker":0,"demand":867.9851525163347,"unamplifiedDemand":867.9851525163347,"plannedBudget":865.8000000000001,"paidBenefits":865.8000000000001,"expenditure":871.1096500000001,"revenue":911.00822,"baselineRevenue":911.00822,"reserve":249.35609068099998,"scenarioReserve":249.35609068099998,"baselineReserve":249.35609068099998,"months":3.4560788729175322,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4565007123884069,"demandRatio":1.0025238536802201,"careVolumeRatio":1.0122570949780865,"staffingRatio":0.868,"careLoadRatio":1.166194809882588,"careUnmetShare":0.012108677764665916,"medicalPressure":0.007211010514914637,"pressure":0.007211010514914637,"expressionLevel":0,"retirement":70,"dependency":62.49377068776256,"multiplier":1,"policy":"current","careSystem":{"year":2027,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0122570949780865,"backlogIn":0,"totalDemand":1.0122570949780865,"served":1,"unmet":0.012257094978086469,"backlogOut":0.0061285474890432345,"unmetShare":0.012108677764665916,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":69.35241277663293,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":867.9851525163347,"backlogResourceBillion":0}},{"year":2028,"total":22940154,"children0to21":3701416,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2306202,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[75808,84153,94606,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.4320000000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22940154,"perResident":0,"employed":11941659.243731122,"perWorker":[0,0],"existingPerWorker":75805.33239388569,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":0.9735279902113526,"existingDemandRatio":1.0873771150817482,"employmentChangePercent":2.719183223781818,"centralPerWorker":0,"demand":905.2414483055554,"unamplifiedDemand":905.2414483055554,"plannedBudget":900.4320000000001,"paidBenefits":900.4320000000001,"expenditure":905.9009395000002,"revenue":938.3384666000001,"baselineRevenue":938.3384666000001,"reserve":281.7936177809999,"scenarioReserve":281.7936177809999,"baselineReserve":281.7936177809999,"months":3.7554456231808713,"shortfall":0,"healthDelta":0,"workingDemandShare":0.44687679975440436,"demandRatio":1.0053412676421487,"careVolumeRatio":1.0249572203617197,"staffingRatio":0.868,"careLoadRatio":1.1878868293211555,"careUnmetShare":0.030148576209677917,"medicalPressure":0.015260764691853447,"pressure":0.015260764691853447,"expressionLevel":0,"retirement":70,"dependency":63.77209873320919,"multiplier":1,"policy":"current","careSystem":{"year":2028,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0249572203617197,"backlogIn":0.0061285474890432345,"totalDemand":1.031085767850763,"served":1,"unmet":0.031085767850763002,"backlogOut":0.015542883925381501,"unmetShare":0.030148576209677917,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":70.15411701558871,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":910.654176851468,"backlogResourceBillion":5.412728545912368}},{"year":2029,"total":22812786,"children0to21":3576282,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2173077,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[73549,81794,84504,94741,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.44928,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22812786,"perResident":0,"employed":11823382.01417113,"perWorker":[0,0],"existingPerWorker":79832.04475356881,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":0.9832668444108784,"existingDemandRatio":1.133795510022643,"employmentChangePercent":1.7017919076837362,"centralPerWorker":0,"demand":943.8847620938502,"unamplifiedDemand":943.8847620938502,"plannedBudget":936.44928,"paidBenefits":936.44928,"expenditure":942.0822876850001,"revenue":966.488620598,"baselineRevenue":966.488620598,"reserve":306.1999506939999,"scenarioReserve":306.1999506939999,"baselineReserve":306.1999506939999,"months":3.9237569901575435,"shortfall":0,"healthDelta":0,"workingDemandShare":0.43785368792473134,"demandRatio":1.0079400798875622,"careVolumeRatio":1.0375835044092832,"staffingRatio":0.868,"careLoadRatio":1.2132792492334847,"careUnmetShare":0.05044635565411551,"medicalPressure":0.022685942535891943,"pressure":0.022685942535891943,"expressionLevel":0,"retirement":70,"dependency":64.97638471757482,"multiplier":1,"policy":"current","careSystem":{"year":2029,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0375835044092832,"backlogIn":0.015542883925381501,"totalDemand":1.0531263883346647,"served":1,"unmet":0.053126388334664654,"backlogOut":0.026563194167332327,"unmetShare":0.05044635565411551,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":70.99617452186914,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":958.0240494223561,"backlogResourceBillion":14.139287328506017}},{"year":2030,"total":22681943,"children0to21":3456594,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2036602,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[71408,79520,82217,84711,94896,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.9072512000001,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22681943,"perResident":0,"employed":11702298.499339186,"perWorker":[0,0],"existingPerWorker":84082.08818142179,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":0.9934406923558531,"existingDemandRatio":1.1819263595756844,"employmentChangePercent":0.6602616235290348,"centralPerWorker":0,"demand":983.9536943467573,"unamplifiedDemand":983.9536943467573,"plannedBudget":973.9072512000001,"paidBenefits":973.9072512000001,"expenditure":979.7092491155502,"revenue":995.4832792159402,"baselineRevenue":995.4832792159402,"reserve":321.97398079439,"scenarioReserve":321.97398079439,"baselineReserve":321.97398079439,"months":3.9672030008730665,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4293520389745362,"demandRatio":1.0103156056538016,"careVolumeRatio":1.0501262620731366,"staffingRatio":0.868,"careLoadRatio":1.2404256408300334,"careUnmetShare":0.07122708947875223,"medicalPressure":0.0294731590108618,"pressure":0.0294731590108618,"expressionLevel":0,"retirement":70,"dependency":66.16094722966473,"multiplier":1,"policy":"current","careSystem":{"year":2030,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0501262620731366,"backlogIn":0.026563194167332327,"totalDemand":1.076689456240469,"served":1,"unmet":0.07668945624046897,"backlogOut":0.038344728120234484,"unmetShare":0.07122708947875223,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":71.82434917735893,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1008.8430376367705,"backlogResourceBillion":24.889343290013397}},{"year":2031,"total":22544319,"children0to21":3338376,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1903336,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[68967,77237,79948,82431,84884,95049,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.8635412480002,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22544319,"perResident":0,"employed":11572505.069426673,"perWorker":[0,0],"existingPerWorker":88636.10420638228,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0045827980712507,"existingDemandRatio":1.2321222405556633,"employmentChangePercent":-0.45618918421155286,"centralPerWorker":0,"demand":1025.7417652625898,"unamplifiedDemand":1025.7417652625898,"plannedBudget":1012.8635412480002,"paidBenefits":1012.8635412480002,"expenditure":1018.8395991010167,"revenue":1025.3477775924184,"baselineRevenue":1025.3477775924184,"reserve":328.48215928579174,"scenarioReserve":328.48215928579174,"baselineReserve":328.48215928579174,"months":3.8917245521273554,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42068047876255815,"demandRatio":1.0127146683537662,"careVolumeRatio":1.0628394681384132,"staffingRatio":0.868,"careLoadRatio":1.2686453873947554,"careUnmetShare":0.0918867130516659,"medicalPressure":0.036327623867903495,"pressure":0.036327623867903495,"expressionLevel":0,"retirement":70,"dependency":67.40670163860803,"multiplier":1,"policy":"current","careSystem":{"year":2031,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0628394681384132,"backlogIn":0.038344728120234484,"totalDemand":1.1011841962586477,"served":1,"unmet":0.10118419625864772,"backlogOut":0.05059209812932385,"unmetShare":0.0918867130516659,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":72.6411924946496,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1062.7480962181517,"backlogResourceBillion":37.006330955561786}},{"year":2032,"total":22398368,"children0to21":3243025,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1779586,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[66119,74594,77647,80152,82597,85039,95112,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1053.3780828979202,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22398368,"perResident":0,"employed":11442555.950825093,"perWorker":[0,0],"existingPerWorker":93339.21134634371,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0159914946712665,"existingDemandRatio":1.2829299077915033,"employmentChangePercent":-1.5739791873396247,"centralPerWorker":0,"demand":1068.0391482364264,"unamplifiedDemand":1068.0391482364264,"plannedBudget":1053.3780828979202,"paidBenefits":1053.3780828979202,"expenditure":1059.5334224865271,"revenue":1056.108210920191,"baselineRevenue":1056.108210920191,"reserve":325.0569477194555,"scenarioReserve":325.0569477194555,"baselineReserve":325.0569477194555,"months":3.703023098698238,"shortfall":0,"healthDelta":0,"workingDemandShare":0.41320407122659814,"demandRatio":1.0139181416212615,"careVolumeRatio":1.0744336002039963,"staffingRatio":0.868,"careLoadRatio":1.2961125556835484,"careUnmetShare":0.11113141550325517,"medicalPressure":0.03976611891788995,"pressure":0.03976611891788995,"expressionLevel":0,"retirement":70,"dependency":68.65969177906321,"multiplier":1,"policy":"current","careSystem":{"year":2032,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0744336002039963,"backlogIn":0.05059209812932385,"totalDemand":1.12502569833332,"served":1,"unmet":0.12502569833332,"backlogOut":0.06251284916666,"unmetShare":0.11113141550325517,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":73.31399113984999,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1118.3301493585782,"backlogResourceBillion":50.291001122151776}},{"year":2033,"total":22244833,"children0to21":3113710,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1666900,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[63503,71555,75008,77855,80322,82757,85117,95138,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.513206213837,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22244833,"perResident":0,"employed":11299299.961896736,"perWorker":[0,0],"existingPerWorker":98412.00687424991,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0288725463118762,"existingDemandRatio":1.3357198624917637,"employmentChangePercent":-2.8062315799341264,"centralPerWorker":0,"demand":1111.9867855243933,"unamplifiedDemand":1111.9867855243933,"plannedBudget":1095.513206213837,"paidBenefits":1095.513206213837,"expenditure":1101.8532059901022,"revenue":1087.7914572477966,"baselineRevenue":1087.7914572477966,"reserve":310.99519897714987,"scenarioReserve":310.99519897714987,"baselineReserve":310.99519897714987,"months":3.4065699678999097,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4053648715011687,"demandRatio":1.0150373169553017,"careVolumeRatio":1.0860624817247646,"staffingRatio":0.868,"careLoadRatio":1.3232434687689223,"careUnmetShare":0.1293561918799991,"medicalPressure":0.04296376272943357,"pressure":0.04296376272943357,"expressionLevel":0,"retirement":70,"dependency":69.68776987099132,"multiplier":1,"policy":"current","careSystem":{"year":2033,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0860624817247646,"backlogIn":0.06251284916666,"totalDemand":1.1485753308914246,"served":1,"unmet":0.1485753308914246,"backlogOut":0.0742876654457123,"unmetShare":0.1293561918799991,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":73.94567292689881,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1175.9918159609588,"backlogResourceBillion":64.00503043656558}},{"year":2034,"total":22083671,"children0to21":2945681,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1556366,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[61032,68763,71973,75225,78029,80486,82838,85158,95182,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1139.3337344623908,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":22083671,"perResident":0,"employed":11153983.988085158,"perWorker":[0,0],"existingPerWorker":103727.75329063639,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0422768703771625,"existingDemandRatio":1.3897630021907577,"employmentChangePercent":-4.05620345022758,"centralPerWorker":0,"demand":1156.9776993238058,"unamplifiedDemand":1156.9776993238058,"plannedBudget":1139.3337344623908,"paidBenefits":1139.3337344623908,"expenditure":1145.8639342319439,"revenue":1120.4252009652307,"baselineRevenue":1120.4252009652307,"reserve":285.5564657104366,"scenarioReserve":285.5564657104366,"baselineReserve":285.5564657104366,"months":3.0076153148771296,"shortfall":0,"healthDelta":0,"workingDemandShare":0.39814785639420036,"demandRatio":1.0154862129749371,"careVolumeRatio":1.0970917474372424,"staffingRatio":0.868,"careLoadRatio":1.349515452630132,"careUnmetShare":0.1463056384618901,"medicalPressure":0.04424632278553466,"pressure":0.04424632278553466,"expressionLevel":0,"retirement":70,"dependency":70.21020394698711,"multiplier":1,"policy":"current","careSystem":{"year":2034,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.0970917474372424,"backlogIn":0.0742876654457123,"totalDemand":1.1713794128829547,"served":1,"unmet":0.17137941288295466,"backlogOut":0.08568970644147733,"unmetShare":0.1463056384618901,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":74.48608415748565,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1235.3204381661042,"backlogResourceBillion":78.34273884229852}},{"year":2035,"total":21914811,"children0to21":2814547,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1457047,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[58745,66127,69183,72196,75406,78198,80569,82881,85214,95229,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.9070838408863,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21914811,"perResident":0,"employed":10992700.123486739,"perWorker":[0,0],"existingPerWorker":109457.22768487113,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0575690588065376,"existingDemandRatio":1.4453218982438425,"employmentChangePercent":-5.4435271462559776,"centralPerWorker":0,"demand":1203.230480287999,"unamplifiedDemand":1203.230480287999,"plannedBudget":1184.9070838408863,"paidBenefits":1184.9070838408863,"expenditure":1191.633189603526,"revenue":1154.0379569941877,"baselineRevenue":1154.0379569941877,"reserve":247.96123310109817,"scenarioReserve":247.96123310109817,"baselineReserve":247.96123310109817,"months":2.511196732462732,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3907612018713876,"demandRatio":1.0154639943477402,"careVolumeRatio":1.1077188864367336,"staffingRatio":0.868,"careLoadRatio":1.3748946922560032,"careUnmetShare":0.16206401900606093,"medicalPressure":0.04418284099354329,"pressure":0.04418284099354329,"expressionLevel":0,"retirement":70,"dependency":71.18645775723887,"multiplier":1,"policy":"current","careSystem":{"year":2035,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1077188864367336,"backlogIn":0.08568970644147733,"totalDemand":1.1934085928782108,"served":1,"unmet":0.19340859287821077,"backlogOut":0.09670429643910537,"unmetShare":0.16206401900606093,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":74.95543469489765,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1296.3086681746195,"backlogResourceBillion":93.07818788662058}},{"year":2036,"total":21738325,"children0to21":2664809,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1359667,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[56686,63688,66551,69413,72382,75582,78287,80615,82940,85274,95279,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1232.3033671945218,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21738325,"perResident":0,"employed":10836248.075782303,"perWorker":[0,0],"existingPerWorker":115445.46634900077,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.072838074768706,"existingDemandRatio":1.5026975526512314,"employmentChangePercent":-6.7892887549138585,"centralPerWorker":0,"demand":1250.9957125821502,"unamplifiedDemand":1250.9957125821502,"plannedBudget":1232.3033671945218,"paidBenefits":1232.3033671945218,"expenditure":1239.2312561300407,"revenue":1188.6590957040132,"baselineRevenue":1188.6590957040132,"reserve":197.38907267507065,"scenarioReserve":197.38907267507065,"baselineReserve":197.38907267507065,"months":1.9221475288941154,"shortfall":0,"healthDelta":0,"workingDemandShare":0.38435331267420564,"demandRatio":1.015168623153391,"careVolumeRatio":1.1181481048579822,"staffingRatio":0.868,"careLoadRatio":1.3995995406648474,"careUnmetShare":0.17685473648296,"medicalPressure":0.043338923295402745,"pressure":0.043338923295402745,"expressionLevel":0,"retirement":70,"dependency":71.7780908057029,"multiplier":1,"policy":"current","careSystem":{"year":2036,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1181481048579822,"backlogIn":0.09670429643910537,"totalDemand":1.2148524012970876,"served":1,"unmet":0.2148524012970876,"backlogOut":0.1074262006485438,"unmetShare":0.17685473648296,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":75.3764485866384,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1359.1894837900882,"backlogResourceBillion":108.1937712079381}},{"year":2037,"total":21554297,"children0to21":2511516,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1279522,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[54906,61496,64118,66787,69607,72564,75675,78338,80677,83003,85334,95324,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.5955018823026,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21554297,"perResident":0,"employed":10706286.89282807,"perWorker":[0,0],"existingPerWorker":121299.1785864233,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.085861012292329,"existingDemandRatio":1.5599565234962582,"employmentChangePercent":-7.907182532603352,"centralPerWorker":0,"demand":1298.663805810635,"unamplifiedDemand":1298.663805810635,"plannedBudget":1281.5955018823026,"paidBenefits":1281.5955018823026,"expenditure":1288.731227485887,"revenue":1224.3188685751336,"baselineRevenue":1224.3188685751336,"reserve":132.97671376431708,"scenarioReserve":132.97671376431708,"baselineReserve":132.97671376431708,"months":1.2451046861729314,"shortfall":0,"healthDelta":0,"workingDemandShare":0.378843063913867,"demandRatio":1.0133180117308962,"careVolumeRatio":1.1269457831427339,"staffingRatio":0.868,"careLoadRatio":1.4220875389300434,"careUnmetShare":0.18987143816357718,"medicalPressure":0.03805146208827485,"pressure":0.03805146208827485,"expressionLevel":0,"retirement":70,"dependency":72.16556357565551,"multiplier":1,"policy":"current","careSystem":{"year":2037,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1269457831427339,"backlogIn":0.1074262006485438,"totalDemand":1.2343719837912777,"served":1,"unmet":0.23437198379127766,"backlogOut":0.11718599189563882,"unmetShare":0.18987143816357718,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":76.66374639524462,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1422.4590412734801,"backlogResourceBillion":123.79523546284484}},{"year":2038,"total":21362873,"children0to21":2362330,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1201074,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[53405,59600,61928,64362,66988,69794,72663,75730,78404,80743,83064,85389,95362,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.8593219575948,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21362873,"perResident":0,"employed":10548152.500124192,"perWorker":[0,0],"existingPerWorker":127760.88963282804,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1021398793012809,"existingDemandRatio":1.6187884052836108,"employmentChangePercent":-9.267415254589473,"centralPerWorker":0,"demand":1347.641347398606,"unamplifiedDemand":1347.641347398606,"plannedBudget":1332.8593219575948,"paidBenefits":1332.8593219575948,"expenditure":1340.209119329287,"revenue":1261.0484346323879,"baselineRevenue":1261.0484346323879,"reserve":53.81602906741804,"scenarioReserve":53.81602906741804,"baselineReserve":53.81602906741804,"months":0.4845165113603508,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3734097467593568,"demandRatio":1.0110904618345622,"careVolumeRatio":1.1353856177555923,"staffingRatio":0.868,"careLoadRatio":1.4430548498286073,"careUnmetShare":0.2016424511821386,"medicalPressure":0.03168703381303484,"pressure":0.03168703381303484,"expressionLevel":0,"retirement":70,"dependency":72.58039642105408,"multiplier":1,"policy":"current","careSystem":{"year":2038,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1353856177555923,"backlogIn":0.11718599189563882,"totalDemand":1.2525716096512312,"served":1,"unmet":0.25257160965123115,"backlogOut":0.12628580482561558,"unmetShare":0.2016424511821386,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":78.24388543756136,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1486.734784504726,"backlogResourceBillion":139.0934371061201}},{"year":2039,"total":21164258,"children0to21":2224480,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1119805,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[52218,58004,60038,62178,64569,67182,69898,72724,75799,78473,80806,83121,85433,95396,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1345.1256254459347,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":21164258,"perResident":0,"employed":10399531.045068543,"perWorker":[0,0],"existingPerWorker":134355.25786831998,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1178907465112295,"existingDemandRatio":1.6783563666904304,"employmentChangePercent":-10.545820052554244,"centralPerWorker":0,"demand":1397.2316752697834,"unamplifiedDemand":1397.2316752697834,"plannedBudget":1386.1736948358987,"paidBenefits":1386.1736948358987,"expenditure":1393.7439861287414,"revenue":1298.8798876713595,"baselineRevenue":1298.8798876713595,"reserve":-41.04806938996397,"scenarioReserve":-41.04806938996397,"baselineReserve":-41.04806938996397,"months":0,"shortfall":41.04806938996397,"healthDelta":0,"workingDemandShare":0.3679899551325199,"demandRatio":1.007977341133424,"careVolumeRatio":1.1428790168839293,"staffingRatio":0.868,"careLoadRatio":1.4621714535824248,"careUnmetShare":0.2120802728734508,"medicalPressure":0.022792403238354506,"pressure":0.022792403238354506,"expressionLevel":0,"retirement":70,"dependency":73.13375474794964,"multiplier":1,"policy":"current","careSystem":{"year":2039,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1428790168839293,"backlogIn":0.12628580482561558,"totalDemand":1.2691648217095448,"served":1,"unmet":0.2691648217095448,"backlogOut":0.1345824108547724,"unmetShare":0.2120802728734508,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":79.73104400135968,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1551.622931065503,"backlogResourceBillion":154.39125579572}},{"year":2040,"total":20958702,"children0to21":2099468,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1063368,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[51325,56745,58446,60295,62391,64769,67291,69962,72799,75871,78540,80866,83169,85473,95426,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1330.0488842698721,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20958702,"perResident":0,"employed":10246659.080785695,"perWorker":[0,0],"existingPerWorker":141267.30034194246,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1345687830229787,"existingDemandRatio":1.7387601992394532,"employmentChangePercent":-11.860786673896474,"centralPerWorker":0,"demand":1447.5178658668449,"unamplifiedDemand":1447.5178658668449,"plannedBudget":1441.6206426293347,"paidBenefits":1441.6206426293347,"expenditure":1449.4180426609628,"revenue":1337.8462843015002,"baselineRevenue":1337.8462843015002,"reserve":-152.6198277494266,"scenarioReserve":-152.6198277494266,"baselineReserve":-152.6198277494266,"months":0,"shortfall":152.6198277494266,"healthDelta":0,"workingDemandShare":0.36235924666656094,"demandRatio":1.0040906900630628,"careVolumeRatio":1.149525327765932,"staffingRatio":0.868,"careLoadRatio":1.479386795645973,"careUnmetShare":0.22124914450392802,"medicalPressure":0.01168768589446526,"pressure":0.01168768589446526,"expressionLevel":0,"retirement":70,"dependency":73.91536186800649,"multiplier":1,"policy":"current","careSystem":{"year":2040,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.149525327765932,"backlogIn":0.1345824108547724,"totalDemand":1.2841077386207045,"served":1,"unmet":0.2841077386207045,"backlogOut":0.14205386931035224,"unmetShare":0.22124914450392802,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":83.02618424617683,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1616.9882023946386,"backlogResourceBillion":169.47033652779385}},{"year":2041,"total":20747009,"children0to21":1978540,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1024845,"workingAge15to64":12776544,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":953695,"age15to29":2576799,"age30to44":3490988,"age45to64":6708757,"ages":[50704,55798,57191,58708,60514,62595,64882,67360,70039,72875,75941,78602,80915,83212,85509,95458,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1369.9503507979682,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20747009,"perResident":0,"employed":10093791.654760255,"perWorker":[0,0],"existingPerWorker":148492.10635835858,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.151751484572772,"existingDemandRatio":1.800418479228555,"employmentChangePercent":-13.175714258277027,"centralPerWorker":0,"demand":1498.848383957772,"unamplifiedDemand":1498.848383957772,"plannedBudget":1499.285468334508,"paidBenefits":1499.285468334508,"expenditure":1507.316790367085,"revenue":1377.9816728305452,"baselineRevenue":1377.9816728305452,"reserve":-281.95494528596646,"scenarioReserve":-281.95494528596646,"baselineReserve":-281.95494528596646,"months":0,"shortfall":281.95494528596646,"healthDelta":0,"workingDemandShare":0.353874149879526,"demandRatio":0.9997084715446342,"careVolumeRatio":1.1556201112066768,"staffingRatio":0.868,"careLoadRatio":1.495016106586439,"careUnmetShare":0.2293904208501025,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":75.4823139498779,"multiplier":1,"policy":"current","careSystem":{"year":2041,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1556201112066768,"backlogIn":0.14205386931035224,"totalDemand":1.297673980517029,"served":1,"unmet":0.297673980517029,"backlogOut":0.1488369902585145,"unmetShare":0.2293904208501025,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":88.85849303958466,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1683.0933710309428,"backlogResourceBillion":184.2449870731705}},{"year":2042,"total":20529412,"children0to21":1870777,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":995846,"workingAge15to64":12486498,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":874931,"age15to29":2427456,"age30to44":3408131,"age45to64":6650911,"ages":[50286,55144,56250,57461,58932,60724,62714,64954,67442,70117,72950,76007,78655,80959,83251,85544,95496,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1411.0488613219072,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20529412,"perResident":0,"employed":9935267.358928759,"perWorker":[0,0],"existingPerWorker":155974.8880242125,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1701285031741584,"existingDemandRatio":1.8614441006600921,"employmentChangePercent":-14.539300830007807,"centralPerWorker":0,"demand":1549.6522137995266,"unamplifiedDemand":1549.6522137995266,"plannedBudget":1559.2568870678883,"paidBenefits":1559.2568870678883,"expenditure":1567.5291487614427,"revenue":1419.3211230154616,"baselineRevenue":1419.3211230154616,"reserve":-430.16297103194745,"scenarioReserve":-430.16297103194745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":430.16297103194745,"healthDelta":0,"workingDemandShare":0.3474014239745696,"demandRatio":0.9938402239246011,"careVolumeRatio":1.1599904227376872,"staffingRatio":0.868,"careLoadRatio":1.5078656831753476,"careUnmetShare":0.23595732327245952,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":76.80139123341407,"multiplier":1,"policy":"current","careSystem":{"year":2042,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1.1599904227376872,"backlogIn":0.1488369902585145,"totalDemand":1.3088274129962016,"served":1,"unmet":0.30882741299620164,"backlogOut":0.15441370649810082,"unmetShare":0.23595732327245952,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":94.94378750076555,"severeStreak":2,"firstCriticalYear":2042,"requiredResourceBillion":1748.4862446055915,"backlogResourceBillion":198.8340308060649}},{"year":2043,"total":20306156,"children0to21":1766842,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":968853,"workingAge15to64":12176790,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":797989,"age15to29":2314879,"age30to44":3340389,"age45to64":6521522,"ages":[49998,54707,55602,56525,57690,59148,60846,62792,65041,67526,70196,73019,76061,78702,81000,83289,85589,95544,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1453.3803271615645,