+ " let dt_args = {\"name\": \"Baseline Grow Factors\", \"max_rows\": 1000, \"layout\": {\"topStart\": \"pageLength\", \"topEnd\": \"search\", \"bottomStart\": \"info\", \"bottomEnd\": \"paging\"}, \"text_in_header_can_be_selected\": true, \"order\": [], \"style\": {\"table-layout\": \"auto\", \"width\": \"auto\", \"margin\": \"auto\", \"caption-side\": \"bottom\"}, \"classes\": [\"display\", \"nowrap\"], \"table_html\": \"<table><thead>\\n <tr style=\\\"text-align: right;\\\">\\n \\n <th>Variable</th>\\n <th>2020</th>\\n <th>2021</th>\\n <th>2022</th>\\n <th>2023</th>\\n <th>2024</th>\\n <th>2025</th>\\n <th>2026</th>\\n <th>2027</th>\\n <th>2028</th>\\n <th>2029</th>\\n <th>2030</th>\\n <th>2031</th>\\n <th>2032</th>\\n <th>2033</th>\\n <th>2034</th>\\n <th>Parameter</th>\\n </tr>\\n </thead></table>\", \"data_json\": \"[[\\\"afcs\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"afcs_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"alcohol_and_tobacco_consumption\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"attendance_allowance_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"bsp_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"capital_gains\\\", 0, 7.2, 13.8, 6.6, 8.0, 6.8, 5.6, 4.5, 3.4, 3.5, 3.0, 3.0, 2.9, 2.8, 2.7, \\\"gov.obr.non_labour_income\\\"], [\\\"capital_gains_before_response\\\", 0, 7.2, 13.8, 6.6, 8.0, 6.8, 5.6, 4.5, 3.4, 3.5, 3.0, 3.0, 2.9, 2.8, 2.7, \\\"gov.obr.non_labour_income\\\"], [\\\"carers_allowance_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"child_benefit_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"child_tax_credit_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"childcare_expenses\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"clothing_and_footwear_consumption\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"communication_consumption\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"corporate_wealth\\\", 0, 0.0, -10.9, 0.4, 3.0, 3.1, 3.5, 3.5, 3.5, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, \\\"household.wealth.corporate_wealth\\\"], [\\\"council_tax\\\", 0, 0.0, 0.0, 0.0, 6.4, 4.6, 4.5, 4.6, 4.5, 4.5, 0.0, 0.0, 0.0, 0.0, 0.0, \\\"gov.obr.council_tax\\\"], [\\\"diesel_spending\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"dividend_income\\\", 0, 6.8, 13.4, 5.2, 6.9, 5.7, 4.9, 3.8, 2.9, 3.0, 2.5, 2.5, 2.5, 2.4, 2.3, \\\"gov.obr.per_capita.non_labour_income\\\"], [\\\"dla_m_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"dla_sc_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"domestic_energy_consumption\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"education_consumption\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"employee_pension_contributions\\\", 0, 7.2, 7.4, 6.2, 5.0, 3.3, 2.0, 1.9, 2.3, 2.6, 1.5, 1.6, 1.5, 1.5, 1.5, \\\"gov.obr.per_capita.employment_income\\\"], [\\\"employer_pension_contributions\\\", 0, 7.2, 7.4, 6.2, 5.0, 3.3, 2.0, 1.9, 2.3, 2.6, 1.5, 1.6, 1.5, 1.5, 1.5, \\\"gov.obr.per_capita.employment_income\\\"], [\\\"employment_income\\\", 0, 7.2, 7.4, 6.2, 5.0, 3.3, 2.0, 1.9, 2.3, 2.6, 1.5, 1.6, 1.5, 1.5, 1.5, \\\"gov.obr.per_capita.employment_income\\\"], [\\\"employment_income_before_lsr\\\", 0, 7.2, 7.4, 6.2, 5.0, 3.3, 2.0, 1.9, 2.3, 2.6, 1.5, 1.6, 1.5, 1.5, 1.5, \\\"gov.obr.per_capita.employment_income\\\"], [\\\"esa_contrib_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"esa_income_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"food_and_non_alcoholic_beverages_consumption\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"gross_financial_wealth\\\", 0, 1.4, -10.8, 0.4, 3.0, 3.2, 3.4, 3.4, 3.6, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, \\\"household.wealth.financial_assets\\\"], [\\\"health_consumption\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"household_furnishings_consumption\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"household_weight\\\", 0, 0.4, 0.3, 1.4, 1.0, 1.1, 0.7, 0.8, 0.4, 0.5, 0.6, 