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20306156,"perResident":0,"employed":9769513.241585346,"perWorker":[0,0],"existingPerWorker":163912.20665524373,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1899814490094134,"existingDemandRatio":1.9235345025536064,"employmentChangePercent":-15.965076528509014,"centralPerWorker":0,"demand":1601.3424733758773,"unamplifiedDemand":1601.3424733758773,"plannedBudget":1621.627162550604,"paidBenefits":1621.627162550604,"expenditure":1630.147592094965,"revenue":1461.9007567059255,"baselineRevenue":1461.9007567059255,"reserve":-598.4098064209869,"scenarioReserve":-598.4098064209869,"baselineReserve":-598.4098064209869,"months":0,"shortfall":598.4098064209869,"healthDelta":0,"workingDemandShare":0.3397348728750412,"demandRatio":0.9874911510838154,"careVolumeRatio":1.1637700081947722,"staffingRatio":0.868,"careLoadRatio":1.5656132294798721,"careUnmetShare":0.2641389897416516,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":78.45602537560855,"multiplier":1,"policy":"current","careSystem":{"year":2043,"enabled":true,"attritionRetention":0.97,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.97,"initialCapacity":1,"unconstrainedCapacity":0.97,"staffCapacity":0.97,"resourceCapacity":1,"availableCapacity":0.97,"safeStaffing":0.8419599999999999,"freshDemand":1.1637700081947722,"backlogIn":0.15441370649810082,"totalDemand":1.318183714692873,"served":0.97,"unmet":0.348183714692873,"backlogOut":0.1740918573464365,"unmetShare":0.2641389897416516,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":3.0000000000000027,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":3,"firstCriticalYear":2042,"requiredResourceBillion":1813.8150624146401,"backlogResourceBillion":212.4725890387629}},{"year":2044,"total":20077544,"children0to21":1681792,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":943972,"workingAge15to64":11855171,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":737820,"age15to29":2183748,"age30to44":3273974,"age45to64":6397449,"ages":[49813,54412,55171,55883,56761,57912,59275,60928,62883,65130,67608,70267,73076,76109,78744,81041,83335,85643,95598,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1496.9817369764116,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":20077544,"perResident":0,"employed":9606670.622249566,"perWorker":[0,0],"existingPerWorker":172124.5994410084,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2101528178152592,"existingDemandRatio":1.98623943881851,"employmentChangePercent":-17.365808245165027,"centralPerWorker":0,"demand":1653.5443328164097,"unamplifiedDemand":1653.5443328164097,"plannedBudget":1686.4922490526283,"paidBenefits":1686.4922490526283,"expenditure":1695.26829148332,"revenue":1505.7577794071033,"baselineRevenue":1505.7577794071033,"reserve":-787.9203184972037,"scenarioReserve":-787.9203184972037,"baselineReserve":-787.9203184972037,"months":0,"shortfall":787.9203184972037,"healthDelta":0,"workingDemandShare":0.3313753782327225,"demandRatio":0.9804636420625551,"careVolumeRatio":1.1667063357967835,"staffingRatio":0.868,"careLoadRatio":1.641724284405631,"careUnmetShare":0.29825382759932173,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":80.59647482570263,"multiplier":1,"policy":"current","careSystem":{"year":2044,"enabled":true,"attritionRetention":0.9409,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.9409,"initialCapacity":1,"unconstrainedCapacity":0.9409,"staffCapacity":0.9409,"resourceCapacity":1,"availableCapacity":0.9409,"safeStaffing":0.8167011999999999,"freshDemand":1.1667063357967835,"backlogIn":0.1740918573464365,"totalDemand":1.34079819314322,"served":0.9409,"unmet":0.39989819314322006,"backlogOut":0.19994909657161003,"unmetShare":0.29825382759932173,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":5.910000000000004,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":4,"firstCriticalYear":2042,"requiredResourceBillion":1900.2804610710725,"backlogResourceBillion":246.73612825466284}},{"year":2045,"total":19843861,"children0to21":1599908,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":921255,"workingAge15to64":11539989,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":678653,"age15to29":2048697,"age30to44":3186875,"age45to64":6304417,"ages":[49676,54225,54881,55456,56123,56987,58044,59360,61022,62975,65215,67682,70328,73127,76154,78786,81088,83392,85704,95657,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1541.8911890857041,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19843861,"perResident":0,"employed":9434906.13443124,"perWorker":[0,0],"existingPerWorker":180838.1770559557,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.232183909166066,"existingDemandRatio":2.0494789502037225,"employmentChangePercent":-18.843283655863242,"centralPerWorker":0,"demand":1706.1912260445988,"unamplifiedDemand":1706.1912260445988,"plannedBudget":1753.9519390147334,"paidBenefits":1753.9519390147334,"expenditure":1762.9912627183458,"revenue":1550.9305127893165,"baselineRevenue":1550.9305127893165,"reserve":-999.981068426233,"scenarioReserve":-999.981068426233,"baselineReserve":-999.981068426233,"months":0,"shortfall":999.981068426233,"healthDelta":0,"workingDemandShare":0.32363936914707825,"demandRatio":0.9727696569627993,"careVolumeRatio":1.168789207546355,"staffingRatio":0.868,"careLoadRatio":1.727768266553862,"careUnmetShare":0.3332012428861339,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":82.7018425725896,"multiplier":1,"policy":"current","careSystem":{"year":2045,"enabled":true,"attritionRetention":0.912673,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.912673,"initialCapacity":1,"unconstrainedCapacity":0.912673,"staffCapacity":0.912673,"resourceCapacity":1,"availableCapacity":0.912673,"safeStaffing":0.7922001639999999,"freshDemand":1.168789207546355,"backlogIn":0.19994909657161003,"totalDemand":1.368738304117965,"served":0.912673,"unmet":0.4560653041179651,"backlogOut":0.22803265205898252,"unmetShare":0.3332012428861339,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":8.732700000000005,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":5,"firstCriticalYear":2042,"requiredResourceBillion":1998.0756753733242,"backlogResourceBillion":291.8844493287254}},{"year":2046,"total":19605411,"children0to21":1516338,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":901025,"workingAge15to64":11218413,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":615313,"age15to29":1916721,"age30to44":3141853,"age45to64":6159839,"ages":[49514,54091,54701,55172,55701,56353,57123,58134,59459,61117,63064,65293,67746,70383,73174,76198,78836,81146,83455,85768,95704,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1588.1479247582752,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19605411,"perResident":0,"employed":9255406.258802472,"perWorker":[0,0],"existingPerWorker":190099.0560236149,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2560809540134195,"existingDemandRatio":2.1134462377338226,"employmentChangePercent":-20.387296948910148,"centralPerWorker":0,"demand":1759.443992913407,"unamplifiedDemand":1759.443992913407,"plannedBudget":1824.1100165753228,"paidBenefits":1824.1100165753228,"expenditure":1833.4205199900437,"revenue":1597.458428172996,"baselineRevenue":1597.458428172996,"reserve":-1235.9431602432805,"scenarioReserve":-1235.9431602432805,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1235.9431602432805,"healthDelta":0,"workingDemandShare":0.3152604286015794,"demandRatio":0.9645492743999493,"careVolumeRatio":1.1701639396095453,"staffingRatio":0.868,"careLoadRatio":1.819539872280671,"careUnmetShare":0.3668323787404302,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":84.90263224905924,"multiplier":1,"policy":"current","careSystem":{"year":2046,"enabled":true,"attritionRetention":0.8852928099999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8852928099999999,"initialCapacity":1,"unconstrainedCapacity":0.8852928099999999,"staffCapacity":0.8852928099999999,"resourceCapacity":1,"availableCapacity":0.8852928099999999,"safeStaffing":0.7684341590799999,"freshDemand":1.1701639396095453,"backlogIn":0.22803265205898252,"totalDemand":1.398196591668528,"served":0.8852928099999999,"unmet":0.512903781668528,"backlogOut":0.256451890834264,"unmetShare":0.3668323787404302,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":11.470719000000006,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":6,"firstCriticalYear":2042,"requiredResourceBillion":2102.311061597103,"backlogResourceBillion":342.86706868369566}},{"year":2047,"total":19362518,"children0to21":1458227,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":883566,"workingAge15to64":10903916,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":574661,"age15to29":1794282,"age30to44":3094818,"age45to64":6014816,"ages":[49253,53932,54573,54997,55421,55937,56493,57216,58236,59558,61209,63146,65359,67803,70433,73220,76250,78897,81212,83522,85822,95738,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1635.7923625010235,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19362518,"perResident":0,"employed":9072935.244070198,"perWorker":[0,0],"existingPerWorker":199717.9127124575,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2813427199247884,"existingDemandRatio":2.1766098367819713,"employmentChangePercent":-21.956867241677735,"centralPerWorker":0,"demand":1812.0276891209912,"unamplifiedDemand":1812.0276891209912,"plannedBudget":1897.0744172383359,"paidBenefits":1897.0744172383359,"expenditure":1906.6642357554983,"revenue":1645.382181018186,"baselineRevenue":1645.382181018186,"reserve":-1497.225214980593,"scenarioReserve":-1497.225214980593,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1497.225214980593,"healthDelta":0,"workingDemandShare":0.30755022162691836,"demandRatio":0.9551695350775162,"careVolumeRatio":1.1700350416986918,"staffingRatio":0.868,"careLoadRatio":1.9137684962446084,"careUnmetShare":0.39800778674138976,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":87.45318999288912,"multiplier":1,"policy":"current","careSystem":{"year":2047,"enabled":true,"attritionRetention":0.8587340256999999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8587340256999999,"initialCapacity":1,"unconstrainedCapacity":0.8587340256999999,"staffCapacity":0.8587340256999999,"resourceCapacity":1,"availableCapacity":0.8587340256999999,"safeStaffing":0.7453811343075999,"freshDemand":1.1700350416986918,"backlogIn":0.256451890834264,"totalDemand":1.4264869325329559,"served":0.8587340256999999,"unmet":0.567752906832956,"backlogOut":0.283876453416478,"unmetShare":0.39800778674138976,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":14.12659743000001,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":7,"firstCriticalYear":2042,"requiredResourceBillion":2209.1935094236533,"backlogResourceBillion":397.1658203026619}},{"year":2048,"total":19115502,"children0to21":1418271,"workingAge22to64":10057961,"seniors65plus":7639270,"children0to14":868513,"workingAge15to64":10607719,"workingAge22to59":8519549,"age60to64":1538412,"age15to21":549758,"age15to29":1682786,"age30to44":3052611,"age45to64":5872322,"ages":[48873,53669,54421,54874,55251,55662,56080,56589,57321,58339,59654,61293,63214,65419,67854,70483,73274,76313,78965,81283,83579,85861,95768,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1684.8661333760542,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":19115502,"perResident":0,"employed":8878656.18989911,"perWorker":[0,0],"existingPerWorker":210056.55073067214,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3093805272654089,"existingDemandRatio":2.240264137385872,"employmentChangePercent":-23.62800735333511,"centralPerWorker":0,"demand":1865.0198943737385,"unamplifiedDemand":1865.0198943737385,"plannedBudget":1972.9573939278691,"paidBenefits":1972.9573939278691,"expenditure":1982.8349070005465,"revenue":1694.7436464487316,"baselineRevenue":1694.7436464487316,"reserve":-1785.3164755324078,"scenarioReserve":-1785.3164755324078,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1785.3164755324078,"healthDelta":0,"workingDemandShare":0.3005453844725381,"demandRatio":0.9452915202901352,"careVolumeRatio":1.1691770532978798,"staffingRatio":0.868,"careLoadRatio":2.0097011273066463,"careUnmetShare":0.426743749572915,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":90.05345119154866,"multiplier":1,"policy":"current","careSystem":{"year":2048,"enabled":true,"attritionRetention":0.8329720049289999,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8329720049289999,"initialCapacity":1,"unconstrainedCapacity":0.8329720049289999,"staffCapacity":0.8329720049289999,"resourceCapacity":1,"availableCapacity":0.8329720049289999,"safeStaffing":0.7230197002783719,"freshDemand":1.1691770532978798,"backlogIn":0.283876453416478,"totalDemand":1.4530535067143577,"served":0.8329720049289999,"unmet":0.6200815017853578,"backlogOut":0.3100407508926789,"unmetShare":0.426743749572915,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":16.702799507100007,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":8,"firstCriticalYear":2042,"requiredResourceBillion":2317.847147245852,"backlogResourceBillion":452.82725287211326}},{"year":2049,"total":18864722,"children0to21":1387727,"workingAge22to64":9788983,"seniors65plus":7688012,"children0to14":855561,"workingAge15to64":10321149,"workingAge22to59":8303873,"age60to64":1485110,"age15to21":532166,"age15to29":1573429,"age30to44":3014440,"age45to64":5733280,"ages":[48358,53276,54165,54729,55132,55497,55809,56179,56698,57427,58438,59742,61364,63275,65472,67905,70539,73341,76383,79037,81341,83620,85899,95811,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1735.412117377336,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18864722,"perResident":0,"employed":8687013.133593354,"perWorker":[0,0],"existingPerWorker":220819.48334624438,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3382665991814284,"existingDemandRatio":2.304218320699248,"employmentChangePercent":-25.276473266861355,"centralPerWorker":0,"demand":1918.261751982124,"unamplifiedDemand":1918.261751982124,"plannedBudget":2051.875689684984,"paidBenefits":2051.875689684984,"expenditure":2062.0495281498415,"revenue":1745.5859558421937,"baselineRevenue":1745.5859558421937,"reserve":-2101.780047840056,"scenarioReserve":-2101.780047840056,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2101.780047840056,"healthDelta":0,"workingDemandShare":0.2940059749773812,"demandRatio":0.934882050421206,"careVolumeRatio":1.1675284096788359,"staffingRatio":0.868,"careLoadRatio":2.1068128230260457,"careUnmetShare":0.4531674954094148,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":92.71380898301693,"multiplier":1,"policy":"current","careSystem":{"year":2049,"enabled":true,"attritionRetention":0.8079828447811299,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.8079828447811299,"initialCapacity":1,"unconstrainedCapacity":0.8079828447811299,"staffCapacity":0.8079828447811299,"resourceCapacity":1,"availableCapacity":0.8079828447811299,"safeStaffing":0.7013291092700208,"freshDemand":1.1675284096788359,"backlogIn":0.3100407508926789,"totalDemand":1.4775691605715147,"served":0.8079828447811299,"unmet":0.6695863157903847,"backlogOut":0.3347931578951923,"unmetShare":0.4531674954094148,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":19.20171552188701,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":9,"firstCriticalYear":2042,"requiredResourceBillion":2427.662044996702,"backlogResourceBillion":509.40029301457827}},{"year":2050,"total":18610451,"children0to21":1358775,"workingAge22to64":9542807,"seniors65plus":7708869,"children0to14":844318,"workingAge15to64":10057264,"workingAge22to59":8064134,"age60to64":1478673,"age15to21":514457,"age15to29":1475198,"age30to44":2972777,"age45to64":5609289,"ages":[47654,52742,53780,54481,54995,55383,55647,55909,56291,56805,57529,58528,59815,61428,63331,65526,67963,70608,73414,76459,79100,81387,83659,85950,95868,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1787.474480898656,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18610451,"perResident":0,"employed":8478576.393742187,"perWorker":[0,0],"existingPerWorker":232568.7281835751,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.371166453358713,"existingDemandRatio":2.3685906651049886,"employmentChangePercent":-27.06939427007784,"centralPerWorker":0,"demand":1971.851728699903,"unamplifiedDemand":1971.851728699903,"plannedBudget":2133.950717272384,"paidBenefits":2133.950717272384,"expenditure":2144.429770891187,"revenue":1797.9535345174595,"baselineRevenue":1797.9535345174595,"reserve":-2448.2562842137836,"scenarioReserve":-2448.2562842137836,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2448.2562842137836,"healthDelta":0,"workingDemandShare":0.2890268148745556,"demandRatio":0.9240380823884838,"careVolumeRatio":1.1651896557439796,"staffingRatio":0.868,"careLoadRatio":2.2049192230008874,"careUnmetShare":0.4774984404413121,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":95.02072084241041,"multiplier":1,"policy":"current","careSystem":{"year":2050,"enabled":true,"attritionRetention":0.783743359437696,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.783743359437696,"initialCapacity":1,"unconstrainedCapacity":0.783743359437696,"staffCapacity":0.783743359437696,"resourceCapacity":1,"availableCapacity":0.783743359437696,"safeStaffing":0.6802892359919201,"freshDemand":1.1651896557439796,"backlogIn":0.3347931578951923,"totalDemand":1.499982813639172,"served":0.783743359437696,"unmet":0.716239454201476,"backlogOut":0.358119727100738,"unmetShare":0.4774984404413121,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":21.6256640562304,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":10,"firstCriticalYear":2042,"requiredResourceBillion":2538.4225559452047,"backlogResourceBillion":566.5708272453015}},{"year":2051,"total":18353053,"children0to21":1331204,"workingAge22to64":9330009,"seniors65plus":7691840,"children0to14":834347,"workingAge15to64":9826866,"workingAge22to59":7837814,"age60to64":1492195,"age15to21":496857,"age15to29":1378936,"age30to44":2928483,"age45to64":5519447,"ages":[46758,52009,53255,54103,54752,55251,55537,55751,56023,56402,56910,57623,58605,59882,61486,63386,65587,68035,70685,73493,76524,79147,81431,83714,86017,95945,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1841.0987153256158,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18353053,"perResident":0,"employed":8263575.13304648,"perWorker":[0,0],"existingPerWorker":245170.24564935575,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4068413896120124,"existingDemandRatio":2.4336129072803763,"employmentChangePercent":-28.918781649167556,"centralPerWorker":0,"demand":2025.982745310913,"unamplifiedDemand":2025.982745310913,"plannedBudget":2219.308745963279,"paidBenefits":2219.308745963279,"expenditure":2230.1021711906465,"revenue":1851.8921405529832,"baselineRevenue":1851.8921405529832,"reserve":-2826.466314851447,"scenarioReserve":-2826.466314851447,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2826.466314851447,"healthDelta":0,"workingDemandShare":0.2855071328133433,"demandRatio":0.9128890917029872,"careVolumeRatio":1.1623070779441653,"staffingRatio":0.868,"careLoadRatio":2.304093952322801,"careUnmetShare":0.49998838738434837,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":96.70991742880419,"multiplier":1,"policy":"current","careSystem":{"year":2051,"enabled":true,"attritionRetention":0.7602310586545651,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7602310586545651,"initialCapacity":1,"unconstrainedCapacity":0.7602310586545651,"staffCapacity":0.7602310586545651,"resourceCapacity":1,"availableCapacity":0.7602310586545651,"safeStaffing":0.6598805589121625,"freshDemand":1.1623070779441653,"backlogIn":0.358119727100738,"totalDemand":1.5204268050449032,"served":0.7602310586545651,"unmet":0.7601957463903382,"backlogOut":0.3800978731951691,"unmetShare":0.49998838738434837,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":23.976894134543492,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":11,"firstCriticalYear":2042,"requiredResourceBillion":2650.2105433080283,"backlogResourceBillion":624.2277979971155}},{"year":2052,"total":18092807,"children0to21":1304845,"workingAge22to64":9109563,"seniors65plus":7678399,"children0to14":825174,"workingAge15to64":9589234,"workingAge22to59":7608073,"age60to64":1501490,"age15to21":479671,"age15to29":1299764,"age30to44":2866378,"age45to64":5423092,"ages":[45697,51071,52533,53586,54382,55014,55409,55643,55868,56136,56510,57006,57701,58674,59944,61543,63450,65661,68114,70767,73561,76575,79194,81489,83783,86106,96050,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1896.3316767853844,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":18092807,"perResident":0,"employed":8045070.67293525,"perWorker":[0,0],"existingPerWorker":258465.47767400875,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4450512613205913,"existingDemandRatio":2.4977453866683104,"employmentChangePercent":-30.798302678471877,"centralPerWorker":0,"demand":2079.3730344013684,"unamplifiedDemand":2079.3730344013684,"plannedBudget":2308.08109580181,"paidBenefits":2308.08109580181,"expenditure":2319.1983237859986,"revenue":1907.448904769573,"baselineRevenue":1907.448904769573,"reserve":-3238.2157338678726,"scenarioReserve":-3238.2157338678726,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3238.2157338678726,"healthDelta":0,"workingDemandShare":0.2819198023671818,"demandRatio":0.9009098675880839,"careVolumeRatio":1.158191366281943,"staffingRatio":0.868,"careLoadRatio":2.403260974912773,"careUnmetShare":0.520620629742174,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":98.61333633677049,"multiplier":1,"policy":"current","careSystem":{"year":2052,"enabled":true,"attritionRetention":0.7374241268949281,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7374241268949281,"initialCapacity":1,"unconstrainedCapacity":0.7374241268949281,"staffCapacity":0.7374241268949281,"resourceCapacity":1,"availableCapacity":0.7374241268949281,"safeStaffing":0.6400841421447976,"freshDemand":1.158191366281943,"backlogIn":0.3800978731951691,"totalDemand":1.5382892394771122,"served":0.7374241268949281,"unmet":0.8008651125821841,"backlogOut":0.40043255629109203,"unmetShare":0.520620629742174,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":26.25758731050719,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":12,"firstCriticalYear":2042,"requiredResourceBillion":2761.786399726822,"backlogResourceBillion":682.4133653254532}},{"year":2053,"total":17829989,"children0to21":1279864,"workingAge22to64":8859226,"seniors65plus":7690899,"children0to14":816328,"workingAge15to64":9322762,"workingAge22to59":7370185,"age60to64":1489041,"age15to21":463536,"age15to29":1222323,"age30to44":2807895,"age45to64":5292544,"ages":[44476,49957,51605,52872,53872,54651,55175,55519,55764,55985,56247,56609,57087,57772,58737,60003,61609,63526,65744,68200,70839,73615,76624,79255,81563,83874,86222,96189,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1953.221627088946,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17829989,"perResident":0,"employed":7839763.870857109,"perWorker":[0,0],"existingPerWorker":272097.9805950524,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4828940915624005,"existingDemandRatio":2.562383084206932,"employmentChangePercent":-32.56430073530171,"centralPerWorker":0,"demand":2133.183917602271,"unamplifiedDemand":2133.183917602271,"plannedBudget":2400.4043396338825,"paidBenefits":2400.4043396338825,"expenditure":2411.8550844575966,"revenue":1964.67237191266,"baselineRevenue":1964.67237191266,"reserve":-3685.3984464128093,"scenarioReserve":-3685.3984464128093,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3685.3984464128093,"healthDelta":0,"workingDemandShare":0.27631818740565695,"demandRatio":0.8886769126269914,"careVolumeRatio":1.1535568211887053,"staffingRatio":0.868,"careLoadRatio":2.502875480167633,"careUnmetShare":0.5396999403894706,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":101.25899260273978,"multiplier":1,"policy":"current","careSystem":{"year":2053,"enabled":true,"attritionRetention":0.7153014030880802,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.7153014030880802,"initialCapacity":1,"unconstrainedCapacity":0.7153014030880802,"staffCapacity":0.7153014030880802,"resourceCapacity":1,"availableCapacity":0.7153014030880802,"safeStaffing":0.6208816178804536,"freshDemand":1.1535568211887053,"backlogIn":0.40043255629109203,"totalDemand":1.5539893774797973,"served":0.7153014030880802,"unmet":0.838687974391717,"backlogOut":0.4193439871958585,"unmetShare":0.5396999403894706,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":28.469859691191978,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":13,"firstCriticalYear":2042,"requiredResourceBillion":2873.6730495414326,"backlogResourceBillion":740.489131939162}},{"year":2054,"total":17564727,"children0to21":1256438,"workingAge22to64":8634463,"seniors65plus":7673826,"children0to14":807264,"workingAge15to64":9083637,"workingAge22to59":7133330,"age60to64":1501133,"age15to21":449174,"age15to29":1142147,"age30to44":2754907,"age45to64":5186583,"ages":[43062,48671,50501,51954,53164,54146,54817,55288,55643,55884,56098,56348,56692,57160,57836,58800,60072,61690,63611,65831,68274,70896,73667,76689,79333,81658,83997,86373,96360,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2011.8182759016142,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17564727,"perResident":0,"employed":7635602.660867361,"perWorker":[0,0],"existingPerWorker":286453.99691893754,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5225438042919046,"existingDemandRatio":2.627326007315712,"employmentChangePercent":-34.32044469386718,"centralPerWorker":0,"demand":2187.2489010903305,"unamplifiedDemand":2187.2489010903305,"plannedBudget":2496.4205132192383,"paidBenefits":2496.4205132192383,"expenditure":2508.2147803876637,"revenue":2023.61254307004,"baselineRevenue":2023.61254307004,"reserve":-4170.000683730434,"scenarioReserve":-4170.000683730434,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4170.000683730434,"healthDelta":0,"workingDemandShare":0.27227559665987616,"demandRatio":0.8761540331479579,"careVolumeRatio":1.148343120797768,"staffingRatio":0.868,"careLoadRatio":2.603028064833563,"careUnmetShare":0.5574101761393966,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":103.42581814294647,"multiplier":1,"policy":"current","careSystem":{"year":2054,"enabled":true,"attritionRetention":0.6938423609954378,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6938423609954378,"initialCapacity":1,"unconstrainedCapacity":0.6938423609954378,"staffCapacity":0.6938423609954378,"resourceCapacity":1,"availableCapacity":0.6938423609954378,"safeStaffing":0.60225516934404,"freshDemand":1.148343120797768,"backlogIn":0.4193439871958585,"totalDemand":1.5676871079936263,"served":0.6938423609954378,"unmet":0.8738447469981885,"backlogOut":0.43692237349909424,"unmetShare":0.5574101761393966,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":30.615763900456216,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2042,"requiredResourceBillion":2985.973305461545,"backlogResourceBillion":798.7244043712147}},{"year":2055,"total":17297147,"children0to21":1234155,"workingAge22to64":8385917,"seniors65plus":7677075,"children0to14":797505,"workingAge15to64":8822567,"workingAge22to59":6892125,"age60to64":1493792,"age15to21":436650,"age15to29":1086595,"age30to44":2701870,"age45to64":5034102,"ages":[41485,47179,49224,50859,52254,53446,54317,54932,55415,55766,56000,56202,56432,56767,57227,57900,58870,60154,61779,63704,65909,68334,70953,73735,76770,79434,81784,84151,86555,96563,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2072.1728241786627,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17297147,"perResident":0,"employed":7435141.034845885,"perWorker":[0,0],"existingPerWorker":301488.5269892821,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5635936788358924,"existingDemandRatio":2.6926242865504535,"employmentChangePercent":-36.044765751131216,"centralPerWorker":0,"demand":2241.6097185532526,"unamplifiedDemand":2241.6097185532526,"plannedBudget":2596.277333748008,"paidBenefits":2596.277333748008,"expenditure":2608.4254289314863,"revenue":2084.320919362141,"baselineRevenue":2084.320919362141,"reserve":-4694.105193299779,"scenarioReserve":-4694.105193299779,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4694.105193299779,"healthDelta":0,"workingDemandShare":0.26703535987241317,"demandRatio":0.863393786717402,"careVolumeRatio":1.142605321042043,"staffingRatio":0.868,"careLoadRatio":2.703802556499168,"careUnmetShare":0.573906116055095,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":106.26422846779906,"multiplier":1,"policy":"current","careSystem":{"year":2055,"enabled":true,"attritionRetention":0.6730270901655747,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6730270901655747,"initialCapacity":1,"unconstrainedCapacity":0.6730270901655747,"staffCapacity":0.6730270901655747,"resourceCapacity":1,"availableCapacity":0.6730270901655747,"safeStaffing":0.5841875142637188,"freshDemand":1.142605321042043,"backlogIn":0.43692237349909424,"totalDemand":1.5795276945411372,"served":0.6730270901655747,"unmet":0.9065006043755625,"backlogOut":0.45325030218778123,"unmetShare":0.573906116055095,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":32.69729098344253,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2042,"requiredResourceBillion":3098.781850217853,"backlogResourceBillion":857.1721316646008}},{"year":2056,"total":17027407,"children0to21":1212743,"workingAge22to64":8150133,"seniors65plus":7664531,"children0to14":786649,"workingAge15to64":8576227,"workingAge22to59":6650611,"age60to64":1499522,"age15to21":426094,"age15to29":1048823,"age30to44":2600045,"age45to64":4927359,"ages":[39813,45513,47743,49590,51167,52542,53621,54437,55061,55540,55884,56106,56289,56508,56835,57292,57972,58956,60245,61874,63784,65971,68393,71026,73821,76875,79563,81944,84338,86769,96795,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"low","eligible":0,"gross":0,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":0,"ledger":{"gross":0,"incremental":[0,0],"household":[0,0],"central":[0,0],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":0,"centralOverlap":0,"localOverlap":0,"unknown":true,"nhiCashImpact":0,"hypotheticalSupportChange":0},"fiscal":{"need":0,"unassignedNeed":0,"cumulativeNeed":0,"budgetShare":0,"supportEquivalent":0,"nursingEquivalent":0,"careDisplacement":0,"careDisplacementUnallocated":0,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":true,"requested":0,"total":0,"unallocated":0,"remainingToFinance":0,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0,"amount":0,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2134.338008904023,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":0,"residentPopulation":17027407,"perResident":0,"employed":7250325.76343597,"perWorker":[0,0],"existingPerWorker":316663.26911334455,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6034506452064539,"existingDemandRatio":2.7578520821457535,"employmentChangePercent":-37.634500756882105,"centralPerWorker":0,"demand":2295.9118583863396,"unamplifiedDemand":2295.9118583863396,"plannedBudget":2700.128427097928,"paidBenefits":2700.128427097928,"expenditure":2712.640965136911,"revenue":2146.8505469430056,"baselineRevenue":2146.8505469430056,"reserve":-5259.895611493685,"scenarioReserve":-5259.895611493685,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5259.895611493685,"healthDelta":0,"workingDemandShare":0.2623910895981947,"demandRatio":0.8502972804349027,"careVolumeRatio":1.1361985425474241,"staffingRatio":0.868,"careLoadRatio":2.804933375704317,"careUnmetShare":0.589268770981197,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":108.92182986461694,"multiplier":1,"policy":"current","careSystem":{"year":2056,"enabled":true,"attritionRetention":0.6528362774606075,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":0.6528362774606075,"initialCapacity":1,"unconstrainedCapacity":0.6528362774606075,"staffCapacity":0.6528362774606075,"resourceCapacity":1,"availableCapacity":0.6528362774606075,"safeStaffing":0.5666618888358073,"freshDemand":1.1361985425474241,"backlogIn":0.45325030218778123,"totalDemand":1.5894488447352053,"served":0.6528362774606075,"unmet":0.9366125672745979,"backlogOut":0.4683062836372989,"unmetShare":0.589268770981197,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":34.716372253939255,"firstCapacityLossYear":2043,"firstServiceLossYear":2043,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2042,"requiredResourceBillion":3211.7929343090223,"backlogResourceBillion":915.8810759226827}}],"firstBelowMonth":2038,"firstDepleted":2039},"law":{"annual":[{"year":2026,"total":23188296,"children0to21":3952826,"workingAge22to64":14377847,"seniors65plus":4857623,"children0to14":2574628,"workingAge15to64":15756045,"workingAge22to59":12611693,"age60to64":1766154,"age15to21":1378198,"age15to29":3491230,"age30to44":4973018,"age45to64":7291797,"ages":[87126,113104,139624,138107,141468,160790,164875,178509,183187,196982,209548,215160,213344,196682,236122,199653,168198,194251,198118,204981,205875,207122,217181,225930,244677,255194,303818,280691,265200,320341,319312,321183,318978,322721,316327,314604,330790,306955,337559,306859,300163,338232,364609,376627,398099,407498,401636,409419,397118,376507,407611,351447,344366,341971,340160,348645,356353,355661,353027,334224,356042,350173,353786,357150,349003,340605,335024,329000,316036,297437,303463,292800,272177,258081,247293,244997,201538,181791,154993,132103,101866,87388,97073,93796,85994,80286,73135,63206,52382,45109,37017,31210,24805,19666,15556,12385,9325,6643,4579,3167,5697],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2026-12-31","scenario":"low","eligible":4036334.162886598,"gross":40.062870103092784,"baselineAidBudget":1.22,"baselineAidOverlap":1.22,"ledger":{"gross":40.062870103092784,"incremental":[38.842870103092785,38.842870103092785],"household":[-38.842870103092785,-38.842870103092785],"central":[38.842870103092785,38.842870103092785],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.22,"centralOverlap":1.22,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":0},"fiscal":{"need":38.842870103092785,"unassignedNeed":38.842870103092785,"cumulativeNeed":0,"budgetShare":0.009892240132199049,"supportEquivalent":0.6473811683848798,"nursingEquivalent":5.83226277824216,"careDisplacement":0,"careDisplacementUnallocated":1.1652861030927835,"supportRemaining":60,"cumulativeCareDisplacement":0,"cumulativeNhiReduction":0,"pathways":{"startYear":2027,"active":false,"requested":1.1652861030927835,"total":0,"unallocated":1.1652861030927835,"remainingToFinance":38.842870103092785,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":832.5},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.3884287010309278,"amount":0,"cap":6.66},"baselineFundable":832.5,"scenarioFundable":832.5,"serviceResourceFactor":1,"nursingSupportFactor":1}},"societyFundingNeed":38.842870103092785,"residentPopulation":23188296,"perResident":1675.1067048261239,"employed":12147916.74330992,"perWorker":[3197.492288089994,3197.492288089994],"existingPerWorker":68530.26881818834,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":0.956998617046069,"existingDemandRatio":1,"employmentChangePercent":4.493358944097703,"centralPerWorker":3197.492288089994,"demand":832.5,"unamplifiedDemand":832.5,"plannedBudget":832.5,"paidBenefits":832.5,"expenditure":837.655,"revenue":884.474,"baselineRevenue":884.474,"reserve":209.457520681,"scenarioReserve":209.457520681,"baselineReserve":209.457520681,"months":3.0192075053117122,"shortfall":0,"healthDelta":0,"workingDemandShare":0.46600644453091156,"demandRatio":1,"careVolumeRatio":1,"staffingRatio":0.868,"careLoadRatio":1.1520737327188941,"careUnmetShare":0,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":61.27794377002343,"multiplier":1,"policy":"law","careSystem":{"year":2026,"enabled":true,"attritionRetention":1,"nursingSupportFactor":1,"serviceResourceFactor":1,"retainedCapacity":1,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":1,"resourceCapacity":1,"availableCapacity":1,"safeStaffing":0.868,"freshDemand":1,"backlogIn":0,"totalDemand":1,"served":1,"unmet":0,"backlogOut":0,"unmetShare":0,"policyUnmetVolume":0,"policyUnmetShare":0,"policyUnmetFreshShare":0,"directCareTarget":0,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":0,"firstCapacityLossYear":null,"firstServiceLossYear":null,"cohortPressure":68.752,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":832.5,"backlogResourceBillion":0}},{"year":2027,"total":23065968,"children0to21":3827040,"workingAge22to64":14194986,"seniors65plus":5043942,"children0to14":2421563,"workingAge15to64":15600463,"workingAge22to59":12456057,"age60to64":1738929,"age15to21":1405477,"age15to29":3403480,"age30to44":4889728,"age45to64":7307255,"ages":[77897,94273,113464,139645,138085,141419,160620,164657,178269,182939,196711,209258,214861,213048,196417,235794,199392,168000,194019,197889,204744,205639,206895,216954,225707,244447,254971,303544,280467,265018,320092,319077,320949,318745,322474,316085,314360,330504,306685,337175,306475,299734,337659,363900,375814,397153,406446,400524,408210,395879,375266,406171,350148,343021,340554,338663,346996,354551,353745,350999,332172,353710,347716,351105,354226,345910,337318,331469,325143,311933,293167,298625,287614,266844,252446,241315,238456,195764,176189,149668,127061,97565,83269,92080,88383,80395,74377,67087,57320,46880,39771,32087,26548,20655,15987,12313,9521,6941,4775,3169,5897],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2027-12-31","scenario":"low","eligible":4191151.8061855673,"gross":41.59952164948454,"baselineAidBudget":1.2774870667607958,"baselineAidOverlap":1.2774870667607958,"ledger":{"gross":41.59952164948454,"incremental":[40.32203458272374,40.32203458272374],"household":[-40.32203458272374,-40.32203458272374],"central":[40.32203458272374,40.32203458272374],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.2774870667607958,"centralOverlap":1.2774870667607958,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4032203458272373},"fiscal":{"need":40.32203458272374,"unassignedNeed":40.32203458272374,"cumulativeNeed":40.32203458272374,"budgetShare":0.010268943763745668,"supportEquivalent":0.6720339097120623,"nursingEquivalent":6.054359546955516,"careDisplacement":1.209661037481712,"careDisplacementUnallocated":0,"supportRemaining":59.596779654172764,"cumulativeCareDisplacement":1.209661037481712,"cumulativeNhiReduction":0.4032203458272373,"pathways":{"startYear":2027,"active":true,"requested":1.209661037481712,"total":1.209661037481712,"unallocated":0,"remainingToFinance":39.11237354524203,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":865.8000000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4032203458272373,"amount":0.4032203458272373,"cap":6.66},"baselineFundable":865.8000000000001,"scenarioFundable":865.3967796541729,"serviceResourceFactor":0.9995342800348496,"nursingSupportFactor":0.9848641011326112}},"societyFundingNeed":40.32203458272374,"residentPopulation":23065968,"perResident":1748.1180318434388,"employed":12060578.314653551,"perWorker":[3343.2919658365504,3343.2919658365504],"existingPerWorker":71968.78374080424,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":0.9639288614554578,"existingDemandRatio":1.042624807827429,"employmentChangePercent":3.7420954996697287,"centralPerWorker":3343.2919658365504,"demand":867.9851525163347,"unamplifiedDemand":867.9851525163347,"plannedBudget":865.8000000000001,"paidBenefits":865.3967796541729,"expenditure":870.7064296541729,"revenue":910.2017793083456,"baselineRevenue":911.00822,"reserve":248.95287033517275,"scenarioReserve":248.95287033517275,"baselineReserve":249.35609068099998,"months":3.4520979442700286,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4565007123884069,"demandRatio":1.0025238536802201,"careVolumeRatio":1.0122570949780865,"staffingRatio":0.868,"careLoadRatio":1.1841174924961153,"careUnmetShare":0.027061300909990885,"medicalPressure":0.007211010514914637,"pressure":0.007211010514914637,"expressionLevel":0,"retirement":70,"dependency":62.49377068776256,"multiplier":1,"policy":"law","careSystem":{"year":2027,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9848641011326112,"serviceResourceFactor":0.9995342800348496,"retainedCapacity":0.9848641011326112,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9848641011326112,"resourceCapacity":0.9995342800348496,"availableCapacity":0.9848641011326112,"safeStaffing":0.8548620397831066,"freshDemand":1.0122570949780865,"backlogIn":0,"totalDemand":1.0122570949780865,"served":0.9848641011326112,"unmet":0.027392993845475222,"backlogOut":0.013696496922737611,"unmetShare":0.027061300909990885,"policyUnmetVolume":0.015135898867388753,"policyUnmetShare":0.01495262314532497,"policyUnmetFreshShare":0.01495262314532497,"directCareTarget":0.042721780415214204,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.5135898867388753,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":69.85664399743051,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":867.9851525163347,"backlogResourceBillion":0}},{"year":2028,"total":22940154,"children0to21":3701416,"workingAge22to64":14007364,"seniors65plus":5231374,"children0to14":2306202,"workingAge15to64":15402578,"workingAge22to59":12283875,"age60to64":1723489,"age15to21":1395214,"age15to29":3332455,"age30to44":4774213,"age45to64":7295910,"ages":[75808,84153,94606,113534,139633,138069,141331,160471,164517,178116,182786,196547,209080,214679,212872,196263,235604,199247,167891,193884,197744,204581,205473,206736,216787,225541,244273,254802,303329,280300,264883,319900,318891,320756,318542,322260,315873,314136,330227,306391,336769,306067,299283,337062,363173,374987,396191,405378,399400,406982,394609,373984,404682,348799,341617,339064,337079,345256,352658,351735,348867,330016,351250,345106,348250,351112,342599,333773,327626,320989,307535,288602,293472,282113,261190,246518,235053,231836,189901,170302,144087,121780,93037,79040,86833,82678,74534,68248,60870,51344,41386,34545,27365,22188,16878,12737,9540,7154,5042,3347,6120],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2028-12-31","scenario":"low","eligible":4346894.272164948,"gross":43.145352577319585,"baselineAidBudget":1.3389126046721105,"baselineAidOverlap":1.3389126046721105,"ledger":{"gross":43.145352577319585,"incremental":[41.806439972647475,41.806439972647475],"household":[-41.806439972647475,-41.806439972647475],"central":[41.806439972647475,41.806439972647475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.3389126046721105,"centralOverlap":1.3389126046721105,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4180643997264747},"fiscal":{"need":41.806439972647475,"unassignedNeed":41.806439972647475,"cumulativeNeed":82.12847455537121,"budgetShare":0.010646982114971597,"supportEquivalent":0.6967739995441246,"nursingEquivalent":6.277243239136257,"careDisplacement":1.254193199179424,"careDisplacementUnallocated":0,"supportRemaining":59.581935600273525,"cumulativeCareDisplacement":2.463854236661136,"cumulativeNhiReduction":0.821284745553712,"pathways":{"startYear":2027,"active":true,"requested":1.2541931991794242,"total":1.254193199179424,"unallocated":0,"remainingToFinance":40.55224677346805,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":900.4320000000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4180643997264747,"amount":0.4180643997264747,"cap":6.66},"baselineFundable":900.4320000000001,"scenarioFundable":900.0139356002736,"serviceResourceFactor":0.9995357068610106,"nursingSupportFactor":0.9843068919021594}},"societyFundingNeed":41.806439972647475,"residentPopulation":22940154,"perResident":1822.413222363175,"employed":11941659.243731122,"perWorker":[3500.890380421308,3500.890380421308],"existingPerWorker":75805.33239388569,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":0.9735279902113526,"existingDemandRatio":1.0873771150817482,"employmentChangePercent":2.719183223781818,"centralPerWorker":3500.890380421308,"demand":905.2414483055554,"unamplifiedDemand":905.2414483055554,"plannedBudget":900.4320000000001,"paidBenefits":900.0139356002736,"expenditure":905.4828751002736,"revenue":937.502337800547,"baselineRevenue":938.3384666000001,"reserve":280.9723330354462,"scenarioReserve":280.9723330354462,"baselineReserve":281.7936177809999,"months":3.7462397670282575,"shortfall":0,"healthDelta":0,"workingDemandShare":0.44687679975440436,"demandRatio":1.0053412676421487,"careVolumeRatio":1.0249572203617197,"staffingRatio":0.868,"careLoadRatio":1.2156835179339602,"careUnmetShare":0.052324296806433926,"medicalPressure":0.015260764691853447,"pressure":0.015260764691853447,"expressionLevel":0,"retirement":70,"dependency":63.77209873320919,"multiplier":1,"policy":"law","careSystem":{"year":2028,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9843068919021594,"serviceResourceFactor":0.9995357068610106,"retainedCapacity":0.9843068919021594,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9843068919021594,"resourceCapacity":0.9995357068610106,"availableCapacity":0.9843068919021594,"safeStaffing":0.8543783821710743,"freshDemand":1.0249572203617197,"backlogIn":0.013696496922737611,"totalDemand":1.0386537172844572,"served":0.9843068919021594,"unmet":0.05434682538229785,"backlogOut":0.027173412691148924,"unmetShare":0.052324296806433926,"policyUnmetVolume":0.015693108097840636,"policyUnmetShare":0.015109085768132621,"policyUnmetFreshShare":0.015310988386717595,"directCareTarget":0.04374568110490742,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.5693108097840636,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":70.87561964913776,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":917.3381841153447,"backlogResourceBillion":12.096735809789166}},{"year":2029,"total":22812786,"children0to21":3576282,"workingAge22to64":13827910,"seniors65plus":5408594,"children0to14":2173077,"workingAge15to64":15231115,"workingAge22to59":12112953,"age60to64":1714957,"age15to21":1403205,"age15to29":3264046,"age30to44":4688236,"age45to64":7278833,"ages":[73549,81794,84504,94741,113609,139670,138047,141283,160422,164476,178075,182747,196501,209030,214629,212826,196230,235554,199215,167874,193835,197671,204493,205385,206648,216698,225460,244195,254733,303229,280245,264864,319828,318816,320662,318442,322144,315744,313980,329985,306125,336389,305680,298849,336483,362461,374170,395238,404315,398272,405734,393305,372662,403141,347398,340147,337497,335417,343438,350681,349628,346627,327740,348637,342325,345206,347780,339036,329951,323499,316550,302847,283750,288015,276291,255244,240308,228715,225106,183724,164105,138213,116199,88375,74586,81287,76691,68441,61945,54564,45384,36014,29545,22953,18220,13535,9949,7239,5258,3580,6489],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2029-12-31","scenario":"low","eligible":4494151.303092783,"gross":44.606960824742266,"baselineAidBudget":1.4021235979022824,"baselineAidOverlap":1.4021235979022826,"ledger":{"gross":44.606960824742266,"incremental":[43.204837226839985,43.204837226839985],"household":[-43.204837226839985,-43.204837226839985],"central":[43.204837226839985,43.204837226839985],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.4021235979022826,"centralOverlap":1.4021235979022826,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.43204837226839976},"fiscal":{"need":43.204837226839985,"unassignedNeed":43.204837226839985,"cumulativeNeed":125.3333117822112,"budgetShare":0.011003116494381904,"supportEquivalent":0.7200806204473331,"nursingEquivalent":6.487212796822821,"careDisplacement":1.2961451168051994,"careDisplacementUnallocated":0,"supportRemaining":59.5679516277316,"cumulativeCareDisplacement":3.7599993534663354,"cumulativeNhiReduction":1.2533331178221117,"pathways":{"startYear":2027,"active":true,"requested":1.2961451168051994,"total":1.2961451168051994,"unallocated":0,"remainingToFinance":41.908692110034785,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":936.44928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.43204837226839976,"amount":0.43204837226839976,"cap":6.66},"baselineFundable":936.44928,"scenarioFundable":936.0172316277317,"serviceResourceFactor":0.9995386313156561,"nursingSupportFactor":0.9837819680079429}},"societyFundingNeed":43.204837226839985,"residentPopulation":22812786,"perResident":1893.8869293228797,"employed":11823382.01417113,"perWorker":[3654.1860167468194,3654.1860167468194],"existingPerWorker":79832.04475356881,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":0.9832668444108784,"existingDemandRatio":1.133795510022643,"employmentChangePercent":1.7017919076837362,"centralPerWorker":3654.186016746819,"demand":943.8847620938502,"unamplifiedDemand":943.8847620938502,"plannedBudget":936.44928,"paidBenefits":936.0172316277317,"expenditure":941.6502393127317,"revenue":965.6245238534633,"baselineRevenue":966.488620598,"reserve":304.94661757617774,"scenarioReserve":304.94661757617774,"baselineReserve":306.1999506939999,"months":3.9095000468640047,"shortfall":0,"healthDelta":0,"workingDemandShare":0.43785368792473134,"demandRatio":1.0079400798875622,"careVolumeRatio":1.0375835044092832,"staffingRatio":0.868,"careLoadRatio":1.2469007522124584,"careUnmetShare":0.07605017426231124,"medicalPressure":0.022685942535891943,"pressure":0.022685942535891943,"expressionLevel":0,"retirement":70,"dependency":64.97638471757482,"multiplier":1,"policy":"law","careSystem":{"year":2029,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9837819680079429,"serviceResourceFactor":0.9995386313156561,"retainedCapacity":0.9837819680079429,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9837819680079429,"resourceCapacity":0.9995386313156561,"availableCapacity":0.9837819680079429,"safeStaffing":0.8539227482308944,"freshDemand":1.0375835044092832,"backlogIn":0.027173412691148924,"totalDemand":1.064756917100432,"served":0.9837819680079429,"unmet":0.08097494909248915,"backlogOut":0.04048747454624458,"unmetShare":0.07605017426231124,"policyUnmetVolume":0.01621803199205707,"policyUnmetShare":0.01523167563562052,"policyUnmetFreshShare":0.015630580018993572,"directCareTarget":0.04465880005426735,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.621803199205707,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":71.81599393315902,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":968.6042859338762,"backlogResourceBillion":24.719523840026106}},{"year":2030,"total":22681943,"children0to21":3456594,"workingAge22to64":13650586,"seniors65plus":5574763,"children0to14":2036602,"workingAge15to64":15070578,"workingAge22to59":11939017,"age60to64":1711569,"age15to21":1419992,"age15to29":3175159,"age30to44":4653449,"age45to64":7241970,"ages":[71408,79520,82217,84711,94896,113731,139678,138024,141279,160409,164467,178061,182728,196474,208999,214597,212802,196219,235519,199201,167865,193789,197614,204438,205338,206617,216687,225474,244221,254778,303252,280321,264970,319874,318845,320679,318447,322117,315689,313860,329770,305881,336023,305302,298419,335896,361731,373326,394256,403217,397102,404433,391950,371292,401542,345939,338611,335861,333692,341553,348622,347431,344285,325347,345884,339396,341993,344242,335236,325880,319112,311826,297854,278586,282198,270108,248945,233949,222191,217922,177142,157524,131974,110446,83462,69881,75474,70482,62195,55573,48281,39543,30842,24824,18877,14640,10598,7569,5337,3745,6916],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2030-12-31","scenario":"low","eligible":4632225.750515464,"gross":45.97742680412371,"baselineAidBudget":1.46422249462189,"baselineAidOverlap":1.46422249462189,"ledger":{"gross":45.97742680412371,"incremental":[44.513204309501816,44.513204309501816],"household":[-44.513204309501816,-44.513204309501816],"central":[44.513204309501816,44.513204309501816],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.46422249462189,"centralOverlap":1.46422249462189,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.44513204309501814},"fiscal":{"need":44.513204309501816,"unassignedNeed":44.513204309501816,"cumulativeNeed":169.846516091713,"budgetShare":0.011336322597030973,"supportEquivalent":0.741886738491697,"nursingEquivalent":6.683664310736008,"careDisplacement":1.3353961292850545,"careDisplacementUnallocated":0,"supportRemaining":59.554867956904985,"cumulativeCareDisplacement":5.09539548275139,"cumulativeNhiReduction":1.6984651609171297,"pathways":{"startYear":2027,"active":true,"requested":1.3353961292850545,"total":1.3353961292850545,"unallocated":0,"remainingToFinance":43.177808180216765,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":973.9072512000001},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.44513204309501814,"amount":0.44513204309501814,"cap":6.66},"baselineFundable":973.9072512000001,"scenarioFundable":973.4621191569051,"serviceResourceFactor":0.9995429420588599,"nursingSupportFactor":0.98329083922316}},"societyFundingNeed":44.513204309501816,"residentPopulation":22681943,"perResident":1962.4952019984273,"employed":11702298.499339186,"perWorker":[3803.800109184997,3803.800109184997],"existingPerWorker":84082.08818142179,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":0.9934406923558531,"existingDemandRatio":1.1819263595756844,"employmentChangePercent":0.6602616235290348,"centralPerWorker":3803.8001091849965,"demand":983.9536943467573,"unamplifiedDemand":983.9536943467573,"plannedBudget":973.9072512000001,"paidBenefits":973.4621191569051,"expenditure":979.2641170724552,"revenue":994.5930151297503,"baselineRevenue":995.4832792159402,"reserve":320.2755156334729,"scenarioReserve":320.2755156334729,"baselineReserve":321.97398079439,"months":3.948079860498609,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4293520389745362,"demandRatio":1.0103156056538016,"careVolumeRatio":1.0501262620731366,"staffingRatio":0.868,"careLoadRatio":1.2778187168856898,"careUnmetShare":0.0984059651851575,"medicalPressure":0.0294731590108618,"pressure":0.0294731590108618,"expressionLevel":0,"retirement":70,"dependency":66.16094722966473,"multiplier":1,"policy":"law","careSystem":{"year":2030,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.98329083922316,"serviceResourceFactor":0.9995429420588599,"retainedCapacity":0.98329083922316,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.98329083922316,"resourceCapacity":0.9995429420588599,"availableCapacity":0.98329083922316,"safeStaffing":0.8534964484457028,"freshDemand":1.0501262620731366,"backlogIn":0.04048747454624458,"totalDemand":1.0906137366193813,"served":0.98329083922316,"unmet":0.10732289739622136,"backlogOut":0.05366144869811068,"unmetShare":0.0984059651851575,"policyUnmetVolume":0.016709160776840037,"policyUnmetShare":0.015320878708748055,"policyUnmetFreshShare":0.01591157309393746,"directCareTarget":0.04546163741124989,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.6709160776840037,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":72.68527405751823,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1021.8898945860511,"backlogResourceBillion":37.93620023929382}},{"year":2031,"total":22544319,"children0to21":3338376,"workingAge22to64":13466796,"seniors65plus":5739147,"children0to14":1903336,"workingAge15to64":14901836,"workingAge22to59":11770978,"age60to64":1695818,"age15to21":1435040,"age15to29":3129200,"age30to44":4608473,"age45to64":7164163,"ages":[68967,77237,79948,82431,84884,95049,113776,139655,138025,141286,160406,164463,178046,182712,196451,208973,214574,212783,196209,235486,199175,167840,193738,197568,204395,205313,206621,216714,225525,244286,254861,303312,280420,265085,319914,318875,320692,318436,322066,315579,313685,329498,305584,335597,304869,297931,335245,360934,372419,393207,402044,395851,403053,390518,369847,399857,344397,336994,334152,331896,339582,346468,345127,341819,322822,342981,336300,338575,340465,331184,321549,314440,306791,292537,273075,276015,263552,242487,227393,215215,210256,170142,150524,125532,104373,78263,64940,69435,64109,55867,49216,42114,33909,25950,20452,15192,11486,8083,5594,3811,7340],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2031-12-31","scenario":"low","eligible":4768816.991752577,"gross":47.33317113402062,"baselineAidBudget":1.5250906661818213,"baselineAidOverlap":1.5250906661818215,"ledger":{"gross":47.33317113402062,"incremental":[45.80808046783879,45.80808046783879],"household":[-45.80808046783879,-45.80808046783879],"central":[45.80808046783879,45.80808046783879],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5250906661818215,"centralOverlap":1.5250906661818215,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.45808080467838785},"fiscal":{"need":45.80808046783879,"unassignedNeed":45.80808046783879,"cumulativeNeed":215.6545965595518,"budgetShare":0.011666092922079863,"supportEquivalent":0.7634680077973132,"nursingEquivalent":6.878090160336154,"careDisplacement":1.3742424140351637,"careDisplacementUnallocated":0,"supportRemaining":59.54191919532161,"cumulativeCareDisplacement":6.469637896786553,"cumulativeNhiReduction":2.1565459655955177,"pathways":{"startYear":2027,"active":true,"requested":1.3742424140351637,"total":1.3742424140351637,"unallocated":0,"remainingToFinance":44.433838053803626,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":1012.8635412480002},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.45808080467838785,"amount":0.45808080467838785,"cap":6.66},"baselineFundable":1012.8635412480002,"scenarioFundable":1012.4054604433218,"serviceResourceFactor":0.9995477369003588,"nursingSupportFactor":0.9828047745991596}},"societyFundingNeed":45.80808046783879,"residentPopulation":22544319,"perResident":2031.9123619497573,"employed":11572505.069426673,"perWorker":[3958.354754914635,3958.354754914635],"existingPerWorker":88636.10420638228,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0045827980712507,"existingDemandRatio":1.2321222405556633,"employmentChangePercent":-0.45618918421155286,"centralPerWorker":3958.354754914635,"demand":1025.7417652625898,"unamplifiedDemand":1025.7417652625898,"plannedBudget":1012.8635412480002,"paidBenefits":1012.4054604433218,"expenditure":1018.3815182963383,"revenue":1024.4316159830619,"baselineRevenue":1025.3477775924184,"reserve":326.3256133201962,"scenarioReserve":326.3256133201962,"baselineReserve":328.48215928579174,"months":3.8679239818872766,"shortfall":0,"healthDelta":0,"workingDemandShare":0.42068047876255815,"demandRatio":1.0127146683537662,"careVolumeRatio":1.0628394681384132,"staffingRatio":0.868,"careLoadRatio":1.3087964284346705,"careUnmetShare":0.11974566274085721,"medicalPressure":0.036327623867903495,"pressure":0.036327623867903495,"expressionLevel":0,"retirement":70,"dependency":67.40670163860803,"multiplier":1,"policy":"law","careSystem":{"year":2031,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9828047745991596,"serviceResourceFactor":0.9995477369003588,"retainedCapacity":0.9828047745991596,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9828047745991596,"resourceCapacity":0.9995477369003588,"availableCapacity":0.9828047745991596,"safeStaffing":0.8530745443520705,"freshDemand":1.0628394681384132,"backlogIn":0.05366144869811068,"totalDemand":1.1165009168365239,"served":0.9828047745991596,"unmet":0.13369614223736426,"backlogOut":0.06684807111868213,"unmetShare":0.11974566274085721,"policyUnmetVolume":0.017195225400840397,"policyUnmetShare":0.015400995325253363,"policyUnmetFreshShare":0.016178572509128037,"directCareTarget":0.046224492883222966,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.7195225400840397,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":73.51559819063964,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1077.5301968782849,"backlogResourceBillion":51.78843161569509}},{"year":2032,"total":22398368,"children0to21":3243025,"workingAge22to64":13280214,"seniors65plus":5875129,"children0to14":1779586,"workingAge15to64":14743653,"workingAge22to59":11586562,"age60to64":1693652,"age15to21":1463439,"age15to29":3081105,"age30to44":4546344,"age45to64":7116204,"ages":[66119,74594,77647,80152,82597,85039,95112,113778,139649,138030,141293,160401,164453,178028,182694,196428,208949,214552,212761,196195,235431,199123,167805,193689,197523,204359,205304,206641,216756,225589,244356,254948,303362,280492,265159,319919,318870,320659,318372,321933,315388,313430,329149,305212,335095,304361,297370,334518,360064,371438,392073,400781,394515,401588,389004,368319,398076,342771,335303,332371,330015,337518,344208,342698,339213,320158,339912,333008,334926,336435,326872,316934,309457,301426,286856,267208,269448,256824,235821,220376,207760,202090,162686,143284,118721,97938,72793,59798,63223,57641,49542,42967,36156,28569,21410,16490,11937,8776,5987,4005,7695],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2032-12-31","scenario":"low","eligible":4881808.220618557,"gross":48.454672164948455,"baselineAidBudget":1.585741163585604,"baselineAidOverlap":1.5857411635856038,"ledger":{"gross":48.454672164948455,"incremental":[46.86893100136285,46.86893100136285],"household":[-46.86893100136285,-46.86893100136285],"central":[46.86893100136285,46.86893100136285],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.5857411635856038,"centralOverlap":1.5857411635856038,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.4686893100136285},"fiscal":{"need":46.86893100136285,"unassignedNeed":46.86893100136285,"cumulativeNeed":262.52352756091466,"budgetShare":0.011936263179687987,"supportEquivalent":0.7811488500227142,"nursingEquivalent":7.03737702723166,"careDisplacement":1.4060679300408856,"careDisplacementUnallocated":0,"supportRemaining":59.53131068998637,"cumulativeCareDisplacement":7.8757058268274385,"cumulativeNhiReduction":2.625235275609146,"pathways":{"startYear":2027,"active":true,"requested":1.4060679300408856,"total":1.4060679300408856,"unallocated":0,"remainingToFinance":45.46286307132197,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":1053.3780828979202},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.4686893100136285,"amount":0.4686893100136285,"cap":6.66},"baselineFundable":1053.3780828979202,"scenarioFundable":1052.9093935879066,"serviceResourceFactor":0.9995550606969872,"nursingSupportFactor":0.9824065574319208}},"societyFundingNeed":46.86893100136285,"residentPopulation":22398368,"perResident":2092.5154458290376,"employed":11442555.950825093,"perWorker":[4096.019386121792,4096.019386121792],"existingPerWorker":93339.21134634371,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0159914946712665,"existingDemandRatio":1.2829299077915033,"employmentChangePercent":-1.5739791873396247,"centralPerWorker":4096.019386121792,"demand":1068.0391482364264,"unamplifiedDemand":1068.0391482364264,"plannedBudget":1053.3780828979202,"paidBenefits":1052.9093935879066,"expenditure":1059.0647331765135,"revenue":1055.1708323001637,"baselineRevenue":1056.108210920191,"reserve":322.4317124438463,"scenarioReserve":322.4317124438463,"baselineReserve":325.0569477194555,"months":3.674751667037075,"shortfall":0,"healthDelta":0,"workingDemandShare":0.41320407122659814,"demandRatio":1.0139181416212615,"careVolumeRatio":1.0744336002039963,"staffingRatio":0.868,"careLoadRatio":1.3383874783994327,"careUnmetShare":0.139207627602247,"medicalPressure":0.03976611891788995,"pressure":0.03976611891788995,"expressionLevel":0,"retirement":70,"dependency":68.65969177906321,"multiplier":1,"policy":"law","careSystem":{"year":2032,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9824065574319208,"serviceResourceFactor":0.9995550606969872,"retainedCapacity":0.9824065574319208,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9824065574319208,"resourceCapacity":0.9995550606969872,"availableCapacity":0.9824065574319208,"safeStaffing":0.8527288918509073,"freshDemand":1.0744336002039963,"backlogIn":0.06684807111868213,"totalDemand":1.1412816713226783,"served":0.9824065574319208,"unmet":0.15887511389075748,"backlogOut":0.07943755694537874,"unmetShare":0.139207627602247,"policyUnmetVolume":0.017593442568079154,"policyUnmetShare":0.015415513111403418,"policyUnmetFreshShare":0.01637462060451087,"directCareTarget":0.04678463029860249,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.7593442568079154,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":74.190632578825,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1134.4893755238918,"backlogResourceBillion":66.45022728746544}},{"year":2033,"total":22244833,"children0to21":3113710,"workingAge22to64":13109273,"seniors65plus":6021850,"children0to14":1666900,"workingAge15to64":14556083,"workingAge22to59":11433393,"age60to64":1675880,"age15to21":1446810,"age15to29":3037999,"age30to44":4435506,"age45to64":7082578,"ages":[63503,71555,75008,77855,80322,82757,85117,95138,113800,139654,138041,141303,160393,164443,178011,182678,196410,208930,214531,212739,196168,235354,199064,167778,193649,197497,204351,205327,206695,216828,225680,244454,255049,303411,280552,265229,319916,318846,320599,318251,321741,315138,313118,328740,304782,334529,303791,296749,333729,359128,370384,390861,399438,393102,400046,387410,366709,396204,341075,333543,330510,328048,335357,341829,340136,336467,317342,336647,329491,331034,332147,322275,312010,304141,295688,280805,260974,262701,249873,228674,212865,199809,193375,154963,135616,111491,91157,67092,54501,56909,51164,43310,36921,30498,23604,17287,12981,9136,6512,4296,8094],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2033-12-31","scenario":"low","eligible":5003722.783505155,"gross":49.66474226804124,"baselineAidBudget":1.6460643965573922,"baselineAidOverlap":1.6460643965573922,"ledger":{"gross":49.66474226804124,"incremental":[48.018677871483845,48.018677871483845],"household":[-48.018677871483845,-48.018677871483845],"central":[48.018677871483845,48.018677871483845],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.6460643965573922,"centralOverlap":1.6460643965573922,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.48018677871483845},"fiscal":{"need":48.018677871483845,"unassignedNeed":48.018677871483845,"cumulativeNeed":310.54220543239853,"budgetShare":0.012229072956625031,"supportEquivalent":0.8003112978580641,"nursingEquivalent":7.210011692414992,"careDisplacement":1.4405603361445154,"careDisplacementUnallocated":0,"supportRemaining":59.51981322128516,"cumulativeCareDisplacement":9.316266162971953,"cumulativeNhiReduction":3.1054220543239848,"pathways":{"startYear":2027,"active":true,"requested":1.4405603361445154,"total":1.4405603361445154,"unallocated":0,"remainingToFinance":46.57811753533933,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":1095.513206213837},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.48018677871483845,"amount":0.48018677871483845,"cap":6.66},"baselineFundable":1095.513206213837,"scenarioFundable":1095.0330194351222,"serviceResourceFactor":0.9995616786945231,"nursingSupportFactor":0.9819749707689626}},"societyFundingNeed":48.018677871483845,"residentPopulation":22244833,"perResident":2158.6441162081933,"employed":11299299.961896736,"perWorker":[4249.703789917201,4249.703789917201],"existingPerWorker":98412.00687424991,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0288725463118762,"existingDemandRatio":1.3357198624917637,"employmentChangePercent":-2.8062315799341264,"centralPerWorker":4249.703789917201,"demand":1111.9867855243933,"unamplifiedDemand":1111.9867855243933,"plannedBudget":1095.513206213837,"paidBenefits":1095.0330194351222,"expenditure":1101.3730192113874,"revenue":1086.831083690367,"baselineRevenue":1087.7914572477966,"reserve":307.8897769228259,"scenarioReserve":307.8897769228259,"baselineReserve":310.99519897714987,"months":3.374032798554172,"shortfall":0,"healthDelta":0,"workingDemandShare":0.4053648715011687,"demandRatio":1.0150373169553017,"careVolumeRatio":1.0860624817247646,"staffingRatio":0.868,"careLoadRatio":1.367389210524639,"careUnmetShare":0.15746466049935628,"medicalPressure":0.04296376272943357,"pressure":0.04296376272943357,"expressionLevel":0,"retirement":70,"dependency":69.68776987099132,"multiplier":1,"policy":"law","careSystem":{"year":2033,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9819749707689626,"serviceResourceFactor":0.9995616786945231,"retainedCapacity":0.9819749707689626,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9819749707689626,"resourceCapacity":0.9995616786945231,"availableCapacity":0.9819749707689626,"safeStaffing":0.8523542746274595,"freshDemand":1.0860624817247646,"backlogIn":0.07943755694537874,"totalDemand":1.1655000386701433,"served":0.9819749707689626,"unmet":0.18352506790118073,"backlogOut":0.09176253395059036,"unmetShare":0.15746466049935628,"policyUnmetVolume":0.018025029231037437,"policyUnmetShare":0.015465490032590923,"policyUnmetFreshShare":0.016596677939202976,"directCareTarget":0.04741907982629422,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8025029231037437,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":75.03185980542249,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1193.3205163953107,"backlogResourceBillion":81.33373087091739}},{"year":2034,"total":22083671,"children0to21":2945681,"workingAge22to64":12974352,"seniors65plus":6163638,"children0to14":1556366,"workingAge15to64":14363667,"workingAge22to59":11315687,"age60to64":1658665,"age15to21":1389315,"age15to29":2999019,"age30to44":4346372,"age45to64":7018276,"ages":[61032,68763,71973,75225,78029,80486,82838,85158,95182,113830,139665,138054,141309,160387,164435,177999,182670,196400,208913,214509,212703,196121,235269,199012,167763,193627,197499,204376,205381,206777,216928,225797,244568,255150,303448,280606,265293,319896,318794,320482,318071,321491,314832,312747,328269,304291,333895,303161,296073,332881,358121,369255,389571,398019,391614,398421,385727,365017,394254,339311,331707,328564,325990,333084,339320,337437,333566,314347,333162,325739,326891,327572,317366,306754,298454,289569,274366,254560,255720,242408,221012,204840,191311,184334,146770,127462,103860,84078,61208,49106,50574,44775,37269,31172,25227,19085,13628,9952,6792,4682,8590],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2034-12-31","scenario":"low","eligible":5121538.379381443,"gross":50.83412783505155,"baselineAidBudget":1.7019961099187193,"baselineAidOverlap":1.7019961099187193,"ledger":{"gross":50.83412783505155,"incremental":[49.13213172513283,49.13213172513283],"household":[-49.13213172513283,-49.13213172513283],"central":[49.13213172513283,49.13213172513283],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7019961099187193,"centralOverlap":1.7019961099187193,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.49132131725132827},"fiscal":{"need":49.13213172513283,"unassignedNeed":49.13213172513283,"cumulativeNeed":359.67433715753134,"budgetShare":0.012512639872951875,"supportEquivalent":0.8188688620855472,"nursingEquivalent":7.37719695572565,"careDisplacement":1.4739639517539849,"careDisplacementUnallocated":0,"supportRemaining":59.50867868274867,"cumulativeCareDisplacement":10.790230114725938,"cumulativeNhiReduction":3.596743371575313,"pathways":{"startYear":2027,"active":true,"requested":1.4739639517539849,"total":1.4739639517539849,"unallocated":0,"remainingToFinance":47.65816777337884,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":1139.3337344623908},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.49132131725132827,"amount":0.49132131725132827,"cap":6.66},"baselineFundable":1139.3337344623908,"scenarioFundable":1138.8424131451395,"serviceResourceFactor":0.9995687643555266,"nursingSupportFactor":0.9815570076106859}},"societyFundingNeed":49.13213172513283,"residentPopulation":22083671,"perResident":2224.817229215778,"employed":11153983.988085158,"perWorker":[4404.895307149128,4404.895307149128],"existingPerWorker":103727.75329063639,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0422768703771625,"existingDemandRatio":1.3897630021907577,"employmentChangePercent":-4.05620345022758,"centralPerWorker":4404.895307149128,"demand":1156.9776993238058,"unamplifiedDemand":1156.9776993238058,"plannedBudget":1139.3337344623908,"paidBenefits":1138.8424131451395,"expenditure":1145.3726129146926,"revenue":1119.4425583307282,"baselineRevenue":1120.4252009652307,"reserve":281.9597223388613,"scenarioReserve":281.9597223388613,"baselineReserve":285.5564657104366,"months":2.9710139252032968,"shortfall":0,"healthDelta":0,"workingDemandShare":0.39814785639420036,"demandRatio":1.0154862129749371,"careVolumeRatio":1.0970917474372424,"staffingRatio":0.868,"careLoadRatio":1.3953828244284319,"careUnmetShare":0.17436726857319654,"medicalPressure":0.04424632278553466,"pressure":0.04424632278553466,"expressionLevel":0,"retirement":70,"dependency":70.21020394698711,"multiplier":1,"policy":"law","careSystem":{"year":2034,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9815570076106859,"serviceResourceFactor":0.9995687643555266,"retainedCapacity":0.9815570076106859,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9815570076106859,"resourceCapacity":0.9995687643555266,"availableCapacity":0.9815570076106859,"safeStaffing":0.8519914826060754,"freshDemand":1.0970917474372424,"backlogIn":0.09176253395059036,"totalDemand":1.1888542813878327,"served":0.9815570076106859,"unmet":0.2072972737771468,"backlogOut":0.10364863688857341,"unmetShare":0.17436726857319654,"policyUnmetVolume":0.018442992389314128,"policyUnmetShare":0.01551324891372249,"policyUnmetFreshShare":0.016810802225425667,"directCareTarget":0.048030863501216194,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8442992389314128,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":76.5565009290895,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1253.7491914640743,"backlogResourceBillion":96.7714921402686}},{"year":2035,"total":21914811,"children0to21":2814547,"workingAge22to64":12801720,"seniors65plus":6298544,"children0to14":1457047,"workingAge15to64":14159220,"workingAge22to59":11153420,"age60to64":1648300,"age15to21":1357500,"age15to29":2956545,"age30to44":4223908,"age45to64":6978767,"ages":[58745,66127,69183,72196,75406,78198,80569,82881,85214,95229,113864,139676,138064,141313,160382,164430,177992,182668,196392,208898,214474,212646,196067,235189,198969,167764,193631,197531,204430,205464,206887,217054,225929,244682,255238,303480,280655,265344,319848,318684,320306,317833,321183,314468,312317,327735,303738,333197,302472,295341,331967,357041,368052,388207,396524,390047,396707,383959,363253,392227,337471,329788,326530,323825,330686,336677,334585,330481,311149,329442,321741,322469,322684,312122,301125,292385,283053,267737,247917,248214,234397,212815,196251,182479,174726,138044,118841,95880,76763,55205,43684,44312,38570,31512,25809,20422,15067,10464,7410,4891,9221],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2035-12-31","scenario":"low","eligible":5233635.5298969075,"gross":51.94675463917525,"baselineAidBudget":1.7535234993074593,"baselineAidOverlap":1.7535234993074593,"ledger":{"gross":51.94675463917525,"incremental":[50.19323113986779,50.19323113986779],"household":[-50.19323113986779,-50.19323113986779],"central":[50.19323113986779,50.19323113986779],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.7535234993074593,"centralOverlap":1.7535234993074593,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5019323113986779},"fiscal":{"need":50.19323113986779,"unassignedNeed":50.19323113986779,"cumulativeNeed":409.86756829739915,"budgetShare":0.012782873513947891,"supportEquivalent":0.8365538523311299,"nursingEquivalent":7.536521192172341,"careDisplacement":1.5057969341960336,"careDisplacementUnallocated":0,"supportRemaining":59.498067688601324,"cumulativeCareDisplacement":12.296027048921971,"cumulativeNhiReduction":4.098675682973991,"pathways":{"startYear":2027,"active":true,"requested":1.5057969341960338,"total":1.5057969341960336,"unallocated":0,"remainingToFinance":48.68743420567176,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":1184.9070838408863},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5019323113986779,"amount":0.5019323113986779,"cap":6.66},"baselineFundable":1184.9070838408863,"scenarioFundable":1184.4051515294877,"serviceResourceFactor":0.9995763952142377,"nursingSupportFactor":0.9811586970195691}},"societyFundingNeed":50.19323113986779,"residentPopulation":21914811,"perResident":2290.3793758416527,"employed":10992700.123486739,"perWorker":[4566.051159043822,4566.051159043822],"existingPerWorker":109457.22768487113,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.0575690588065376,"existingDemandRatio":1.4453218982438425,"employmentChangePercent":-5.4435271462559776,"centralPerWorker":4566.051159043822,"demand":1203.230480287999,"unamplifiedDemand":1203.230480287999,"plannedBudget":1184.9070838408863,"paidBenefits":1184.4051515294877,"expenditure":1191.1312572921274,"revenue":1153.0340923713904,"baselineRevenue":1154.0379569941877,"reserve":243.86255741812417,"scenarioReserve":243.86255741812417,"baselineReserve":247.96123310109817,"months":2.470734516173399,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3907612018713876,"demandRatio":1.0154639943477402,"careVolumeRatio":1.1077188864367336,"staffingRatio":0.868,"careLoadRatio":1.4223842774172477,"careUnmetShare":0.19004044757101873,"medicalPressure":0.04418284099354329,"pressure":0.04418284099354329,"expressionLevel":0,"retirement":70,"dependency":71.18645775723887,"multiplier":1,"policy":"law","careSystem":{"year":2035,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9811586970195691,"serviceResourceFactor":0.9995763952142377,"retainedCapacity":0.9811586970195691,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9811586970195691,"resourceCapacity":0.9995763952142377,"availableCapacity":0.9811586970195691,"safeStaffing":0.8516457490129861,"freshDemand":1.1077188864367336,"backlogIn":0.10364863688857341,"totalDemand":1.211367523325307,"served":0.9811586970195691,"unmet":0.2302088263057378,"backlogOut":0.1151044131528689,"unmetShare":0.19004044757101873,"policyUnmetVolume":0.018841302980430852,"policyUnmetShare":0.015553746173341243,"policyUnmetFreshShare":0.01700910150682617,"directCareTarget":0.0485974328766462,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.8841302980430852,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":78.19884265022668,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1315.8160836135928,"backlogResourceBillion":112.58560332559384}},{"year":2036,"total":21738325,"children0to21":2664809,"workingAge22to64":12654888,"seniors65plus":6418628,"children0to14":1359667,"workingAge15to64":13960030,"workingAge22to59":10955506,"age60to64":1699382,"age15to21":1305142,"age15to29":2911371,"age30to44":4116264,"age45to64":6932395,"ages":[56686,63688,66551,69413,72382,75582,78287,80615,82940,85274,95279,113897,139683,138072,141318,160379,164432,177993,182668,196384,208867,214419,212581,196019,235114,198944,167794,193667,197595,204515,205575,207024,217194,226061,244781,255325,303508,280690,265370,319744,318518,320074,317538,320817,314045,311825,327134,303124,332436,301727,294551,330985,355890,366778,386769,394951,388395,394909,382120,361419,390115,335550,327783,324391,321543,328160,333886,331553,327185,307735,325479,317475,317741,317459,306503,295112,285915,276336,260860,240763,240145,225814,204026,187311,173080,164476,128805,109812,87619,69290,49163,38316,38220,32647,26130,20913,16144,11584,7804,5345,9822],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2036-12-31","scenario":"low","eligible":5333416.668041238,"gross":52.9371381443299,"baselineAidBudget":1.8039497135533307,"baselineAidOverlap":1.8039497135533307,"ledger":{"gross":52.9371381443299,"incremental":[51.13318843077657,51.13318843077657],"household":[-51.13318843077657,-51.13318843077657],"central":[51.13318843077657,51.13318843077657],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8039497135533307,"centralOverlap":1.8039497135533307,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5113318843077657},"fiscal":{"need":51.13318843077657,"unassignedNeed":51.13318843077657,"cumulativeNeed":461.0007567281757,"budgetShare":0.013022255496046598,"supportEquivalent":0.8522198071796095,"nursingEquivalent":7.677655920537022,"careDisplacement":1.533995652923297,"careDisplacementUnallocated":0,"supportRemaining":59.488668115692235,"cumulativeCareDisplacement":13.830022701845268,"cumulativeNhiReduction":4.610007567281757,"pathways":{"startYear":2027,"active":true,"requested":1.533995652923297,"total":1.533995652923297,"unallocated":0,"remainingToFinance":49.599192777853276,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":1232.3033671945218},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5113318843077657,"amount":0.5113318843077657,"cap":6.66},"baselineFundable":1232.3033671945218,"scenarioFundable":1231.792035310214,"serviceResourceFactor":0.999585060060761,"nursingSupportFactor":0.9808058601986575}},"societyFundingNeed":51.13318843077657,"residentPopulation":21738325,"perResident":2352.2138173376547,"employed":10836248.075782303,"perWorker":[4718.717038700233,4718.717038700233],"existingPerWorker":115445.46634900077,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.072838074768706,"existingDemandRatio":1.5026975526512314,"employmentChangePercent":-6.7892887549138585,"centralPerWorker":4718.717038700233,"demand":1250.9957125821502,"unamplifiedDemand":1250.9957125821502,"plannedBudget":1232.3033671945218,"paidBenefits":1231.792035310214,"expenditure":1238.719924245733,"revenue":1187.6364319353977,"baselineRevenue":1188.6590957040132,"reserve":192.77906510778888,"scenarioReserve":192.77906510778888,"baselineReserve":197.38907267507065,"months":1.8780351836833185,"shortfall":0,"healthDelta":0,"workingDemandShare":0.38435331267420564,"demandRatio":1.015168623153391,"careVolumeRatio":1.1181481048579822,"staffingRatio":0.868,"careLoadRatio":1.4486025109209284,"careUnmetShare":0.2046998924594715,"medicalPressure":0.043338923295402745,"pressure":0.043338923295402745,"expressionLevel":0,"retirement":70,"dependency":71.7780908057029,"multiplier":1,"policy":"law","careSystem":{"year":2036,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9808058601986575,"serviceResourceFactor":0.999585060060761,"retainedCapacity":0.9808058601986575,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9808058601986575,"resourceCapacity":0.999585060060761,"availableCapacity":0.9808058601986575,"safeStaffing":0.8513394866524346,"freshDemand":1.1181481048579822,"backlogIn":0.1151044131528689,"totalDemand":1.2332525180108511,"served":0.9808058601986575,"unmet":0.25244665781219366,"backlogOut":0.12622332890609683,"unmetShare":0.2046998924594715,"policyUnmetVolume":0.019194139801342547,"policyUnmetShare":0.015563835890074916,"policyUnmetFreshShare":0.017166008436584012,"directCareTarget":0.04904573839024004,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9194139801342547,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":79.82635844278634,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1379.7757254694523,"backlogResourceBillion":128.78001288730215}},{"year":2037,"total":21554297,"children0to21":2511516,"workingAge22to64":12519517,"seniors65plus":6523264,"children0to14":1279522,"workingAge15to64":13751511,"workingAge22to59":10790737,"age60to64":1728780,"age15to21":1231994,"age15to29":2848124,"age30to44":4006123,"age45to64":6897264,"ages":[54906,61496,64118,66787,69607,72564,75675,78338,80677,83003,85334,95324,113922,139691,138080,141326,160383,164441,177997,182669,196362,208816,214353,212521,195980,235055,198946,167856,193732,197687,204627,205712,207174,217335,226182,244880,255407,303521,280703,265343,319582,318295,319785,317186,320391,313560,311270,326468,302452,331614,300922,293699,329936,354671,365435,385254,393294,386663,393037,380209,359509,387914,333543,325676,322138,319137,325492,330917,328312,323666,304096,321246,312912,312684,311855,300495,288695,279238,269362,253446,233062,231487,216598,194864,177782,163039,153603,119112,100449,79167,61757,43170,33083,32393,27101,21205,16547,12428,8651,5637,10576],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2037-12-31","scenario":"low","eligible":5420361.632989692,"gross":53.800115463917535,"baselineAidBudget":1.843730230487779,"baselineAidOverlap":1.843730230487779,"ledger":{"gross":53.800115463917535,"incremental":[51.95638523342976,51.95638523342976],"household":[-51.95638523342976,-51.95638523342976],"central":[51.95638523342976,51.95638523342976],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.843730230487779,"centralOverlap":1.843730230487779,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5195638523342976},"fiscal":{"need":51.95638523342976,"unassignedNeed":51.95638523342976,"cumulativeNeed":512.9571419616054,"budgetShare":0.013231901704637538,"supportEquivalent":0.8659397538904959,"nursingEquivalent":7.801259044058522,"careDisplacement":1.5586915570028927,"careDisplacementUnallocated":0,"supportRemaining":59.4804361476657,"cumulativeCareDisplacement":15.388714258848161,"cumulativeNhiReduction":5.129571419616054,"pathways":{"startYear":2027,"active":true,"requested":1.5586915570028927,"total":1.5586915570028927,"unallocated":0,"remainingToFinance":50.39769367642686,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":1281.5955018823026},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5195638523342976,"amount":0.5195638523342976,"cap":6.66},"baselineFundable":1281.5955018823026,"scenarioFundable":1281.0759380299683,"serviceResourceFactor":0.9995945960706235,"nursingSupportFactor":0.9804968523898537}},"societyFundingNeed":51.95638523342976,"residentPopulation":21554297,"perResident":2410.488508784571,"employed":10706286.89282807,"perWorker":[4852.885575879189,4852.885575879189],"existingPerWorker":121299.1785864233,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.085861012292329,"existingDemandRatio":1.5599565234962582,"employmentChangePercent":-7.907182532603352,"centralPerWorker":4852.885575879189,"demand":1298.663805810635,"unamplifiedDemand":1298.663805810635,"plannedBudget":1281.5955018823026,"paidBenefits":1281.0759380299683,"expenditure":1288.2116636335527,"revenue":1223.2797408704648,"baselineRevenue":1224.3188685751336,"reserve":127.84714234470103,"scenarioReserve":127.84714234470103,"baselineReserve":132.97671376431708,"months":1.197560318317776,"shortfall":0,"healthDelta":0,"workingDemandShare":0.378843063913867,"demandRatio":1.0133180117308962,"careVolumeRatio":1.1269457831427339,"staffingRatio":0.868,"careLoadRatio":1.4724608377142183,"careUnmetShare":0.2175861637805449,"medicalPressure":0.03805146208827485,"pressure":0.03805146208827485,"expressionLevel":0,"retirement":70,"dependency":72.16556357565551,"multiplier":1,"policy":"law","careSystem":{"year":2037,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9804968523898537,"serviceResourceFactor":0.9995945960706235,"retainedCapacity":0.9804968523898537,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9804968523898537,"resourceCapacity":0.9995945960706235,"availableCapacity":0.9804968523898537,"safeStaffing":0.851071267874393,"freshDemand":1.1269457831427339,"backlogIn":0.12622332890609683,"totalDemand":1.2531691120488306,"served":0.9804968523898537,"unmet":0.2726722596589769,"backlogOut":0.13633612982948845,"unmetShare":0.2175861637805449,"policyUnmetVolume":0.019503147610146265,"policyUnmetShare":0.015563061220253178,"policyUnmetFreshShare":0.01730619866712442,"directCareTarget":0.049446281906069776,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9503147610146265,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":81.17553547591928,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1444.120376260855,"backlogResourceBillion":145.45657045021989}},{"year":2038,"total":21362873,"children0to21":2362330,"workingAge22to64":12378505,"seniors65plus":6622038,"children0to14":1201074,"workingAge15to64":13539761,"workingAge22to59":10602259,"age60to64":1776246,"age15to21":1161256,"age15to29":2788505,"age30to44":3883013,"age45to64":6868243,"ages":[53405,59600,61928,64362,66988,69794,72663,75730,78404,80743,83064,85389,95362,113945,139697,138090,141340,160396,164453,178002,182657,196318,208756,214294,212469,195957,235021,198977,167948,193827,197806,204765,205864,207325,217465,226301,244977,255479,303512,280662,265264,319365,318015,319438,316775,319903,313011,310653,325742,301723,330727,300052,292787,328824,353386,364020,383658,391554,384861,391096,378221,357519,385615,331435,323456,319764,316597,322654,327744,324850,319914,300208,316714,308028,307256,305856,294077,282066,272298,261831,245455,224787,222179,206979,185083,167586,152371,142176,109046,90851,70632,54275,37319,28071,26927,22018,16804,12751,9292,6256,11323],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2038-12-31","scenario":"low","eligible":5502435.698969072,"gross":54.61474639175257,"baselineAidBudget":1.8869219801322479,"baselineAidOverlap":1.8869219801322479,"ledger":{"gross":54.61474639175257,"incremental":[52.72782441162032,52.72782441162032],"household":[-52.72782441162032,-52.72782441162032],"central":[52.72782441162032,52.72782441162032],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.8869219801322479,"centralOverlap":1.8869219801322479,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5272782441162032},"fiscal":{"need":52.72782441162032,"unassignedNeed":52.72782441162032,"cumulativeNeed":565.6849663732257,"budgetShare":0.013428366630576153,"supportEquivalent":0.8787970735270053,"nursingEquivalent":7.917090752495543,"careDisplacement":1.5818347323486095,"careDisplacementUnallocated":0,"supportRemaining":59.472721755883796,"cumulativeCareDisplacement":16.97054899119677,"cumulativeNhiReduction":5.656849663732258,"pathways":{"startYear":2027,"active":true,"requested":1.5818347323486095,"total":1.5818347323486095,"unallocated":0,"remainingToFinance":51.14598967927171,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":1332.8593219575948},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5272782441162032,"amount":0.5272782441162032,"cap":6.66},"baselineFundable":1332.8593219575948,"scenarioFundable":1332.3320437134787,"serviceResourceFactor":0.9996044006779787,"nursingSupportFactor":0.9802072731187611}},"societyFundingNeed":52.72782441162032,"residentPopulation":21362873,"perResident":2468.1991233866493,"employed":10548152.500124192,"perWorker":[4998.773426057265,4998.773426057265],"existingPerWorker":127760.88963282804,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1021398793012809,"existingDemandRatio":1.6187884052836108,"employmentChangePercent":-9.267415254589473,"centralPerWorker":4998.773426057265,"demand":1347.641347398606,"unamplifiedDemand":1347.641347398606,"plannedBudget":1332.8593219575948,"paidBenefits":1332.3320437134787,"expenditure":1339.6818410851708,"revenue":1259.9938781441556,"baselineRevenue":1261.0484346323879,"reserve":48.15917940368578,"scenarioReserve":48.15917940368578,"baselineReserve":53.81602906741804,"months":0.43375835293541165,"shortfall":0,"healthDelta":0,"workingDemandShare":0.3734097467593568,"demandRatio":1.0110904618345622,"careVolumeRatio":1.1353856177555923,"staffingRatio":0.868,"careLoadRatio":1.4947014380525077,"careUnmetShare":0.22922819006585937,"medicalPressure":0.03168703381303484,"pressure":0.03168703381303484,"expressionLevel":0,"retirement":70,"dependency":72.58039642105408,"multiplier":1,"policy":"law","careSystem":{"year":2038,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9802072731187611,"serviceResourceFactor":0.9996044006779787,"retainedCapacity":0.9802072731187611,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9802072731187611,"resourceCapacity":0.9996044006779787,"availableCapacity":0.9802072731187611,"safeStaffing":0.8508199130670846,"freshDemand":1.1353856177555923,"backlogIn":0.13633612982948845,"totalDemand":1.2717217475850808,"served":0.9802072731187611,"unmet":0.29151447446631973,"backlogOut":0.14575723723315986,"unmetShare":0.22922819006585937,"policyUnmetVolume":0.019792726881238898,"policyUnmetShare":0.015563724469463571,"policyUnmetFreshShare":0.01743260313651389,"directCareTarget":0.04980743753289683,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":1.9792726881238898,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":82.7472021619975,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1509.4649629431829,"backlogResourceBillion":161.82361554457702}},{"year":2039,"total":21164258,"children0to21":2224480,"workingAge22to64":12224224,"seniors65plus":6715554,"children0to14":1119805,"workingAge15to64":13328899,"workingAge22to59":10391140,"age60to64":1833084,"age15to21":1104675,"age15to29":2734404,"age30to44":3759854,"age45to64":6834641,"ages":[52218,58004,60038,62178,64569,67182,69898,72724,75799,78473,80806,83121,85433,95396,113966,139706,138107,141362,160413,164468,177994,182625,196268,208702,214241,212431,195962,235017,199039,168069,193950,197950,204917,206017,207464,217594,226420,245064,255530,303447,280565,265133,319092,317679,319032,316302,319351,312400,309978,324957,300935,329771,299122,291817,327650,352030,362527,381984,389743,382990,389076,376149,355442,383203,329214,321119,317258,313895,319620,324354,321158,315904,296046,311861,302781,301443,299442,287440,275169,264794,253703,236857,215875,212444,196697,174600,156736,141143,130289,98712,81143,62140,46958,31703,23360,21907,17469,12968,9542,6729,12295],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2039-12-31","scenario":"low","eligible":5580140.746391753,"gross":55.386012371134015,"baselineAidBudget":1.9279256902486508,"baselineAidOverlap":1.9279256902486508,"ledger":{"gross":55.386012371134015,"incremental":[53.458086680885366,53.458086680885366],"household":[-53.458086680885366,-53.458086680885366],"central":[53.458086680885366,53.458086680885366],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9279256902486508,"centralOverlap":1.9279256902486508,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5345808668088536},"fiscal":{"need":53.458086680885366,"unassignedNeed":53.458086680885366,"cumulativeNeed":619.1430530541111,"budgetShare":0.013614344899120197,"supportEquivalent":0.8909681113480894,"nursingEquivalent":8.02673974187468,"careDisplacement":1.603742600426561,"careDisplacementUnallocated":0,"supportRemaining":59.46541913319115,"cumulativeCareDisplacement":18.574291591623332,"cumulativeNhiReduction":6.191430530541112,"pathways":{"startYear":2027,"active":true,"requested":1.603742600426561,"total":1.603742600426561,"unallocated":0,"remainingToFinance":51.8543440804588,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":1386.1736948358987},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5345808668088536,"amount":0.5345808668088536,"cap":6.66},"baselineFundable":1345.1256254459347,"scenarioFundable":1338.3996140485847,"serviceResourceFactor":0.9949997150674159,"nursingSupportFactor":0.9799331506453133}},"societyFundingNeed":53.458086680885366,"residentPopulation":21164258,"perResident":2525.8663299646682,"employed":10399531.045068543,"perWorker":[5140.432433848561,5140.432433848561],"existingPerWorker":134355.25786831998,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1178907465112295,"existingDemandRatio":1.6783563666904304,"employmentChangePercent":-10.545820052554244,"centralPerWorker":5140.432433848561,"demand":1397.2316752697834,"unamplifiedDemand":1397.2316752697834,"plannedBudget":1386.1736948358987,"paidBenefits":1385.6391139690897,"expenditure":1393.2094052619325,"revenue":1297.8107259377416,"baselineRevenue":1298.8798876713595,"reserve":-47.23949992050508,"scenarioReserve":-47.23949992050508,"baselineReserve":-41.04806938996397,"months":0,"shortfall":47.23949992050508,"healthDelta":0,"workingDemandShare":0.3679899551325199,"demandRatio":1.007977341133424,"careVolumeRatio":1.1428790168839293,"staffingRatio":0.868,"careLoadRatio":1.5150053638045773,"careUnmetShare":0.23955798425311595,"medicalPressure":0.022792403238354506,"pressure":0.022792403238354506,"expressionLevel":0,"retirement":70,"dependency":73.13375474794964,"multiplier":1,"policy":"law","careSystem":{"year":2039,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9799331506453133,"serviceResourceFactor":0.9949997150674159,"retainedCapacity":0.9799331506453133,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9799331506453133,"resourceCapacity":0.9949997150674159,"availableCapacity":0.9799331506453133,"safeStaffing":0.8505819747601319,"freshDemand":1.1428790168839293,"backlogIn":0.14575723723315986,"totalDemand":1.2886362541170893,"served":0.9799331506453133,"unmet":0.308703103471776,"backlogOut":0.154351551735888,"unmetShare":0.23955798425311595,"policyUnmetVolume":0.020066849354686722,"policyUnmetShare":0.015572159552841037,"policyUnmetFreshShare":0.017558157126201495,"directCareTarget":0.05016616321771856,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.006684935468672,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":84.21838422122727,"severeStreak":0,"firstCriticalYear":null,"requiredResourceBillion":1575.4278148027804,"backlogResourceBillion":178.19613953299708}},{"year":2040,"total":20958702,"children0to21":2099468,"workingAge22to64":12051093,"seniors65plus":6808141,"children0to14":1063368,"workingAge15to64":13087193,"workingAge22to59":10175165,"age60to64":1875928,"age15to21":1036100,"age15to29":2680365,"age30to44":3608911,"age45to64":6797917,"ages":[51325,56745,58446,60295,62391,64769,67291,69962,72799,75871,78540,80866,83169,85473,95426,113988,139723,138132,141389,160431,164470,177967,182587,196225,208657,214203,212420,195997,235046,199130,168216,194098,198110,205069,206159,207603,217723,226530,245132,255529,303326,280418,264953,318761,317284,318565,315766,318735,311730,309244,324106,300084,328748,298134,290791,326412,350600,360964,380243,387867,381045,386973,373988,353261,380661,326876,318649,314592,311005,316379,320738,317211,311608,291586,306644,297156,295222,292802,280527,267702,256685,244945,227585,206543,202025,185660,163426,145300,129443,118063,88244,71468,53824,39927,26417,19028,17403,13498,9720,6916,13324],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2040-12-31","scenario":"low","eligible":5657073.86185567,"gross":56.14961649484536,"baselineAidBudget":1.9660872085718846,"baselineAidOverlap":1.9660872085718843,"ledger":{"gross":56.14961649484536,"incremental":[54.183529286273476,54.183529286273476],"household":[-54.183529286273476,-54.183529286273476],"central":[54.183529286273476,54.183529286273476],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9660872085718843,"centralOverlap":1.9660872085718843,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5418352928627347},"fiscal":{"need":54.183529286273476,"unassignedNeed":54.183529286273476,"cumulativeNeed":673.3265823403846,"budgetShare":0.013799095728180482,"supportEquivalent":0.9030588214378913,"nursingEquivalent":8.13566505799902,"careDisplacement":1.625505878588204,"careDisplacementUnallocated":0,"supportRemaining":59.458164707137264,"cumulativeCareDisplacement":20.199797470211536,"cumulativeNhiReduction":6.733265823403847,"pathways":{"startYear":2027,"active":true,"requested":1.6255058785882042,"total":1.625505878588204,"unallocated":0,"remainingToFinance":52.55802340768527,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":1441.6206426293347},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5418352928627347,"amount":0.5418352928627347,"cap":6.66},"baselineFundable":1330.0488842698721,"scenarioFundable":1328.9652136841466,"serviceResourceFactor":0.9991852400324968,"nursingSupportFactor":0.9796608373550024}},"societyFundingNeed":54.183529286273476,"residentPopulation":20958702,"perResident":2585.25214425366,"employed":10246659.080785695,"perWorker":[5287.921541946996,5287.921541946996],"existingPerWorker":141267.30034194246,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1345687830229787,"existingDemandRatio":1.7387601992394532,"employmentChangePercent":-11.860786673896474,"centralPerWorker":5287.921541946996,"demand":1447.5178658668449,"unamplifiedDemand":1447.5178658668449,"plannedBudget":1441.6206426293347,"paidBenefits":1441.078807336472,"expenditure":1448.8762073681,"revenue":1336.7626137157747,"baselineRevenue":1337.8462843015002,"reserve":-159.35309357283046,"scenarioReserve":-159.35309357283046,"baselineReserve":-152.6198277494266,"months":0,"shortfall":159.35309357283046,"healthDelta":0,"workingDemandShare":0.36235924666656094,"demandRatio":1.0040906900630628,"careVolumeRatio":1.149525327765932,"staffingRatio":0.868,"careLoadRatio":1.5333493452991658,"careUnmetShare":0.24865541159890248,"medicalPressure":0.01168768589446526,"pressure":0.01168768589446526,"expressionLevel":0,"retirement":70,"dependency":73.91536186800649,"multiplier":1,"policy":"law","careSystem":{"year":2040,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9796608373550024,"serviceResourceFactor":0.9991852400324968,"retainedCapacity":0.9796608373550024,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9796608373550024,"resourceCapacity":0.9991852400324968,"availableCapacity":0.9796608373550024,"safeStaffing":0.8503456068241421,"freshDemand":1.149525327765932,"backlogIn":0.154351551735888,"totalDemand":1.30387687950182,"served":0.9796608373550024,"unmet":0.32421604214681765,"backlogOut":0.16210802107340883,"unmetShare":0.24865541159890248,"policyUnmetVolume":0.020339162644997577,"policyUnmetShare":0.015598990184386643,"policyUnmetFreshShare":0.01769353154186357,"directCareTarget":0.05055294726246735,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.0339162644997577,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":85.7063752268092,"severeStreak":1,"firstCriticalYear":null,"requiredResourceBillion":1641.8821163668242,"backlogResourceBillion":194.36425049997933}},{"year":2041,"total":20747009,"children0to21":1978540,"workingAge22to64":11822849,"seniors65plus":6945620,"children0to14":1024845,"workingAge15to64":12776544,"workingAge22to59":9950438,"age60to64":1872411,"age15to21":953695,"age15to29":2576799,"age30to44":3490988,"age45to64":6708757,"ages":[50704,55798,57191,58708,60514,62595,64882,67360,70039,72875,75941,78602,80915,83212,85509,95458,114017,139749,138163,141419,160436,164453,177932,182556,196191,208626,214193,212441,196062,235103,199247,168387,194262,198271,205212,206302,207744,217846,226624,245148,255478,303152,280220,264722,318373,316829,318036,315169,318061,311001,308448,323188,299171,327662,297089,289708,325105,349101,359337,378441,385920,379021,384781,371722,350967,377990,324407,316024,311740,307918,312921,316870,312980,307001,286786,301047,291130,288775,285878,273033,259622,247937,235486,217860,196539,190837,173901,151656,133401,117436,105706,77842,62021,45861,33337,21573,15159,13489,10150,7073,14234],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2041-12-31","scenario":"low","eligible":5771308.989690722,"gross":57.28346391752577,"baselineAidBudget":1.9988140283702436,"baselineAidOverlap":1.9988140283702436,"ledger":{"gross":57.28346391752577,"incremental":[55.28464988915553,55.28464988915553],"household":[-55.28464988915553,-55.28464988915553],"central":[55.28464988915553,55.28464988915553],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":1.9988140283702436,"centralOverlap":1.9988140283702436,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5528464988915552},"fiscal":{"need":55.28464988915553,"unassignedNeed":55.28464988915553,"cumulativeNeed":728.6112322295401,"budgetShare":0.014079521695399463,"supportEquivalent":0.9214108314859255,"nursingEquivalent":8.300998481855185,"careDisplacement":1.6585394966746656,"careDisplacementUnallocated":0,"supportRemaining":59.447153501108446,"cumulativeCareDisplacement":21.858336966886203,"cumulativeNhiReduction":7.286112322295402,"pathways":{"startYear":2027,"active":true,"requested":1.6585394966746658,"total":1.6585394966746656,"unallocated":0,"remainingToFinance":53.62611039248087,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":1499.285468334508},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5528464988915552,"amount":0.5528464988915552,"cap":6.66},"baselineFundable":1369.9503507979682,"scenarioFundable":1368.8446578001851,"serviceResourceFactor":0.999192895569435,"nursingSupportFactor":0.9792475037953621}},"societyFundingNeed":55.28464988915553,"residentPopulation":20747009,"perResident":2664.704579303722,"employed":10093791.654760255,"perWorker":[5477.0944140781,5477.0944140781],"existingPerWorker":148492.10635835858,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.151751484572772,"existingDemandRatio":1.800418479228555,"employmentChangePercent":-13.175714258277027,"centralPerWorker":5477.0944140781,"demand":1498.848383957772,"unamplifiedDemand":1498.848383957772,"plannedBudget":1499.285468334508,"paidBenefits":1498.7326218356166,"expenditure":1506.7639438681936,"revenue":1376.8759798327621,"baselineRevenue":1377.9816728305452,"reserve":-289.2410576082619,"scenarioReserve":-289.2410576082619,"baselineReserve":-281.95494528596646,"months":0,"shortfall":289.2410576082619,"healthDelta":0,"workingDemandShare":0.353874149879526,"demandRatio":0.9997084715446342,"careVolumeRatio":1.1556201112066768,"staffingRatio":0.868,"careLoadRatio":1.5502924053221416,"careUnmetShare":0.2568668150835069,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":75.4823139498779,"multiplier":1,"policy":"law","careSystem":{"year":2041,"enabled":true,"attritionRetention":1,"nursingSupportFactor":0.9792475037953621,"serviceResourceFactor":0.999192895569435,"retainedCapacity":0.9792475037953621,"initialCapacity":1,"unconstrainedCapacity":1,"staffCapacity":0.9792475037953621,"resourceCapacity":0.999192895569435,"availableCapacity":0.9792475037953621,"safeStaffing":0.8499868332943743,"freshDemand":1.1556201112066768,"backlogIn":0.16210802107340883,"totalDemand":1.3177281322800858,"served":0.9792475037953621,"unmet":0.3384806284847237,"backlogOut":0.16924031424236186,"unmetShare":0.2568668150835069,"policyUnmetVolume":0.020752496204637927,"policyUnmetShare":0.015748693297402368,"policyUnmetFreshShare":0.017957887720531758,"directCareTarget":0.05130825063009074,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":2.0752496204637927,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":89.58289712989327,"severeStreak":2,"firstCriticalYear":2041,"requiredResourceBillion":1709.1037637804384,"backlogResourceBillion":210.25537982266596}},{"year":2042,"total":20529412,"children0to21":1870777,"workingAge22to64":11611567,"seniors65plus":7047068,"children0to14":995846,"workingAge15to64":12486498,"workingAge22to59":9722371,"age60to64":1889196,"age15to21":874931,"age15to29":2427456,"age30to44":3408131,"age45to64":6650911,"ages":[50286,55144,56250,57461,58932,60724,62714,64954,67442,70117,72950,76007,78655,80959,83251,85544,95496,114057,139781,138196,141436,160421,164431,177906,182535,196172,208621,214212,212491,196157,235187,199390,168573,194426,198422,205356,206448,207881,217953,226668,245115,255378,302925,279970,264439,317923,316311,317444,314512,317327,310211,307589,322204,298200,326514,295985,288564,323735,347543,357653,376568,383893,376914,382483,369338,348552,375171,321783,313215,308692,304622,309219,312720,308440,302039,281634,295044,284879,282045,278364,264913,250893,238477,225552,207423,185791,178905,161505,139395,121173,105284,93405,67668,52955,38377,27284,17232,11784,10178,7412,15043],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2042-12-31","scenario":"low","eligible":5855604.956701031,"gross":58.120148453608245,"baselineAidBudget":2.025972080440287,"baselineAidOverlap":2.025972080440287,"ledger":{"gross":58.120148453608245,"incremental":[56.094176373167954,56.094176373167954],"household":[-56.094176373167954,-56.094176373167954],"central":[56.094176373167954,56.094176373167954],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.025972080440287,"centralOverlap":2.025972080440287,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5609417637316795},"fiscal":{"need":56.094176373167954,"unassignedNeed":56.094176373167954,"cumulativeNeed":784.7054086027081,"budgetShare":0.014285686439456007,"supportEquivalent":0.9349029395527992,"nursingEquivalent":8.422549004980173,"careDisplacement":1.6828252911950385,"careDisplacementUnallocated":0,"supportRemaining":59.43905823626832,"cumulativeCareDisplacement":23.54116225808124,"cumulativeNhiReduction":7.847054086027081,"pathways":{"startYear":2027,"active":true,"requested":1.6828252911950385,"total":1.6828252911950385,"unallocated":0,"remainingToFinance":54.41135108197292,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":1559.2568870678883},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5609417637316795,"amount":0.5609417637316795,"cap":6.66},"baselineFundable":1411.0488613219072,"scenarioFundable":1409.9269777944437,"serviceResourceFactor":0.9992049293555912,"nursingSupportFactor":0.9789436274875496}},"societyFundingNeed":56.094176373167954,"residentPopulation":20529412,"perResident":2732.3810527631263,"employed":9935267.358928759,"perWorker":[5645.965462897834,5645.965462897834],"existingPerWorker":155974.8880242125,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1701285031741584,"existingDemandRatio":1.8614441006600921,"employmentChangePercent":-14.539300830007807,"centralPerWorker":5645.965462897834,"demand":1549.6522137995266,"unamplifiedDemand":1549.6522137995266,"plannedBudget":1559.2568870678883,"paidBenefits":1558.6959453041566,"expenditure":1566.968206997711,"revenue":1418.199239487998,"baselineRevenue":1419.3211230154616,"reserve":-438.0100251179745,"scenarioReserve":-438.0100251179745,"baselineReserve":-430.16297103194745,"months":0,"shortfall":438.0100251179745,"healthDelta":0,"workingDemandShare":0.3474014239745696,"demandRatio":0.9938402239246011,"careVolumeRatio":1.1599904227376872,"staffingRatio":0.868,"careLoadRatio":1.612691259660775,"careUnmetShare":0.2856204026546102,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":76.80139123341407,"multiplier":1,"policy":"law","careSystem":{"year":2042,"enabled":true,"attritionRetention":0.97,"nursingSupportFactor":0.9789436274875496,"serviceResourceFactor":0.9992049293555912,"retainedCapacity":0.9495753186629231,"initialCapacity":1,"unconstrainedCapacity":0.97,"staffCapacity":0.9495753186629231,"resourceCapacity":0.9992049293555912,"availableCapacity":0.9495753186629231,"safeStaffing":0.8242313765994173,"freshDemand":1.1599904227376872,"backlogIn":0.16924031424236186,"totalDemand":1.329230736980049,"served":0.9495753186629231,"unmet":0.3796554183171258,"backlogOut":0.1898277091585629,"unmetShare":0.2856204026546102,"policyUnmetVolume":0.020424681337076867,"policyUnmetShare":0.015365790730570076,"policyUnmetFreshShare":0.01760762928444934,"directCareTarget":0.050307512241283825,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":5.04246813370769,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":95.59986678429217,"severeStreak":3,"firstCriticalYear":2041,"requiredResourceBillion":1775.743414631027,"backlogResourceBillion":226.09120083150052}},{"year":2043,"total":20306156,"children0to21":1766842,"workingAge22to64":11378801,"seniors65plus":7160513,"children0to14":968853,"workingAge15to64":12176790,"workingAge22to59":9511720,"age60to64":1867081,"age15to21":797989,"age15to29":2314879,"age30to44":3340389,"age45to64":6521522,"ages":[49998,54707,55602,56525,57690,59148,60846,62792,65041,67526,70196,73019,76061,78702,81000,83289,85589,95544,114102,139815,138215,141435,160401,164416,177888,182528,196180,208645,214262,212570,196278,235298,199549,168761,194580,198574,205505,206589,208003,218011,226663,245035,255231,302646,279666,264104,317412,315730,316792,313797,316532,309357,306666,321156,297172,325302,294819,287362,322311,345929,355904,374621,381783,374706,380067,366832,346004,372173,318975,310212,305438,301093,305247,308265,303548,296707,276103,288812,278347,274732,270209,256129,241440,228528,214874,196207,174317,166313,148580,126778,108780,93167,81348,57884,44412,31485,21847,13436,8920,7458,15913],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2043-12-31","scenario":"low","eligible":5949869.564948454,"gross":59.05577731958763,"baselineAidBudget":2.051076915383478,"baselineAidOverlap":2.051076915383478,"ledger":{"gross":59.05577731958763,"incremental":[57.00470040420415,57.00470040420415],"household":[-57.00470040420415,-57.00470040420415],"central":[57.00470040420415,57.00470040420415],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.051076915383478,"centralOverlap":2.051076915383478,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5700470040420414},"fiscal":{"need":57.00470040420415,"unassignedNeed":57.00470040420415,"cumulativeNeed":841.7101090069123,"budgetShare":0.014517572557480811,"supportEquivalent":0.9500783400700692,"nursingEquivalent":8.559264324955578,"careDisplacement":1.7101410121261242,"careDisplacementUnallocated":0,"supportRemaining":59.42995299595796,"cumulativeCareDisplacement":25.251303270207366,"cumulativeNhiReduction":8.417101090069123,"pathways":{"startYear":2027,"active":true,"requested":1.7101410121261245,"total":1.7101410121261242,"unallocated":0,"remainingToFinance":55.29455939207803,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":1621.627162550604},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5700470040420414,"amount":0.5700470040420414,"cap":6.66},"baselineFundable":1453.3803271615645,"scenarioFundable":1452.2402331534806,"serviceResourceFactor":0.999215557010937,"nursingSupportFactor":0.978601839187611}},"societyFundingNeed":57.00470040420415,"residentPopulation":20306156,"perResident":2807.2620147409557,"employed":9769513.241585346,"perWorker":[5834.958098173755,5834.958098173755],"existingPerWorker":163912.20665524373,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.1899814490094134,"existingDemandRatio":1.9235345025536064,"employmentChangePercent":-15.965076528509014,"centralPerWorker":5834.958098173755,"demand":1601.3424733758773,"unamplifiedDemand":1601.3424733758773,"plannedBudget":1621.627162550604,"paidBenefits":1621.057115546562,"expenditure":1629.577545090923,"revenue":1460.7606626978416,"baselineRevenue":1461.9007567059255,"reserve":-606.826907511056,"scenarioReserve":-606.826907511056,"baselineReserve":-598.4098064209869,"months":0,"shortfall":606.826907511056,"healthDelta":0,"workingDemandShare":0.3397348728750412,"demandRatio":0.9874911510838154,"careVolumeRatio":1.1637700081947722,"staffingRatio":0.868,"careLoadRatio":1.693637230294018,"careUnmetShare":0.3197635762182127,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":78.45602537560855,"multiplier":1,"policy":"law","careSystem":{"year":2043,"enabled":true,"attritionRetention":0.9409,"nursingSupportFactor":0.978601839187611,"serviceResourceFactor":0.999215557010937,"retainedCapacity":0.9207664704916232,"initialCapacity":1,"unconstrainedCapacity":0.9409,"staffCapacity":0.9207664704916232,"resourceCapacity":0.999215557010937,"availableCapacity":0.9207664704916232,"safeStaffing":0.7992252963867289,"freshDemand":1.1637700081947722,"backlogIn":0.1898277091585629,"totalDemand":1.3535977173533351,"served":0.9207664704916232,"unmet":0.4328312468617119,"backlogOut":0.21641562343085596,"unmetShare":0.3197635762182127,"policyUnmetVolume":0.02013352950837677,"policyUnmetShare":0.014874086480984535,"policyUnmetFreshShare":0.017300264972120814,"directCareTarget":0.049429328491773755,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":7.923352950837681,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":4,"firstCriticalYear":2041,"requiredResourceBillion":1862.5445761614433,"backlogResourceBillion":261.20210278556596}},{"year":2044,"total":20077544,"children0to21":1681792,"workingAge22to64":11117351,"seniors65plus":7278401,"children0to14":943972,"workingAge15to64":11855171,"workingAge22to59":9294457,"age60to64":1822894,"age15to21":737820,"age15to29":2183748,"age30to44":3273974,"age45to64":6397449,"ages":[49813,54412,55171,55883,56761,57912,59275,60928,62883,65130,67608,70267,73076,76109,78744,81041,83335,85643,95598,114149,139836,138218,141431,160390,164411,177888,182550,196217,208701,214340,212675,196426,235426,199709,168939,194736,198732,205649,206716,208077,218022,226613,244909,255035,302310,279308,263713,316838,315090,316082,313021,315671,308441,305683,320048,296087,324026,293596,286114,320837,344255,354087,372595,379574,372383,377527,364186,343294,368964,315972,307005,301952,297305,300978,303462,298286,290979,270356,282292,271241,266787,261377,246603,231485,217820,203394,184224,162197,153167,135267,113971,96403,81271,69726,48645,36524,25277,17078,10201,6559,16626],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2044-12-31","scenario":"low","eligible":6047825.985567011,"gross":60.02804948453609,"baselineAidBudget":2.0744791467627466,"baselineAidOverlap":2.0744791467627466,"ledger":{"gross":60.02804948453609,"incremental":[57.95357033777334,57.95357033777334],"household":[-57.95357033777334,-57.95357033777334],"central":[57.95357033777334,57.95357033777334],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0744791467627466,"centralOverlap":2.0744791467627466,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5795357033777333},"fiscal":{"need":57.95357033777334,"unassignedNeed":57.95357033777334,"cumulativeNeed":899.6636793446856,"budgetShare":0.014759224351289499,"supportEquivalent":0.965892838962889,"nursingEquivalent":8.701737287953955,"careDisplacement":1.7386071101332,"careDisplacementUnallocated":0,"supportRemaining":59.420464296622264,"cumulativeCareDisplacement":26.989910380340564,"cumulativeNhiReduction":8.996636793446855,"pathways":{"startYear":2027,"active":true,"requested":1.7386071101332001,"total":1.7386071101332,"unallocated":0,"remainingToFinance":56.21496322764014,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":1686.4922490526283},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5795357033777333,"amount":0.5795357033777333,"cap":6.66},"baselineFundable":1496.9817369764116,"scenarioFundable":1495.822665569656,"serviceResourceFactor":0.9992257277573093,"nursingSupportFactor":0.9782456567801151}},"societyFundingNeed":57.95357033777334,"residentPopulation":20077544,"perResident":2886.4870293783615,"employed":9606670.622249566,"perWorker":[6032.638425590418,6032.638425590418],"existingPerWorker":172124.5994410084,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2101528178152592,"existingDemandRatio":1.98623943881851,"employmentChangePercent":-17.365808245165027,"centralPerWorker":6032.638425590419,"demand":1653.5443328164097,"unamplifiedDemand":1653.5443328164097,"plannedBudget":1686.4922490526283,"paidBenefits":1685.9127133492505,"expenditure":1694.688755779942,"revenue":1504.5987080003476,"baselineRevenue":1505.7577794071033,"reserve":-796.9169552906505,"scenarioReserve":-796.9169552906505,"baselineReserve":-787.9203184972037,"months":0,"shortfall":796.9169552906505,"healthDelta":0,"workingDemandShare":0.3313753782327225,"demandRatio":0.9804636420625551,"careVolumeRatio":1.1667063357967835,"staffingRatio":0.868,"careLoadRatio":1.7847509430677422,"careUnmetShare":0.35449047543931417,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":80.59647482570263,"multiplier":1,"policy":"law","careSystem":{"year":2044,"enabled":true,"attritionRetention":0.912673,"nursingSupportFactor":0.9782456567801151,"serviceResourceFactor":0.9992257277573093,"retainedCapacity":0.8928183983104779,"initialCapacity":1,"unconstrainedCapacity":0.912673,"staffCapacity":0.8928183983104779,"resourceCapacity":0.9992257277573093,"availableCapacity":0.8928183983104779,"safeStaffing":0.7749663697334949,"freshDemand":1.1667063357967835,"backlogIn":0.21641562343085596,"totalDemand":1.3831219592276396,"served":0.8928183983104779,"unmet":0.49030356091716165,"backlogOut":0.24515178045858083,"unmetShare":0.35449047543931417,"policyUnmetVolume":0.019854601689522022,"policyUnmetShare":0.014354917552324303,"policyUnmetFreshShare":0.017017651383510007,"directCareTarget":0.04862186109574288,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":10.718160168952206,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":5,"firstCriticalYear":2041,"requiredResourceBillion":1960.2648988041074,"backlogResourceBillion":306.7205659876975}},{"year":2045,"total":19843861,"children0to21":1599908,"workingAge22to64":10861336,"seniors65plus":7382617,"children0to14":921255,"workingAge15to64":11539989,"workingAge22to59":9099593,"age60to64":1761743,"age15to21":678653,"age15to29":2048697,"age30to44":3186875,"age45to64":6304417,"ages":[49676,54225,54881,55456,56123,56987,58044,59360,61022,62975,65215,67682,70328,73127,76154,78786,81088,83392,85704,95657,114186,139840,138216,141436,160390,164422,177912,182601,196283,208784,214446,212808,196590,235556,199860,169119,194899,198886,205781,206794,208105,217988,226519,244735,254789,301915,278892,263269,316204,314392,315311,312178,314747,307465,304644,318881,294941,322687,292326,284822,319307,342515,352196,370474,377251,369941,374848,361373,340395,365535,312764,303567,298207,293230,296373,298290,292626,285022,264337,275191,263509,258171,251785,236557,220757,206305,191118,171553,149530,139608,121738,101160,84230,69783,58725,40094,29398,19815,13003,7526,16553],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2045-12-31","scenario":"low","eligible":6134421.960824742,"gross":60.887562886597934,"baselineAidBudget":2.0978535098244464,"baselineAidOverlap":2.0978535098244464,"ledger":{"gross":60.887562886597934,"incremental":[58.78970937677349,58.78970937677349],"household":[-58.78970937677349,-58.78970937677349],"central":[58.78970937677349,58.78970937677349],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.0978535098244464,"centralOverlap":2.0978535098244464,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5878970937677348},"fiscal":{"need":58.78970937677349,"unassignedNeed":58.78970937677349,"cumulativeNeed":958.4533887214591,"budgetShare":0.014972166601327736,"supportEquivalent":0.9798284896128915,"nursingEquivalent":8.82728369020623,"careDisplacement":1.7636912813032044,"careDisplacementUnallocated":0,"supportRemaining":59.41210290623226,"cumulativeCareDisplacement":28.75360166164377,"cumulativeNhiReduction":9.58453388721459,"pathways":{"startYear":2027,"active":true,"requested":1.7636912813032046,"total":1.7636912813032044,"unallocated":0,"remainingToFinance":57.026018095470285,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":1753.9519390147334},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5878970937677348,"amount":0.5878970937677348,"cap":6.66},"baselineFundable":1541.8911890857041,"scenarioFundable":1540.7153948981688,"serviceResourceFactor":0.9992374337463901,"nursingSupportFactor":0.9779317907744844}},"societyFundingNeed":58.78970937677349,"residentPopulation":19843861,"perResident":2962.6144517326284,"employed":9434906.13443124,"perWorker":[6231.0857722505025,6231.0857722505025],"existingPerWorker":180838.1770559557,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.232183909166066,"existingDemandRatio":2.0494789502037225,"employmentChangePercent":-18.843283655863242,"centralPerWorker":6231.085772250503,"demand":1706.1912260445988,"unamplifiedDemand":1706.1912260445988,"plannedBudget":1753.9519390147334,"paidBenefits":1753.3640419209657,"expenditure":1762.403365624578,"revenue":1549.7547186017812,"baselineRevenue":1550.9305127893165,"reserve":-1009.5656023134476,"scenarioReserve":-1009.5656023134476,"baselineReserve":-999.981068426233,"months":0,"shortfall":1009.5656023134476,"healthDelta":0,"workingDemandShare":0.32363936914707825,"demandRatio":0.9727696569627993,"careVolumeRatio":1.168789207546355,"staffingRatio":0.868,"careLoadRatio":1.8815512728764348,"careUnmetShare":0.38770005934642787,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":82.7018425725896,"multiplier":1,"policy":"law","careSystem":{"year":2045,"enabled":true,"attritionRetention":0.8852928099999999,"nursingSupportFactor":0.9779317907744844,"serviceResourceFactor":0.9992374337463901,"retainedCapacity":0.8657559830430753,"initialCapacity":1,"unconstrainedCapacity":0.8852928099999999,"staffCapacity":0.8657559830430753,"resourceCapacity":0.9992374337463901,"availableCapacity":0.8657559830430753,"safeStaffing":0.7514761932813894,"freshDemand":1.168789207546355,"backlogIn":0.24515178045858083,"totalDemand":1.4139409880049358,"served":0.8657559830430753,"unmet":0.5481850049618605,"backlogOut":0.27409250248093026,"unmetShare":0.38770005934642787,"policyUnmetVolume":0.019536826956924602,"policyUnmetShare":0.013817285956531308,"policyUnmetFreshShare":0.016715440928769663,"directCareTarget":0.047758402653627616,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":13.424401695692467,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":6,"firstCriticalYear":2041,"requiredResourceBillion":2064.0622725660933,"backlogResourceBillion":357.8710465214945}},{"year":2046,"total":19605411,"children0to21":1516338,"workingAge22to64":10603100,"seniors65plus":7485973,"children0to14":901025,"workingAge15to64":11218413,"workingAge22to59":8942733,"age60to64":1660367,"age15to21":615313,"age15to29":1916721,"age30to44":3141853,"age45to64":6159839,"ages":[49514,54091,54701,55172,55701,56353,57123,58134,59459,61117,63064,65293,67746,70383,73174,76198,78836,81146,83455,85768,95704,114206,139838,138225,141451,160406,164461,177968,182680,196379,208895,214579,212956,196754,235674,200014,169308,195060,199030,205865,206827,208088,217912,226378,244513,254491,301460,278419,262774,315511,313632,314473,311274,313764,306431,303546,317649,293739,321297,291012,283480,317718,340706,350218,368245,374809,367364,371998,358363,337294,361871,309324,299872,294179,288830,291411,292723,286734,278777,257774,267455,255112,248801,241656,225716,209217,193982,178125,158297,136448,125809,108187,88534,72450,58886,48515,32348,23108,15132,9621,17251],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2046-12-31","scenario":"low","eligible":6220303.338144329,"gross":61.73998350515463,"baselineAidBudget":2.1376298841711474,"baselineAidOverlap":2.1376298841711474,"ledger":{"gross":61.73998350515463,"incremental":[59.602353620983486,59.602353620983486],"household":[-59.602353620983486,-59.602353620983486],"central":[59.602353620983486,59.602353620983486],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.1376298841711474,"centralOverlap":2.1376298841711474,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.5960235362098348},"fiscal":{"need":59.602353620983486,"unassignedNeed":59.602353620983486,"cumulativeNeed":1018.0557423424426,"budgetShare":0.015179125355519657,"supportEquivalent":0.9933725603497248,"nursingEquivalent":8.949302345493015,"careDisplacement":1.7880706086295044,"careDisplacementUnallocated":0,"supportRemaining":59.403976463790165,"cumulativeCareDisplacement":30.541672270273274,"cumulativeNhiReduction":10.180557423424425,"pathways":{"startYear":2027,"active":true,"requested":1.7880706086295046,"total":1.7880706086295044,"unallocated":0,"remainingToFinance":57.81428301235398,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":1824.1100165753228},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.5960235362098348,"amount":0.5960235362098348,"cap":6.66},"baselineFundable":1588.1479247582752,"scenarioFundable":1586.9558776858553,"serviceResourceFactor":0.9992494105531124,"nursingSupportFactor":0.9776267441362675}},"societyFundingNeed":59.602353620983486,"residentPopulation":19605411,"perResident":3040.09712527748,"employed":9255406.258802472,"perWorker":[6439.73391922131,6439.73391922131],"existingPerWorker":190099.0560236149,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2560809540134195,"existingDemandRatio":2.1134462377338226,"employmentChangePercent":-20.387296948910148,"centralPerWorker":6439.73391922131,"demand":1759.443992913407,"unamplifiedDemand":1759.443992913407,"plannedBudget":1824.1100165753228,"paidBenefits":1823.5139930391128,"expenditure":1832.8244964538337,"revenue":1596.2663811005762,"baselineRevenue":1597.458428172996,"reserve":-1246.123717666705,"scenarioReserve":-1246.123717666705,"baselineReserve":-1235.9431602432805,"months":0,"shortfall":1246.123717666705,"healthDelta":0,"workingDemandShare":0.3152604286015794,"demandRatio":0.9645492743999493,"careVolumeRatio":1.1701639396095453,"staffingRatio":0.868,"careLoadRatio":1.9819506805722777,"careUnmetShare":0.4187172546663781,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":84.90263224905924,"multiplier":1,"policy":"law","careSystem":{"year":2046,"enabled":true,"attritionRetention":0.8587340256999999,"nursingSupportFactor":0.9776267441362675,"serviceResourceFactor":0.9992494105531124,"retainedCapacity":0.8395213496241207,"initialCapacity":1,"unconstrainedCapacity":0.8587340256999999,"staffCapacity":0.8395213496241207,"resourceCapacity":0.9992494105531124,"availableCapacity":0.8395213496241207,"safeStaffing":0.7287045314737368,"freshDemand":1.1701639396095453,"backlogIn":0.27409250248093026,"totalDemand":1.4442564420904755,"served":0.8395213496241207,"unmet":0.6047350924663548,"backlogOut":0.3023675462331774,"unmetShare":0.4187172546663781,"policyUnmetVolume":0.019212676075879176,"policyUnmetShare":0.013302814871346508,"policyUnmetFreshShare":0.016418790073372085,"directCareTarget":0.046910828781063105,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":16.047865037587925,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":7,"firstCriticalYear":2041,"requiredResourceBillion":2171.5660816812347,"backlogResourceBillion":412.1220887678276}},{"year":2047,"total":19362518,"children0to21":1458227,"workingAge22to64":10329255,"seniors65plus":7575036,"children0to14":883566,"workingAge15to64":10903916,"workingAge22to59":8754499,"age60to64":1574756,"age15to21":574661,"age15to29":1794282,"age30to44":3094818,"age45to64":6014816,"ages":[49253,53932,54573,54997,55421,55937,56493,57216,58236,59558,61209,63146,65359,67803,70433,73220,76250,78897,81212,83522,85822,95738,114223,139846,138245,141486,160450,164529,178053,182789,196502,209032,214727,213108,196908,235798,200175,169498,195210,199125,205904,206817,208030,217791,226193,244241,254141,300947,277894,262229,314758,312808,313573,310310,312723,305339,302387,316358,292492,319860,289649,282087,316066,338815,348139,365902,372234,364623,368949,355144,333978,357943,305626,295895,289827,284083,286064,286923,280549,271959,250616,259044,245971,238894,230709,214050,196857,180928,164517,144593,123117,111965,94813,76292,61252,48748,39239,25492,17697,11230,19313],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2047-12-31","scenario":"low","eligible":6294308.263917526,"gross":62.47452371134021,"baselineAidBudget":2.164759691324736,"baselineAidOverlap":2.164759691324736,"ledger":{"gross":62.47452371134021,"incremental":[60.30976402001548,60.30976402001548],"household":[-60.30976402001548,-60.30976402001548],"central":[60.30976402001548,60.30976402001548],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.164759691324736,"centralOverlap":2.164759691324736,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6030976402001547},"fiscal":{"need":60.30976402001548,"unassignedNeed":60.30976402001548,"cumulativeNeed":1078.365506362458,"budgetShare":0.015359283863906555,"supportEquivalent":1.0051627336669247,"nursingEquivalent":9.055520123125447,"careDisplacement":1.809292920600464,"careDisplacementUnallocated":0,"supportRemaining":59.396902359799846,"cumulativeCareDisplacement":32.35096519087374,"cumulativeNhiReduction":10.783655063624579,"pathways":{"startYear":2027,"active":true,"requested":1.8092929206004642,"total":1.809292920600464,"unallocated":0,"remainingToFinance":58.500471099415016,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":1897.0744172383359},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6030976402001547,"amount":0.6030976402001547,"cap":6.66},"baselineFundable":1635.7923625010235,"scenarioFundable":1634.5861672206233,"serviceResourceFactor":0.9992626232350443,"nursingSupportFactor":0.9773611996921864}},"societyFundingNeed":60.30976402001548,"residentPopulation":19362518,"perResident":3114.768648375975,"employed":9072935.244070198,"perWorker":[6647.216407659489,6647.216407659489],"existingPerWorker":199717.9127124575,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.2813427199247884,"existingDemandRatio":2.1766098367819713,"employmentChangePercent":-21.956867241677735,"centralPerWorker":6647.21640765949,"demand":1812.0276891209912,"unamplifiedDemand":1812.0276891209912,"plannedBudget":1897.0744172383359,"paidBenefits":1896.4713195981358,"expenditure":1906.0611381152983,"revenue":1644.1759857377858,"baselineRevenue":1645.382181018186,"reserve":-1508.0088700442175,"scenarioReserve":-1508.0088700442175,"baselineReserve":-1497.225214980593,"months":0,"shortfall":1508.0088700442175,"healthDelta":0,"workingDemandShare":0.30755022162691836,"demandRatio":0.9551695350775162,"careVolumeRatio":1.1700350416986918,"staffingRatio":0.868,"careLoadRatio":2.083633577266382,"careUnmetShare":0.44708429289647256,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":87.45318999288912,"multiplier":1,"policy":"law","careSystem":{"year":2047,"enabled":true,"attritionRetention":0.8329720049289999,"nursingSupportFactor":0.9773611996921864,"serviceResourceFactor":0.9992626232350443,"retainedCapacity":0.8141145180474132,"initialCapacity":1,"unconstrainedCapacity":0.8329720049289999,"staffCapacity":0.8141145180474132,"resourceCapacity":0.9992626232350443,"availableCapacity":0.8141145180474132,"safeStaffing":0.7066514016651546,"freshDemand":1.1700350416986918,"backlogIn":0.3023675462331774,"totalDemand":1.4724025879318692,"served":0.8141145180474132,"unmet":0.658288069884456,"backlogOut":0.32914403494222794,"unmetShare":0.44708429289647256,"policyUnmetVolume":0.018857486881586727,"policyUnmetShare":0.012807289960060366,"policyUnmetFreshShare":0.016117027447493253,"directCareTarget":0.04604864984998073,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":18.58854819525868,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":8,"firstCriticalYear":2041,"requiredResourceBillion":2280.3028659658094,"backlogResourceBillion":468.2751768448181}},{"year":2048,"total":19115502,"children0to21":1418271,"workingAge22to64":10057961,"seniors65plus":7639270,"children0to14":868513,"workingAge15to64":10607719,"workingAge22to59":8519549,"age60to64":1538412,"age15to21":549758,"age15to29":1682786,"age30to44":3052611,"age45to64":5872322,"ages":[48873,53669,54421,54874,55251,55662,56080,56589,57321,58339,59654,61293,63214,65419,67854,70483,73274,76313,78965,81283,83579,85861,95768,114251,139866,138282,141546,160522,164626,178167,182924,196650,209186,214878,213250,197068,235931,200338,169679,195314,199175,205899,206765,207929,217625,225960,243917,253739,300376,277316,261631,313940,311920,312615,309290,311625,304188,301172,315018,291203,318370,288234,280640,314339,336829,345954,363430,369495,361690,365686,351702,330421,353717,301642,291595,285129,278964,280487,280828,273790,264514,242824,249873,236292,228176,218925,201546,183752,167245,150434,130610,109720,98278,81824,64628,50812,39514,31004,19575,13174,22020],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2048-12-31","scenario":"low","eligible":6347682.082474227,"gross":63.004288659793815,"baselineAidBudget":2.19670695142893,"baselineAidOverlap":2.19670695142893,"ledger":{"gross":63.004288659793815,"incremental":[60.807581708364886,60.807581708364886],"household":[-60.807581708364886,-60.807581708364886],"central":[60.807581708364886,60.807581708364886],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.19670695142893,"centralOverlap":2.19670695142893,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6080758170836488},"fiscal":{"need":60.807581708364886,"unassignedNeed":60.807581708364886,"cumulativeNeed":1139.173088070823,"budgetShare":0.015486064714604208,"supportEquivalent":1.0134596951394148,"nursingEquivalent":9.130267523778512,"careDisplacement":1.8242274512509464,"careDisplacementUnallocated":0,"supportRemaining":59.39192418291635,"cumulativeCareDisplacement":34.175192642124685,"cumulativeNhiReduction":11.391730880708227,"pathways":{"startYear":2027,"active":true,"requested":1.8242274512509464,"total":1.8242274512509464,"unallocated":0,"remainingToFinance":58.98335425711394,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":1972.9573939278691},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6080758170836488,"amount":0.6080758170836488,"cap":6.66},"baselineFundable":1684.8661333760542,"scenarioFundable":1683.6499817418871,"serviceResourceFactor":0.9992781909434371,"nursingSupportFactor":0.9771743311905537}},"societyFundingNeed":60.807581708364886,"residentPopulation":19115502,"perResident":3181.0611988303986,"employed":8878656.18989911,"perWorker":[6848.737061982784,6848.737061982784],"existingPerWorker":210056.55073067214,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3093805272654089,"existingDemandRatio":2.240264137385872,"employmentChangePercent":-23.62800735333511,"centralPerWorker":6848.737061982783,"demand":1865.0198943737385,"unamplifiedDemand":1865.0198943737385,"plannedBudget":1972.9573939278691,"paidBenefits":1972.3493181107856,"expenditure":1982.226831183463,"revenue":1693.5274948145645,"baselineRevenue":1694.7436464487316,"reserve":-1796.7082064131162,"scenarioReserve":-1796.7082064131162,"baselineReserve":-1785.3164755324078,"months":0,"shortfall":1796.7082064131162,"healthDelta":0,"workingDemandShare":0.3005453844725381,"demandRatio":0.9452915202901352,"careVolumeRatio":1.1691770532978798,"staffingRatio":0.868,"careLoadRatio":2.186306151856701,"careUnmetShare":0.4730501344743024,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":90.05345119154866,"multiplier":1,"policy":"law","careSystem":{"year":2048,"enabled":true,"attritionRetention":0.8079828447811299,"nursingSupportFactor":0.9771743311905537,"serviceResourceFactor":0.9992781909434371,"retainedCapacity":0.7895400959624417,"initialCapacity":1,"unconstrainedCapacity":0.8079828447811299,"staffCapacity":0.7895400959624417,"resourceCapacity":0.9992781909434371,"availableCapacity":0.7895400959624417,"safeStaffing":0.6853208032953994,"freshDemand":1.1691770532978798,"backlogIn":0.32914403494222794,"totalDemand":1.4983210882401077,"served":0.7895400959624417,"unmet":0.708780992277666,"backlogOut":0.354390496138833,"unmetShare":0.4730501344743024,"policyUnmetVolume":0.018442748818688237,"policyUnmetShare":0.012308942965189558,"policyUnmetFreshShare":0.015774128278233872,"directCareTarget":0.04506893793781107,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":21.04599040375583,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":9,"firstCriticalYear":2041,"requiredResourceBillion":2390.056005500102,"backlogResourceBillion":525.0361111263637}},{"year":2049,"total":18864722,"children0to21":1387727,"workingAge22to64":9788983,"seniors65plus":7688012,"children0to14":855561,"workingAge15to64":10321149,"workingAge22to59":8303873,"age60to64":1485110,"age15to21":532166,"age15to29":1573429,"age30to44":3014440,"age45to64":5733280,"ages":[48358,53276,54165,54729,55132,55497,55809,56179,56698,57427,58438,59742,61364,63275,65472,67905,70539,73341,76383,79037,81341,83620,85899,95811,114292,139903,138346,141636,160623,164753,178308,183086,196816,209343,215020,213396,197237,236063,200492,169815,195372,199182,205853,206672,207785,217413,225678,243541,253286,299749,276683,260978,313059,310974,311601,308213,310466,302981,299914,313634,289867,316826,286765,279127,312525,334742,343650,360800,366563,358551,362198,348010,326593,349163,297331,286949,280059,273621,274621,274159,266402,256399,234319,240151,225806,216636,206283,188277,170002,153067,136044,116540,96453,84959,69426,53725,41279,31294,23875,14613,25452],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2049-12-31","scenario":"low","eligible":6388183.16701031,"gross":63.40628453608248,"baselineAidBudget":2.2308610810054943,"baselineAidOverlap":2.2308610810054943,"ledger":{"gross":63.40628453608248,"incremental":[61.17542345507699,61.17542345507699],"household":[-61.17542345507699,-61.17542345507699],"central":[61.17542345507699,61.17542345507699],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2308610810054943,"centralOverlap":2.2308610810054943,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6117542345507698},"fiscal":{"need":61.17542345507699,"unassignedNeed":61.17542345507699,"cumulativeNeed":1200.3485115259,"budgetShare":0.015579744169275453,"supportEquivalent":1.0195903909179498,"nursingEquivalent":9.185499017278827,"careDisplacement":1.8352627036523095,"careDisplacementUnallocated":0,"supportRemaining":59.38824576544923,"cumulativeCareDisplacement":36.010455345777,"cumulativeNhiReduction":12.003485115258997,"pathways":{"startYear":2027,"active":true,"requested":1.8352627036523095,"total":1.8352627036523095,"unallocated":0,"remainingToFinance":59.340160751424676,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":2051.875689684984},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6117542345507698,"amount":0.6117542345507698,"cap":6.66},"baselineFundable":1735.412117377336,"scenarioFundable":1734.1886089082345,"serviceResourceFactor":0.9992949752644631,"nursingSupportFactor":0.9770362524568029}},"societyFundingNeed":61.17542345507699,"residentPopulation":18864722,"perResident":3242.8478646585404,"employed":8687013.133593354,"perWorker":[7042.170020269323,7042.170020269323],"existingPerWorker":220819.48334624438,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.3382665991814284,"existingDemandRatio":2.304218320699248,"employmentChangePercent":-25.276473266861355,"centralPerWorker":7042.170020269323,"demand":1918.261751982124,"unamplifiedDemand":1918.261751982124,"plannedBudget":2051.875689684984,"paidBenefits":2051.263935450433,"expenditure":2061.4377739152906,"revenue":1744.3624473730922,"baselineRevenue":1745.5859558421937,"reserve":-2113.783532955315,"scenarioReserve":-2113.783532955315,"baselineReserve":-2101.780047840056,"months":0,"shortfall":2113.783532955315,"healthDelta":0,"workingDemandShare":0.2940059749773812,"demandRatio":0.934882050421206,"careVolumeRatio":1.1675284096788359,"staffingRatio":0.868,"careLoadRatio":2.2897456067185704,"careUnmetShare":0.49685514000399006,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":92.71380898301693,"multiplier":1,"policy":"law","careSystem":{"year":2049,"enabled":true,"attritionRetention":0.783743359437696,"nursingSupportFactor":0.9770362524568029,"serviceResourceFactor":0.9992949752644631,"retainedCapacity":0.7657456747929116,"initialCapacity":1,"unconstrainedCapacity":0.783743359437696,"staffCapacity":0.7657456747929116,"resourceCapacity":0.9992949752644631,"availableCapacity":0.7657456747929116,"safeStaffing":0.6646672457202473,"freshDemand":1.1675284096788359,"backlogIn":0.354390496138833,"totalDemand":1.5219189058176688,"served":0.7657456747929116,"unmet":0.7561732310247572,"backlogOut":0.3780866155123786,"unmetShare":0.49685514000399006,"policyUnmetVolume":0.017997684644784462,"policyUnmetShare":0.01182565284916741,"policyUnmetFreshShare":0.015415200602900336,"directCareTarget":0.044043430294000964,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":23.425432520708846,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":10,"firstCriticalYear":2041,"requiredResourceBillion":2500.5291541056367,"backlogResourceBillion":582.2674021235127}},{"year":2050,"total":18610451,"children0to21":1358775,"workingAge22to64":9542807,"seniors65plus":7708869,"children0to14":844318,"workingAge15to64":10057264,"workingAge22to59":8064134,"age60to64":1478673,"age15to21":514457,"age15to29":1475198,"age30to44":2972777,"age45to64":5609289,"ages":[47654,52742,53780,54481,54995,55383,55647,55909,56291,56805,57529,58528,59815,61428,63331,65526,67963,70608,73414,76459,79100,81387,83659,85950,95868,114351,139966,138441,141755,160751,164906,178474,183264,196985,209490,215167,213554,197410,236186,200597,169906,195388,199149,205765,206536,207596,217152,225348,243118,252785,299064,275991,260271,312118,309973,310529,307077,309252,301729,298613,312201,288481,315225,285228,277538,310618,332540,341198,357985,363426,355194,358454,344033,322467,344234,292670,281932,274762,267994,268196,266859,258337,247529,225292,229605,214513,204246,192853,174340,155741,138568,121543,102585,83517,72219,57815,43743,32768,24158,17876,29059],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2050-12-31","scenario":"low","eligible":6405513.82886598,"gross":63.57830103092783,"baselineAidBudget":2.2607615261638987,"baselineAidOverlap":2.2607615261638987,"ledger":{"gross":63.57830103092783,"incremental":[61.317539504763936,61.317539504763936],"household":[-61.317539504763936,-61.317539504763936],"central":[61.317539504763936,61.317539504763936],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.2607615261638987,"centralOverlap":2.2607615261638987,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6131753950476393},"fiscal":{"need":61.317539504763936,"unassignedNeed":61.317539504763936,"cumulativeNeed":1261.666051030664,"budgetShare":0.015615937326125385,"supportEquivalent":1.0219589917460656,"nursingEquivalent":9.206837763478068,"careDisplacement":1.8395261851429179,"careDisplacementUnallocated":0,"supportRemaining":59.38682460495236,"cumulativeCareDisplacement":37.84998153091991,"cumulativeNhiReduction":12.616660510306636,"pathways":{"startYear":2027,"active":true,"requested":1.839526185142918,"total":1.8395261851429179,"unallocated":0,"remainingToFinance":59.47801331962102,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":2133.950717272384},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6131753950476393,"amount":0.6131753950476393,"cap":6.66},"baselineFundable":1787.474480898656,"scenarioFundable":1786.2481301085609,"serviceResourceFactor":0.9993139198331499,"nursingSupportFactor":0.9769829055913049}},"societyFundingNeed":61.317539504763936,"residentPopulation":18610451,"perResident":3294.7906262327515,"employed":8478576.393742187,"perWorker":[7232.0560265306785,7232.0560265306785],"existingPerWorker":232568.7281835751,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.371166453358713,"existingDemandRatio":2.3685906651049886,"employmentChangePercent":-27.06939427007784,"centralPerWorker":7232.056026530679,"demand":1971.851728699903,"unamplifiedDemand":1971.851728699903,"plannedBudget":2133.950717272384,"paidBenefits":2133.337541877336,"expenditure":2143.8165954961396,"revenue":1796.7271837273643,"baselineRevenue":1797.9535345174595,"reserve":-2460.8729447240903,"scenarioReserve":-2460.8729447240903,"baselineReserve":-2448.2562842137836,"months":0,"shortfall":2460.8729447240903,"healthDelta":0,"workingDemandShare":0.2890268148745556,"demandRatio":0.9240380823884838,"careVolumeRatio":1.1651896557439796,"staffingRatio":0.868,"careLoadRatio":2.3938193889820663,"careUnmetShare":0.5187298849606213,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":95.02072084241041,"multiplier":1,"policy":"law","careSystem":{"year":2050,"enabled":true,"attritionRetention":0.7602310586545651,"nursingSupportFactor":0.9769829055913049,"serviceResourceFactor":0.9993139198331499,"retainedCapacity":0.7427327486050908,"initialCapacity":1,"unconstrainedCapacity":0.7602310586545651,"staffCapacity":0.7427327486050908,"resourceCapacity":0.9993139198331499,"availableCapacity":0.7427327486050908,"safeStaffing":0.6446920257892188,"freshDemand":1.1651896557439796,"backlogIn":0.3780866155123786,"totalDemand":1.5432762712563581,"served":0.7427327486050908,"unmet":0.8005435226512674,"backlogOut":0.4002717613256337,"unmetShare":0.5187298849606213,"policyUnmetVolume":0.01749831004947433,"policyUnmetShare":0.011338417090563583,"policyUnmetFreshShare":0.015017563847407801,"directCareTarget":0.042907325278308005,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":25.726725139490924,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":11,"firstCriticalYear":2041,"requiredResourceBillion":2611.6881216177185,"backlogResourceBillion":639.8363929178157}},{"year":2051,"total":18353053,"children0to21":1331204,"workingAge22to64":9330009,"seniors65plus":7691840,"children0to14":834347,"workingAge15to64":9826866,"workingAge22to59":7837814,"age60to64":1492195,"age15to21":496857,"age15to29":1378936,"age30to44":2928483,"age45to64":5519447,"ages":[46758,52009,53255,54103,54752,55251,55537,55751,56023,56402,56910,57623,58605,59882,61486,63386,65587,68035,70685,73493,76524,79147,81431,83714,86017,95945,114440,140061,138567,141904,160911,165087,178658,183447,197146,209646,215329,213717,197577,236262,200661,169961,195367,199077,205637,206355,207363,216846,224972,242648,252235,298318,275245,259514,311123,308916,309399,305888,307994,300436,297267,310717,287043,313552,283616,275867,308606,330197,338574,354973,360071,351589,354420,339745,317996,338901,287632,276684,269179,261821,261155,258882,249511,238101,215489,218245,202378,191074,178733,159869,141138,123937,107139,88956,71116,60259,47161,34806,25359,18135,34142],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2051-12-31","scenario":"low","eligible":6391363.958762887,"gross":63.4378556701031,"baselineAidBudget":2.291085645069132,"baselineAidOverlap":2.291085645069132,"ledger":{"gross":63.4378556701031,"incremental":[61.146770025033966,61.146770025033966],"household":[-61.146770025033966,-61.146770025033966],"central":[61.146770025033966,61.146770025033966],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.291085645069132,"centralOverlap":2.291085645069132,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6114677002503396},"fiscal":{"need":61.146770025033966,"unassignedNeed":61.146770025033966,"cumulativeNeed":1322.812821055698,"budgetShare":0.015572446907001979,"supportEquivalent":1.0191128337505662,"nursingEquivalent":9.18119670045555,"careDisplacement":1.8344031007510186,"careDisplacementUnallocated":0,"supportRemaining":59.38853229974966,"cumulativeCareDisplacement":39.68438463167093,"cumulativeNhiReduction":13.228128210556974,"pathways":{"startYear":2027,"active":true,"requested":1.8344031007510189,"total":1.8344031007510186,"unallocated":0,"remainingToFinance":59.31236692428295,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":2219.308745963279},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6114677002503396,"amount":0.6114677002503396,"cap":6.66},"baselineFundable":1841.0987153256158,"scenarioFundable":1839.875779925115,"serviceResourceFactor":0.9993357578329066,"nursingSupportFactor":0.9770470082488611}},"societyFundingNeed":61.146770025033966,"residentPopulation":18353053,"perResident":3331.6947335701566,"employed":8263575.13304648,"perWorker":[7399.553950989658,7399.553950989658],"existingPerWorker":245170.24564935575,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4068413896120124,"existingDemandRatio":2.4336129072803763,"employmentChangePercent":-28.918781649167556,"centralPerWorker":7399.553950989658,"demand":2025.982745310913,"unamplifiedDemand":2025.982745310913,"plannedBudget":2219.308745963279,"paidBenefits":2218.6972782630287,"expenditure":2229.4907034903963,"revenue":1850.6692051524824,"baselineRevenue":1851.8921405529832,"reserve":-2839.6944430620038,"scenarioReserve":-2839.6944430620038,"baselineReserve":-2826.466314851447,"months":0,"shortfall":2839.6944430620038,"healthDelta":0,"workingDemandShare":0.2855071328133433,"demandRatio":0.9128890917029872,"careVolumeRatio":1.1623070779441653,"staffingRatio":0.868,"careLoadRatio":2.498557863582436,"careUnmetShare":0.5389045218800541,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":96.70991742880419,"multiplier":1,"policy":"law","careSystem":{"year":2051,"enabled":true,"attritionRetention":0.7374241268949281,"nursingSupportFactor":0.9770470082488611,"serviceResourceFactor":0.9993357578329066,"retainedCapacity":0.720498036993218,"initialCapacity":1,"unconstrainedCapacity":0.7374241268949281,"staffCapacity":0.720498036993218,"resourceCapacity":0.9993357578329066,"availableCapacity":0.720498036993218,"safeStaffing":0.6253922961101133,"freshDemand":1.1623070779441653,"backlogIn":0.4002717613256337,"totalDemand":1.562578839269799,"served":0.720498036993218,"unmet":0.842080802276581,"backlogOut":0.4210404011382905,"unmetShare":0.5389045218800541,"policyUnmetVolume":0.016926089901710073,"policyUnmetShare":0.010832150977815442,"policyUnmetFreshShare":0.014562494045590907,"directCareTarget":0.04160712584454545,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":27.950196300678197,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":12,"firstCriticalYear":2041,"requiredResourceBillion":2723.6844949339998,"backlogResourceBillion":697.7017496230869}},{"year":2052,"total":18092807,"children0to21":1304845,"workingAge22to64":9109563,"seniors65plus":7678399,"children0to14":825174,"workingAge15to64":9589234,"workingAge22to59":7608073,"age60to64":1501490,"age15to21":479671,"age15to29":1299764,"age30to44":2866378,"age45to64":5423092,"ages":[45697,51071,52533,53586,54382,55014,55409,55643,55868,56136,56510,57006,57701,58674,59944,61543,63450,65661,68114,70767,73561,76575,79194,81489,83783,86106,96050,114560,140188,138723,142083,161098,165288,178849,183624,197318,209817,215497,213875,197701,236291,200684,169980,195307,198966,205464,206130,207085,216498,224553,242131,251631,297511,274447,258711,310072,307801,308217,304654,306697,299099,295873,309181,285541,311796,281922,274105,306466,327689,335764,351749,356465,347704,350067,335096,313155,333132,282358,271147,263049,255049,253450,250141,240117,227851,204925,206026,189465,177213,164056,145031,126382,109383,93044,75867,59449,49258,37602,27002,19085,38135],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2052-12-31","scenario":"low","eligible":6380195.4577319585,"gross":63.327002061855666,"baselineAidBudget":2.3170069463973224,"baselineAidOverlap":2.3170069463973224,"ledger":{"gross":63.327002061855666,"incremental":[61.009995115458345,61.009995115458345],"household":[-61.009995115458345,-61.009995115458345],"central":[61.009995115458345,61.009995115458345],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3170069463973224,"centralOverlap":2.3170069463973224,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6100999511545834},"fiscal":{"need":61.009995115458345,"unassignedNeed":61.009995115458345,"cumulativeNeed":1383.8228161711563,"budgetShare":0.015537613995685415,"supportEquivalent":1.0168332519243057,"nursingEquivalent":9.160659927245998,"careDisplacement":1.83029985346375,"careDisplacementUnallocated":0,"supportRemaining":59.38990004884542,"cumulativeCareDisplacement":41.51468448513468,"cumulativeNhiReduction":13.838228161711557,"pathways":{"startYear":2027,"active":true,"requested":1.8302998534637502,"total":1.83029985346375,"unallocated":0,"remainingToFinance":59.179695261994596,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":2308.08109580181},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6100999511545834,"amount":0.6100999511545834,"cap":6.66},"baselineFundable":1896.3316767853844,"scenarioFundable":1895.1114768830753,"serviceResourceFactor":0.9993565472131027,"nursingSupportFactor":0.977098350181885}},"societyFundingNeed":61.009995115458345,"residentPopulation":18092807,"perResident":3372.0580292189234,"employed":8045070.67293525,"perWorker":[7583.525067182387,7583.525067182387],"existingPerWorker":258465.47767400875,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4450512613205913,"existingDemandRatio":2.4977453866683104,"employmentChangePercent":-30.798302678471877,"centralPerWorker":7583.525067182387,"demand":2079.3730344013684,"unamplifiedDemand":2079.3730344013684,"plannedBudget":2308.08109580181,"paidBenefits":2307.4709958506555,"expenditure":2318.588223834844,"revenue":1906.2287048672638,"baselineRevenue":1907.448904769573,"reserve":-3252.053962029584,"scenarioReserve":-3252.053962029584,"baselineReserve":-3238.2157338678726,"months":0,"shortfall":3252.053962029584,"healthDelta":0,"workingDemandShare":0.2819198023671818,"demandRatio":0.9009098675880839,"careVolumeRatio":1.158191366281943,"staffingRatio":0.868,"careLoadRatio":2.6031475755445714,"careUnmetShare":0.557430495473203,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":98.61333633677049,"multiplier":1,"policy":"law","careSystem":{"year":2052,"enabled":true,"attritionRetention":0.7153014030880802,"nursingSupportFactor":0.977098350181885,"serviceResourceFactor":0.9993565472131027,"retainedCapacity":0.6989198208401507,"initialCapacity":1,"unconstrainedCapacity":0.7153014030880802,"staffCapacity":0.6989198208401507,"resourceCapacity":0.9993565472131027,"availableCapacity":0.6989198208401507,"safeStaffing":0.6066624044892508,"freshDemand":1.158191366281943,"backlogIn":0.4210404011382905,"totalDemand":1.5792317674202334,"served":0.6989198208401507,"unmet":0.8803119465800827,"backlogOut":0.44015597329004136,"unmetShare":0.557430495473203,"policyUnmetVolume":0.016381582247929516,"policyUnmetShare":0.010373133688090494,"policyUnmetFreshShare":0.014144106686374386,"directCareTarget":0.04041173338964111,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":30.10801791598493,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":13,"firstCriticalYear":2041,"requiredResourceBillion":2835.2930680060485,"backlogResourceBillion":755.92003360468}},{"year":2053,"total":17829989,"children0to21":1279864,"workingAge22to64":8859226,"seniors65plus":7690899,"children0to14":816328,"workingAge15to64":9322762,"workingAge22to59":7370185,"age60to64":1489041,"age15to21":463536,"age15to29":1222323,"age30to44":2807895,"age45to64":5292544,"ages":[44476,49957,51605,52872,53872,54651,55175,55519,55764,55985,56247,56609,57087,57772,58737,60003,61609,63526,65744,68200,70839,73615,76624,79255,81563,83874,86222,96189,114713,140347,138908,142291,161307,165495,179034,183811,197506,209996,215661,213988,197780,236278,200670,169962,195208,198811,205248,205861,206766,216107,224089,241562,250977,296650,273599,257861,308963,306634,306992,303383,305354,297715,294430,307576,283966,309952,280134,272230,304174,325004,332757,348285,352579,343509,345346,330060,307914,327091,276790,265061,256317,247629,244996,240826,229891,216802,193557,193015,175863,162792,148986,130017,111680,95119,79482,63527,48692,39360,29233,20375,41854],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2053-12-31","scenario":"low","eligible":6390582.055670103,"gross":63.43009484536083,"baselineAidBudget":2.3346890172960753,"baselineAidOverlap":2.3346890172960753,"ledger":{"gross":63.43009484536083,"incremental":[61.09540582806475,61.09540582806475],"household":[-61.09540582806475,-61.09540582806475],"central":[61.09540582806475,61.09540582806475],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3346890172960753,"centralOverlap":2.3346890172960753,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6109540582806474},"fiscal":{"need":61.09540582806475,"unassignedNeed":61.09540582806475,"cumulativeNeed":1444.918221999221,"budgetShare":0.015559365819809696,"supportEquivalent":1.018256763801079,"nursingEquivalent":9.173484358568281,"careDisplacement":1.8328621748419422,"careDisplacementUnallocated":0,"supportRemaining":59.38904594171935,"cumulativeCareDisplacement":43.34754665997662,"cumulativeNhiReduction":14.449182219992204,"pathways":{"startYear":2027,"active":true,"requested":1.8328621748419425,"total":1.8328621748419422,"unallocated":0,"remainingToFinance":59.26254365322281,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":2400.4043396338825},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6109540582806474,"amount":0.6109540582806474,"cap":6.66},"baselineFundable":1953.221627088946,"scenarioFundable":1951.9997189723847,"serviceResourceFactor":0.9993744139939806,"nursingSupportFactor":0.9770662891035793}},"societyFundingNeed":61.09540582806475,"residentPopulation":17829989,"perResident":3426.55319798934,"employed":7839763.870857109,"perWorker":[7793.016069677273,7793.016069677273],"existingPerWorker":272097.9805950524,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.4828940915624005,"existingDemandRatio":2.562383084206932,"employmentChangePercent":-32.56430073530171,"centralPerWorker":7793.016069677273,"demand":2133.183917602271,"unamplifiedDemand":2133.183917602271,"plannedBudget":2400.4043396338825,"paidBenefits":2399.793385575602,"expenditure":2411.244130399316,"revenue":1963.4504637960988,"baselineRevenue":1964.67237191266,"reserve":-3699.8476286328014,"scenarioReserve":-3699.8476286328014,"baselineReserve":-3685.3984464128093,"months":0,"shortfall":3699.8476286328014,"healthDelta":0,"workingDemandShare":0.27631818740565695,"demandRatio":0.8886769126269914,"careVolumeRatio":1.1535568211887053,"staffingRatio":0.868,"careLoadRatio":2.70835440207527,"careUnmetShare":0.574622238568143,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":101.25899260273978,"multiplier":1,"policy":"law","careSystem":{"year":2053,"enabled":true,"attritionRetention":0.6938423609954378,"nursingSupportFactor":0.9770662891035793,"serviceResourceFactor":0.9993744139939806,"retainedCapacity":0.6779299808806785,"initialCapacity":1,"unconstrainedCapacity":0.6938423609954378,"staffCapacity":0.6779299808806785,"resourceCapacity":0.9993744139939806,"availableCapacity":0.6779299808806785,"safeStaffing":0.5884432234044289,"freshDemand":1.1535568211887053,"backlogIn":0.44015597329004136,"totalDemand":1.5937127944787466,"served":0.6779299808806785,"unmet":0.9157828135980681,"backlogOut":0.45789140679903406,"unmetShare":0.574622238568143,"policyUnmetVolume":0.015912380114759372,"policyUnmetShare":0.009984471587281078,"policyUnmetFreshShare":0.013794188394085475,"directCareTarget":0.039411966840244214,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":32.20700191193215,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":14,"firstCriticalYear":2041,"requiredResourceBillion":2947.1305097531003,"backlogResourceBillion":813.9465921508298}},{"year":2054,"total":17564727,"children0to21":1256438,"workingAge22to64":8634463,"seniors65plus":7673826,"children0to14":807264,"workingAge15to64":9083637,"workingAge22to59":7133330,"age60to64":1501133,"age15to21":449174,"age15to29":1142147,"age30to44":2754907,"age45to64":5186583,"ages":[43062,48671,50501,51954,53164,54146,54817,55288,55643,55884,56098,56348,56692,57160,57836,58800,60072,61690,63611,65831,68274,70896,73667,76689,79333,81658,83997,86373,96360,114896,140535,139121,142518,161520,165694,179230,184016,197703,210171,215777,214055,197818,236224,200616,169909,195067,198614,204988,205551,206407,215672,223577,240943,250275,295736,272702,256963,307802,305425,305728,302070,303967,296281,292923,305892,282312,308009,278233,270221,301719,322129,329526,344549,348380,338956,340228,324603,302420,320708,270661,258368,248933,239476,235976,230674,218864,204902,181441,179296,161696,147971,133719,115037,97250,81371,66670,52125,38987,30670,22108,45638],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2054-12-31","scenario":"low","eligible":6376395.624742269,"gross":63.28928659793815,"baselineAidBudget":2.3474658877037684,"baselineAidOverlap":2.3474658877037684,"ledger":{"gross":63.28928659793815,"incremental":[60.94182071023438,60.94182071023438],"household":[-60.94182071023438,-60.94182071023438],"central":[60.94182071023438,60.94182071023438],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3474658877037684,"centralOverlap":2.3474658877037684,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6094182071023437},"fiscal":{"need":60.94182071023438,"unassignedNeed":60.94182071023438,"cumulativeNeed":1505.8600427094555,"budgetShare":0.015520251798052866,"supportEquivalent":1.0156970118372397,"nursingEquivalent":9.150423530065222,"careDisplacement":1.8282546213070312,"careDisplacementUnallocated":0,"supportRemaining":59.390581792897656,"cumulativeCareDisplacement":45.175801281283654,"cumulativeNhiReduction":15.058600427094548,"pathways":{"startYear":2027,"active":true,"requested":1.8282546213070314,"total":1.8282546213070312,"unallocated":0,"remainingToFinance":59.11356608892735,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":2496.4205132192383},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6094182071023437,"amount":0.6094182071023437,"cap":6.66},"baselineFundable":2011.8182759016142,"scenarioFundable":2010.5994394874094,"serviceResourceFactor":0.9993941617745477,"nursingSupportFactor":0.9771239411748369}},"societyFundingNeed":60.94182071023438,"residentPopulation":17564727,"perResident":3469.556954129397,"employed":7635602.660867361,"perWorker":[7981.271867715513,7981.271867715513],"existingPerWorker":286453.99691893754,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5225438042919046,"existingDemandRatio":2.627326007315712,"employmentChangePercent":-34.32044469386718,"centralPerWorker":7981.271867715513,"demand":2187.2489010903305,"unamplifiedDemand":2187.2489010903305,"plannedBudget":2496.4205132192383,"paidBenefits":2495.811095012136,"expenditure":2507.6053621805613,"revenue":2022.393706655835,"baselineRevenue":2023.61254307004,"reserve":-4185.059284157528,"scenarioReserve":-4185.059284157528,"baselineReserve":-4170.000683730434,"months":0,"shortfall":4185.059284157528,"healthDelta":0,"workingDemandShare":0.27227559665987616,"demandRatio":0.8761540331479579,"careVolumeRatio":1.148343120797768,"staffingRatio":0.868,"careLoadRatio":2.8138894569285444,"careUnmetShare":0.5905760512794196,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":103.42581814294647,"multiplier":1,"policy":"law","careSystem":{"year":2054,"enabled":true,"attritionRetention":0.6730270901655747,"nursingSupportFactor":0.9771239411748369,"serviceResourceFactor":0.9993941617745477,"retainedCapacity":0.6576308828600187,"initialCapacity":1,"unconstrainedCapacity":0.6730270901655747,"staffCapacity":0.6576308828600187,"resourceCapacity":0.9993941617745477,"availableCapacity":0.6576308828600187,"safeStaffing":0.5708236063224962,"freshDemand":1.148343120797768,"backlogIn":0.45789140679903406,"totalDemand":1.606234527596802,"served":0.6576308828600187,"unmet":0.9486036447367833,"backlogOut":0.47430182236839163,"unmetShare":0.5905760512794196,"policyUnmetVolume":0.01539620730555602,"policyUnmetShare":0.009585279758984726,"policyUnmetFreshShare":0.01340732314820686,"directCareTarget":0.03830663756630532,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":34.23691171399813,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":15,"firstCriticalYear":2041,"requiredResourceBillion":3059.394567486732,"backlogResourceBillion":872.1456663964015}},{"year":2055,"total":17297147,"children0to21":1234155,"workingAge22to64":8385917,"seniors65plus":7677075,"children0to14":797505,"workingAge15to64":8822567,"workingAge22to59":6892125,"age60to64":1493792,"age15to21":436650,"age15to29":1086595,"age30to44":2701870,"age45to64":5034102,"ages":[41485,47179,49224,50859,52254,53446,54317,54932,55415,55766,56000,56202,56432,56767,57227,57900,58870,60154,61779,63704,65909,68334,70953,73735,76770,79434,81784,84151,86555,96563,115109,140752,139355,142751,161727,165906,179443,184231,197897,210300,215849,214081,197819,236128,200522,169816,194884,198373,204686,205200,206005,215191,223020,240279,249530,294770,271755,256021,306601,304179,304423,300712,302529,294787,291341,304125,280568,305941,276196,268069,299092,319037,326037,340509,343820,334016,334679,318878,296610,313676,263914,251019,240812,230766,226131,219723,206977,192208,168655,164992,147118,132937,118461,100309,83316,68359,54804,41816,30447,23251,49807],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2055-12-31","scenario":"low","eligible":6379095.309278351,"gross":63.3160824742268,"baselineAidBudget":2.3507965282521703,"baselineAidOverlap":2.3507965282521703,"ledger":{"gross":63.3160824742268,"incremental":[60.965285945974635,60.965285945974635],"household":[-60.965285945974635,-60.965285945974635],"central":[60.965285945974635,60.965285945974635],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3507965282521703,"centralOverlap":2.3507965282521703,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6096528594597463},"fiscal":{"need":60.965285945974635,"unassignedNeed":60.965285945974635,"cumulativeNeed":1566.82532865543,"budgetShare":0.015526227765999755,"supportEquivalent":1.0160880990995773,"nursingEquivalent":9.15394683873493,"careDisplacement":1.828958578379239,"careDisplacementUnallocated":0,"supportRemaining":59.39034714054026,"cumulativeCareDisplacement":47.00475985966289,"cumulativeNhiReduction":15.668253286554295,"pathways":{"startYear":2027,"active":true,"requested":1.828958578379239,"total":1.828958578379239,"unallocated":0,"remainingToFinance":59.1363273675954,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":2596.277333748008},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6096528594597463,"amount":0.6096528594597463,"cap":6.66},"baselineFundable":2072.1728241786627,"scenarioFundable":2070.953518459743,"serviceResourceFactor":0.9994115810685805,"nursingSupportFactor":0.9771151329031627}},"societyFundingNeed":60.965285945974635,"residentPopulation":17297147,"perResident":3524.5862191016026,"employed":7435141.034845885,"perWorker":[8199.613922621216,8199.613922621216],"existingPerWorker":301488.5269892821,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.5635936788358924,"existingDemandRatio":2.6926242865504535,"employmentChangePercent":-36.044765751131216,"centralPerWorker":8199.613922621216,"demand":2241.6097185532526,"unamplifiedDemand":2241.6097185532526,"plannedBudget":2596.277333748008,"paidBenefits":2595.667680888548,"expenditure":2607.8157760720264,"revenue":2083.1016136432213,"baselineRevenue":2084.320919362141,"reserve":-4709.773446586333,"scenarioReserve":-4709.773446586333,"baselineReserve":-4694.105193299779,"months":0,"shortfall":4709.773446586333,"healthDelta":0,"workingDemandShare":0.26703535987241317,"demandRatio":0.863393786717402,"careVolumeRatio":1.142605321042043,"staffingRatio":0.868,"careLoadRatio":2.9202184157921014,"careUnmetShare":0.6054837109140013,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":106.26422846779906,"multiplier":1,"policy":"law","careSystem":{"year":2055,"enabled":true,"attritionRetention":0.6528362774606075,"nursingSupportFactor":0.9771151329031627,"serviceResourceFactor":0.9994115810685805,"retainedCapacity":0.6378962060149275,"initialCapacity":1,"unconstrainedCapacity":0.6528362774606075,"staffCapacity":0.6378962060149275,"resourceCapacity":0.9994115810685805,"availableCapacity":0.6378962060149275,"safeStaffing":0.5536939068209571,"freshDemand":1.142605321042043,"backlogIn":0.47430182236839163,"totalDemand":1.6169071434104347,"served":0.6378962060149275,"unmet":0.9790109373955073,"backlogOut":0.48950546869775363,"unmetShare":0.6054837109140013,"policyUnmetVolume":0.014940071445679992,"policyUnmetShare":0.00923990688430499,"policyUnmetFreshShare":0.013075443611670578,"directCareTarget":0.037358410319058795,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":36.21037939850725,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":16,"firstCriticalYear":2041,"requiredResourceBillion":3172.114377483844,"backlogResourceBillion":930.5046589305913}},{"year":2056,"total":17027407,"children0to21":1212743,"workingAge22to64":8150133,"seniors65plus":7664531,"children0to14":786649,"workingAge15to64":8576227,"workingAge22to59":6650611,"age60to64":1499522,"age15to21":426094,"age15to29":1048823,"age30to44":2600045,"age45to64":4927359,"ages":[39813,45513,47743,49590,51167,52542,53621,54437,55061,55540,55884,56106,56289,56508,56835,57292,57972,58956,60245,61874,63784,65971,68393,71026,73821,76875,79563,81944,84338,86769,96795,115348,140988,139595,142977,161947,166137,179668,184444,198046,210385,215879,214068,197780,235988,200385,169685,194657,198091,204343,204806,205561,214664,222418,239571,248737,293750,270762,255044,305363,302892,303074,299306,301030,293220,289682,302263,278713,303727,274014,265764,296265,315699,322265,336120,338869,328656,328853,312819,290200,305925,256497,242927,232126,221247,215508,207908,194285,178799,155314,150257,132311,117894,103434,86062,70101,56284,44049,32719,23133,53842],"unit":"persons","status":"official_projection","aggregation":"sum_of_official_single_age_counts","source":"ndc_single_age_2026","period":"2056-12-31","scenario":"low","eligible":6368672.150515464,"gross":63.21262680412371,"baselineAidBudget":2.3409883868633665,"baselineAidOverlap":2.3409883868633665,"ledger":{"gross":63.21262680412371,"incremental":[60.87163841726034,60.87163841726034],"household":[-60.87163841726034,-60.87163841726034],"central":[60.87163841726034,60.87163841726034],"local":[0,0],"nhi":[0,0],"centralOverlapFloor":2.3409883868633665,"centralOverlap":2.3409883868633665,"localOverlap":0,"unknown":true,"nhiCashImpact":null,"hypotheticalSupportChange":-0.6087163841726033},"fiscal":{"need":60.87163841726034,"unassignedNeed":60.87163841726034,"cumulativeNeed":1627.6969670726903,"budgetShare":0.015502378245112908,"supportEquivalent":1.014527306954339,"nursingEquivalent":9.13988564823729,"careDisplacement":1.82614915251781,"careDisplacementUnallocated":0,"supportRemaining":59.3912836158274,"cumulativeCareDisplacement":48.8309090121807,"cumulativeNhiReduction":16.2769696707269,"pathways":{"startYear":2027,"active":true,"requested":1.8261491525178102,"total":1.82614915251781,"unallocated":0,"remainingToFinance":59.045489264742535,"statutoryOffset":0,"nhi":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":60},"medical":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":2700.128427097928},"nursing":{"weight":1,"share":0.3333333333333333,"requested":0.6087163841726033,"amount":0.6087163841726033,"cap":6.66},"baselineFundable":2134.338008904023,"scenarioFundable":2133.1205761356778,"serviceResourceFactor":0.999429597016374,"nursingSupportFactor":0.9771502858794068}},"societyFundingNeed":60.87163841726034,"residentPopulation":17027407,"perResident":3574.921208922788,"employed":7250325.76343597,"perWorker":[8395.710814021815,8395.710814021815],"existingPerWorker":316663.26911334455,"referenceExistingPerWorker":71609.57978154461,"referenceEmployed":11625539.523338381,"employmentPressureFactor":1.6034506452064539,"existingDemandRatio":2.7578520821457535,"employmentChangePercent":-37.634500756882105,"centralPerWorker":8395.710814021815,"demand":2295.9118583863396,"unamplifiedDemand":2295.9118583863396,"plannedBudget":2700.128427097928,"paidBenefits":2699.5197107137556,"expenditure":2712.0322487527383,"revenue":2145.6331141746605,"baselineRevenue":2146.8505469430056,"reserve":-5276.172581164412,"scenarioReserve":-5276.172581164412,"baselineReserve":-5259.895611493685,"months":0,"shortfall":5276.172581164412,"healthDelta":0,"workingDemandShare":0.2623910895981947,"demandRatio":0.8502972804349027,"careVolumeRatio":1.1361985425474241,"staffingRatio":0.868,"careLoadRatio":3.0268045261180614,"careUnmetShare":0.6193762356380337,"medicalPressure":0,"pressure":0,"expressionLevel":0,"retirement":70,"dependency":108.92182986461694,"multiplier":1,"policy":"law","careSystem":{"year":2056,"enabled":true,"attritionRetention":0.6332511891367892,"nursingSupportFactor":0.9771502858794068,"serviceResourceFactor":0.999429597016374,"retainedCapacity":0.6187815804984879,"initialCapacity":1,"unconstrainedCapacity":0.6332511891367892,"staffCapacity":0.6187815804984879,"resourceCapacity":0.999429597016374,"availableCapacity":0.6187815804984879,"safeStaffing":0.5371024118726875,"freshDemand":1.1361985425474241,"backlogIn":0.48950546869775363,"totalDemand":1.6257040112451777,"served":0.6187815804984879,"unmet":1.0069224307466897,"backlogOut":0.5034612153733449,"unmetShare":0.6193762356380337,"policyUnmetVolume":0.014469608638301379,"policyUnmetShare":0.008900518506575285,"policyUnmetFreshShare":0.012735105790454249,"directCareTarget":0.036386016544155,"resourceUnmetVolume":0,"resourceUnmetFreshShare":0,"directResourceTarget":0,"capacityLossPercent":38.121841950151214,"firstCapacityLossYear":2027,"firstServiceLossYear":2027,"cohortPressure":100,"severeStreak":17,"firstCriticalYear":2041,"requiredResourceBillion":3285.0536045184654,"backlogResourceBillion":989.141746132126}}],"firstBelowMonth":2038,"firstDepleted":2039}},"comparison":{"threshold":85,"fromYear":2026,"toYear":2056,"roles":[{"role":"student","name":"小禾","job":"學生","label":"學生","age":16,"series":{"current":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":20.501075765640792,"fatigue":20.501075765640792,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":21.054937395501387,"fatigue":21.054937395501387,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":21.579670729440394,"fatigue":21.579670729440394,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":22.04697845500313,"fatigue":22.04697845500313,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":22.517297378511714,"fatigue":22.517297378511714,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":23.024278988632208,"fatigue":23.024278988632208,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":23.530913099666257,"fatigue":23.530913099666257,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":23.957420748513943,"fatigue":23.957420748513943,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":24.451214199237924,"fatigue":24.451214199237924,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":24.9159512504249,"fatigue":24.9159512504249,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":25.38544343662953,"fatigue":25.38544343662953,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":25.85632386058936,"fatigue":25.85632386058936,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":26.317122154479694,"fatigue":26.317122154479694,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":35,"fatigue":35,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":16,"index":20,"fatigue":20,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":17,"index":24.27217804152142,"fatigue":24.27217804152142,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":18,"index":24.374568110490742,"fatigue":24.374568110490742,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":19,"index":24.465880005426737,"fatigue":24.465880005426737,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":20,"index":24.54616374112499,"fatigue":24.54616374112499,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":21,"index":24.622449288322297,"fatigue":24.622449288322297,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":22,"index":26.03735420337739,"fatigue":26.03735420337739,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":23,"index":26.528507204415586,"fatigue":26.528507204415586,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":24,"index":27.018446696363725,"fatigue":27.018446696363725,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":25,"index":27.545428875235828,"fatigue":27.545428875235828,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":26,"index":28.058349623520584,"fatigue":28.058349623520584,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":27,"index":28.469209829188614,"fatigue":28.469209829188614,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":28,"index":28.954530923674067,"fatigue":28.954530923674067,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":29,"index":29.4032914702925,"fatigue":29.4032914702925,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":30,"index":29.85839966622425,"fatigue":29.85839966622425,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":31,"index":30.3456398549823,"fatigue":30.3456398549823,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":32,"index":40.13082506300908,"fatigue":40.13082506300908,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":33,"index":55.130825063009084,"fatigue":55.130825063009084,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":34,"index":70.13082506300907,"fatigue":70.13082506300907,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":35,"index":85.13082506300908,"fatigue":85.13082506300908,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":36,"index":100.13082506300907,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":37,"index":115.13082506300908,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":38,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":39,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":40,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":41,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":42,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":43,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":44,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":45,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":46,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2047,"law":2045},"advanceYears":2},{"role":"worker","name":"阿哲","job":"上班族","label":"主要支付者","age":30,"series":{"current":[{"year":2026,"age":30,"index":33.49495159661242,"fatigue":33.49495159661242,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":34.08484984273335,"fatigue":34.08484984273335,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":34.788626369600465,"fatigue":34.788626369600465,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":35.500549904949125,"fatigue":35.500549904949125,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":36.23110827114866,"fatigue":36.23110827114866,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":37.00914841854163,"fatigue":37.00914841854163,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":37.76442377652069,"fatigue":37.76442377652069,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":38.58221229625548,"fatigue":38.58221229625548,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":39.405270412395495,"fatigue":39.405270412395495,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":40.29248823010636,"fatigue":40.29248823010636,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":41.17909792441595,"fatigue":41.17909792441595,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":41.9254863098994,"fatigue":41.9254863098994,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":42.78962484866637,"fatigue":42.78962484866637,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":43.60291468824357,"fatigue":43.60291468824357,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":44.424526014101666,"fatigue":44.424526014101666,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":45.24856675603137,"fatigue":45.24856675603137,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":46.05496377033946,"fatigue":46.05496377033946,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":50,"fatigue":50,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":64.99999999999999,"fatigue":64.99999999999999,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":125,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":30,"index":37.69868255730036,"fatigue":37.69868255730036,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":31,"index":38.35702788425477,"fatigue":38.35702788425477,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":32,"index":39.1631944800912,"fatigue":39.1631944800912,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":33,"index":39.871511263855595,"fatigue":39.871511263855595,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":34,"index":40.63994793408155,"fatigue":40.63994793408155,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":35,"index":41.45486359241514,"fatigue":41.45486359241514,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":36,"index":42.22210725045768,"fatigue":42.22210725045768,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":37,"index":43.06374104566793,"fatigue":43.06374104566793,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":38,"index":43.90641973024751,"fatigue":43.90641973024751,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":39,"index":44.813638116709974,"fatigue":44.813638116709974,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":40,"index":45.706534448270276,"fatigue":45.706534448270276,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":41,"index":46.437275390574065,"fatigue":46.437275390574065,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":42,"index":47.29294157310251,"fatigue":47.29294157310251,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":43,"index":48.09025490811118,"fatigue":48.09025490811118,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":44,"index":48.89748224369639,"fatigue":48.89748224369639,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":45,"index":49.73788275042431,"fatigue":49.73788275042431,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":46,"index":55.13082506300907,"fatigue":55.13082506300907,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":47,"index":70.13082506300907,"fatigue":70.13082506300907,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":48,"index":85.13082506300907,"fatigue":85.13082506300907,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":49,"index":100.13082506300907,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":50,"index":115.13082506300907,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":51,"index":130.13082506300907,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":52,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":53,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":54,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":55,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":56,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":57,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":58,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":59,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":60,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2046,"law":2044},"advanceYears":2},{"role":"family","name":"宜安","job":"照顧者","label":"照顧者","age":42,"series":{"current":[{"year":2026,"age":42,"index":43.06493776707311,"fatigue":43.06493776707311,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":43.8233783692286,"fatigue":43.8233783692286,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":44.72823390377202,"fatigue":44.72823390377202,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":45.64356416350602,"fatigue":45.64356416350602,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":46.582853491476854,"fatigue":46.582853491476854,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":47.58319082383924,"fatigue":47.58319082383924,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":48.55425914124089,"fatigue":48.55425914124089,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":49.60570152375705,"fatigue":49.60570152375705,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":50.66391910165136,"fatigue":50.66391910165136,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":51.80462772442246,"fatigue":51.80462772442246,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":52.94455447424908,"fatigue":52.94455447424908,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":53.90419668415637,"fatigue":53.90419668415637,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":55.01523194828534,"fatigue":55.01523194828534,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":56.06089031345603,"fatigue":56.06089031345603,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":57.11724773241643,"fatigue":57.11724773241643,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":58.176728686326065,"fatigue":58.176728686326065,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":59.213524847579315,"fatigue":59.213524847579315,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":60.29729526756387,"fatigue":60.29729526756387,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":75,"fatigue":75,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":89.99999999999999,"fatigue":89.99999999999999,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":105,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":120,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":135,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":42,"index":47.26866872776105,"fatigue":47.26866872776105,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":43,"index":48.09555641075002,"fatigue":48.09555641075002,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":44,"index":49.102802014262764,"fatigue":49.102802014262764,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":45,"index":50.01452552241249,"fatigue":50.01452552241249,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":46,"index":50.99169315440973,"fatigue":50.99169315440973,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":47,"index":52.02890599771275,"fatigue":52.02890599771275,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":48,"index":53.01194261517789,"fatigue":53.01194261517789,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":49,"index":54.08723027316951,"fatigue":54.08723027316951,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":50,"index":55.16506841950337,"fatigue":55.16506841950337,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":51,"index":56.325777611026076,"fatigue":56.325777611026076,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":52,"index":57.47199099810341,"fatigue":57.47199099810341,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":53,"index":58.415985764831035,"fatigue":58.415985764831035,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":54,"index":59.51854867272148,"fatigue":59.51854867272148,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":55,"index":60.54823053332363,"fatigue":60.54823053332363,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":56,"index":61.590203962011145,"fatigue":61.590203962011145,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":57,"index":62.666044680719004,"fatigue":62.666044680719004,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":58,"index":65.13082506300907,"fatigue":65.13082506300907,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":59,"index":80.13082506300908,"fatigue":80.13082506300908,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":60,"index":95.13082506300907,"fatigue":95.13082506300907,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":61,"index":110.13082506300908,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":62,"index":125.13082506300907,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":63,"index":140.1308250630091,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":64,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":65,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":66,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":67,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":68,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":69,"index":145,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":70,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":71,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":72,"index":145,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":2045,"law":2044},"advanceYears":1},{"role":"senior","name":"阿春","job":"退休者","label":"長輩","age":68,"series":{"current":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":15.50107576564079,"fatigue":15.50107576564079,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":16.054937395501387,"fatigue":16.054937395501387,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":16.755510441917707,"fatigue":16.755510441917707,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":17.647893377996095,"fatigue":17.647893377996095,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":18.682948001615987,"fatigue":18.682948001615987,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":19.901268074933203,"fatigue":19.901268074933203,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":21.24458705785707,"fatigue":21.24458705785707,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":22.51401168938722,"fatigue":22.51401168938722,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":23.975537418710758,"fatigue":23.975537418710758,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":25.425762826226944,"fatigue":25.425762826226944,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":26.915247531285768,"fatigue":26.915247531285768,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":28.433845950150893,"fatigue":28.433845950150893,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":32.42748136551543,"fatigue":32.42748136551543,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":47.42748136551543,"fatigue":47.42748136551543,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":62.42748136551543,"fatigue":62.42748136551543,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":77.42748136551543,"fatigue":77.42748136551543,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":92.42748136551543,"fatigue":92.42748136551543,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":107.42748136551543,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":68,"index":15,"fatigue":15,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2027,"age":69,"index":19.27217804152142,"fatigue":19.27217804152142,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2028,"age":70,"index":19.374568110490742,"fatigue":19.374568110490742,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2029,"age":71,"index":19.465880005426733,"fatigue":19.465880005426733,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2030,"age":72,"index":19.54616374112499,"fatigue":19.54616374112499,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2031,"age":73,"index":19.622449288322297,"fatigue":19.622449288322297,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2032,"age":74,"index":20.744985237858295,"fatigue":20.744985237858295,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2033,"age":75,"index":22.255738549204715,"fatigue":22.255738549204715,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2034,"age":76,"index":23.87421760645534,"fatigue":23.87421760645534,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2035,"age":77,"index":25.65707531428328,"fatigue":25.65707531428328,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2036,"age":78,"index":27.52357971528316,"fatigue":27.52357971528316,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2037,"age":79,"index":29.220530721923687,"fatigue":29.220530721923687,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2038,"age":80,"index":31.1022214136437,"fatigue":31.1022214136437,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2039,"age":81,"index":32.91928616655183,"fatigue":32.91928616655183,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2040,"age":82,"index":34.74676667139865,"fatigue":34.74676667139865,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2041,"age":83,"index":36.63241716100371,"fatigue":36.63241716100371,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2042,"age":84,"index":51.63241716100371,"fatigue":51.63241716100371,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2043,"age":85,"index":66.63241716100372,"fatigue":66.63241716100372,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2044,"age":86,"index":81.63241716100372,"fatigue":81.63241716100372,"overloaded":false,"earning":false,"frontline":false,"recovering":false},{"year":2045,"age":87,"index":96.63241716100372,"fatigue":96.63241716100372,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2046,"age":88,"index":111.63241716100372,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2047,"age":89,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2048,"age":90,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2049,"age":91,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2050,"age":92,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2051,"age":93,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2052,"age":94,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2053,"age":95,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2054,"age":96,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2055,"age":97,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false},{"year":2056,"age":98,"index":114.99999999999999,"fatigue":100,"overloaded":true,"earning":false,"frontline":false,"recovering":false}]},"firstOverload":{"current":2046,"law":2045},"advanceYears":1},{"role":"chronic","name":"小雨","job":"慢性病青年","label":"慢性病青年","age":24,"series":{"current":[{"year":2026,"age":24,"index":47.84993085230345,"fatigue":47.84993085230345,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":48.69264263247622,"fatigue":48.69264263247622,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":49.6980376708578,"fatigue":49.6980376708578,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":50.715071292784465,"fatigue":50.715071292784465,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":51.75872610164095,"fatigue":51.75872610164095,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":52.87021202648804,"fatigue":52.87021202648804,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":53.949176823600986,"fatigue":53.949176823600986,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":55.117446137507834,"fatigue":55.117446137507834,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":56.293243446279284,"fatigue":56.293243446279284,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":57.56069747158051,"fatigue":57.56069747158051,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":58.82728274916565,"fatigue":58.82728274916565,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":59.893551871284856,"fatigue":59.893551871284856,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":61.12803549809481,"fatigue":61.12803549809481,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":62.28987812606225,"fatigue":62.28987812606225,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":63.463608591573816,"fatigue":63.463608591573816,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":64.64080965147339,"fatigue":64.64080965147339,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":65.79280538619923,"fatigue":65.79280538619923,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":66.99699474173762,"fatigue":66.99699474173762,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":80,"fatigue":80,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":95,"fatigue":95,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":110.00000000000001,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":125,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":140,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}],"law":[{"year":2026,"age":24,"index":52.0536618129914,"fatigue":52.0536618129914,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2027,"age":25,"index":52.964820673997636,"fatigue":52.964820673997636,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2028,"age":26,"index":54.07260578134855,"fatigue":54.07260578134855,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2029,"age":27,"index":55.08603265169094,"fatigue":55.08603265169094,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2030,"age":28,"index":56.16756576457382,"fatigue":56.16756576457382,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2031,"age":29,"index":57.31592720036155,"fatigue":57.31592720036155,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2032,"age":30,"index":58.406860297537975,"fatigue":58.406860297537975,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2033,"age":31,"index":59.598974886920274,"fatigue":59.598974886920274,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2034,"age":32,"index":60.7943927641313,"fatigue":60.7943927641313,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2035,"age":33,"index":62.08184735818413,"fatigue":62.08184735818413,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2036,"age":34,"index":63.35471927301997,"fatigue":63.35471927301997,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2037,"age":35,"index":64.40534095195952,"fatigue":64.40534095195952,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2038,"age":36,"index":65.63135222253096,"fatigue":65.63135222253096,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2039,"age":37,"index":66.77721834592984,"fatigue":66.77721834592984,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2040,"age":38,"index":67.93656482116853,"fatigue":67.93656482116853,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2041,"age":39,"index":69.13012564586634,"fatigue":69.13012564586634,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2042,"age":40,"index":70.27704146104675,"fatigue":70.27704146104675,"overloaded":false,"earning":true,"frontline":false,"recovering":false},{"year":2043,"age":41,"index":85.13082506300907,"fatigue":85.13082506300907,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2044,"age":42,"index":100.13082506300907,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2045,"age":43,"index":115.13082506300907,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2046,"age":44,"index":130.13082506300907,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2047,"age":45,"index":145.1308250630091,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2048,"age":46,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2049,"age":47,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2050,"age":48,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2051,"age":49,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2052,"age":50,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2053,"age":51,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2054,"age":52,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2055,"age":53,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false},{"year":2056,"age":54,"index":150,"fatigue":100,"overloaded":true,"earning":true,"frontline":false,"recovering":false}]},"firstOverload":{"current":2045,"law":2043},"advanceYears":2},{"role":"medic","name":"珮珮","job":"護理師","label":"醫護","age":34,"series":{"current":[{"year":2026,"age":34,"index":68.752,"fatigue":68.752,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":69.35241277663293,"fatigue":69.35241277663293,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":70.15411701558871,"fatigue":70.15411701558871,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":70.99617452186914,"fatigue":70.99617452186914,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":71.82434917735893,"fatigue":71.82434917735893,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":72.6411924946496,"fatigue":72.6411924946496,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":73.31399113984999,"fatigue":73.31399113984999,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":73.94567292689881,"fatigue":73.94567292689881,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":74.48608415748565,"fatigue":74.48608415748565,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":74.95543469489765,"fatigue":74.95543469489765,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":75.3764485866384,"fatigue":75.3764485866384,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":76.66374639524462,"fatigue":76.66374639524462,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":78.24388543756136,"fatigue":78.24388543756136,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":79.73104400135968,"fatigue":79.73104400135968,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":83.02618424617683,"fatigue":83.02618424617683,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":88.85849303958466,"fatigue":88.85849303958466,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":94.94378750076555,"fatigue":94.94378750076555,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":101.84489465991295,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":103.89205590299369,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":105.98202443107843,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":108.08574422390407,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":110.00580943940366,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}],"law":[{"year":2026,"age":34,"index":68.752,"fatigue":68.752,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2027,"age":35,"index":69.85664399743051,"fatigue":69.85664399743051,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2028,"age":36,"index":70.87561964913776,"fatigue":70.87561964913776,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2029,"age":37,"index":71.81599393315902,"fatigue":71.81599393315902,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2030,"age":38,"index":72.68527405751823,"fatigue":72.68527405751823,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2031,"age":39,"index":73.51559819063964,"fatigue":73.51559819063964,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2032,"age":40,"index":74.190632578825,"fatigue":74.190632578825,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2033,"age":41,"index":75.03185980542249,"fatigue":75.03185980542249,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2034,"age":42,"index":76.5565009290895,"fatigue":76.5565009290895,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2035,"age":43,"index":78.19884265022668,"fatigue":78.19884265022668,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2036,"age":44,"index":79.82635844278634,"fatigue":79.82635844278634,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2037,"age":45,"index":81.17553547591928,"fatigue":81.17553547591928,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2038,"age":46,"index":82.7472021619975,"fatigue":82.7472021619975,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2039,"age":47,"index":84.21838422122727,"fatigue":84.21838422122727,"overloaded":false,"earning":true,"frontline":true,"recovering":false},{"year":2040,"age":48,"index":85.7063752268092,"fatigue":85.7063752268092,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2041,"age":49,"index":89.58289712989327,"fatigue":89.58289712989327,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2042,"age":50,"index":95.59986678429217,"fatigue":95.59986678429217,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2043,"age":51,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2044,"age":52,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2045,"age":53,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2046,"age":54,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2047,"age":55,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2048,"age":56,"index":100,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2049,"age":57,"index":100.12060280015007,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2050,"age":58,"index":102.06398052569297,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2051,"age":59,"index":104.12375572567163,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2052,"age":60,"index":106.24055781715643,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2053,"age":61,"index":108.26908216698841,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2054,"age":62,"index":110.32578609411605,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2055,"age":63,"index":112.40996232496161,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false},{"year":2056,"age":64,"index":114.29615190517512,"fatigue":100,"overloaded":true,"earning":true,"frontline":true,"recovering":false}]},"firstOverload":{"current":2041,"law":2040},"advanceYears":1}]}}]}