0.4, 0.4, 0.5, 0.4, \\\"gov.ons.population\\\"], [\\\"housing_benefit_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"housing_water_and_electricity_consumption\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"iidb_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"incapacity_benefit_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"income_support_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"jsa_contrib_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"jsa_income_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"lump_sum_income\\\", 0, 6.8, 13.4, 5.2, 6.9, 5.7, 4.9, 3.8, 2.9, 3.0, 2.5, 2.5, 2.5, 2.4, 2.3, \\\"gov.obr.per_capita.non_labour_income\\\"], [\\\"main_residence_value\\\", 0, 1.4, -10.8, 0.4, 3.0, 3.2, 3.4, 3.4, 3.6, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, \\\"household.wealth.financial_assets\\\"], [\\\"maintenance_income\\\", 0, 6.8, 13.4, 5.2, 6.9, 5.7, 4.9, 3.8, 2.9, 3.0, 2.5, 2.5, 2.5, 2.4, 2.3, \\\"gov.obr.per_capita.non_labour_income\\\"], [\\\"miscellaneous_consumption\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"miscellaneous_income\\\", 0, 6.8, 13.4, 5.2, 6.9, 5.7, 4.9, 3.8, 2.9, 3.0, 2.5, 2.5, 2.5, 2.4, 2.3, \\\"gov.obr.per_capita.non_labour_income\\\"], [\\\"mortgage_capital_repayment\\\", 0, 8.2, 8.3, -1.0, 2.7, 2.4, 2.5, 2.6, 2.3, 2.4, 1.9, 1.9, 1.8, 1.8, 1.7, \\\"gov.obr.house_prices\\\"], [\\\"mortgage_interest_repayment\\\", 0, 0.3, 26.2, 48.5, 22.1, 13.6, 12.6, 8.2, 4.2, 4.7, 5.0, 4.7, 4.5, 4.3, 4.1, \\\"gov.obr.mortgage_interest\\\"], [\\\"net_financial_wealth\\\", 0, 1.4, -10.8, 0.4, 3.0, 3.2, 3.4, 3.4, 3.6, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, \\\"household.wealth.financial_assets\\\"], [\\\"non_residential_property_value\\\", 0, 1.4, -10.8, 0.4, 3.0, 3.2, 3.4, 3.4, 3.6, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, \\\"household.wealth.financial_assets\\\"], [\\\"other_investment_income\\\", 0, 6.8, 13.4, 5.2, 6.9, 5.7, 4.9, 3.8, 2.9, 3.0, 2.5, 2.5, 2.5, 2.4, 2.3, \\\"gov.obr.per_capita.non_labour_income\\\"], [\\\"other_residential_property_value\\\", 0, 1.4, -10.8, 0.4, 3.0, 3.2, 3.4, 3.4, 3.6, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, \\\"household.wealth.financial_assets\\\"], [\\\"owned_land\\\", 0, 1.4, -10.8, 0.4, 3.0, 3.2, 3.4, 3.4, 3.6, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, \\\"household.wealth.financial_assets\\\"], [\\\"pension_credit_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"pension_income\\\", 0, 6.8, 13.4, 5.2, 6.9, 5.7, 4.9, 3.8, 2.9, 3.0, 2.5, 2.5, 2.5, 2.4, 2.3, \\\"gov.obr.per_capita.non_labour_income\\\"], [\\\"personal_pension_contributions\\\", 0, 7.2, 7.4, 6.2, 5.0, 3.3, 2.0, 1.9, 2.3, 2.6, 1.5, 1.6, 1.5, 1.5, 1.5, \\\"gov.obr.per_capita.employment_income\\\"], [\\\"petrol_spending\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"pip_dl_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"pip_m_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"private_pension_income\\\", 0, 6.8, 13.4, 5.2, 6.9, 5.7, 4.9, 3.8, 2.9, 3.0, 2.5, 2.5, 2.5, 2.4, 2.3, \\\"gov.obr.per_capita.non_labour_income\\\"], [\\\"private_transfer_income\\\", 0, 6.8, 13.4, 5.2, 6.9, 5.7, 4.9, 3.8, 2.9, 3.0, 2.5, 2.5, 2.5, 2.4, 2.3, \\\"gov.obr.per_capita.non_labour_income\\\"], [\\\"property_income\\\", 0, 6.8, 13.4, 5.2, 6.9, 5.7, 4.9, 3.8, 2.9, 3.0, 2.5, 2.5, 2.5, 2.4, 2.3, \\\"gov.obr.per_capita.non_labour_income\\\"], [\\\"recreation_consumption\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"rent\\\", 0, 1.8, 4.0, 6.3, 7.4, 5.7, 3.6, 2.7, 2.3, 2.4, 2.0, 2.1, 2.0, 2.0, 1.9, \\\"gov.obr.rent\\\"], [\\\"restaurants_and_hotels_consumption\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"savings\\\", 0, 1.4, -10.8, 0.4, 3.0, 3.2, 3.4, 3.4, 3.6, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, \\\"household.wealth.financial_assets\\\"], [\\\"savings_interest_income\\\", 0, 6.8, 13.4, 5.2, 6.9, 5.7, 4.9, 3.8, 2.9, 3.0, 2.5, 2.5, 2.5, 2.4, 2.3, \\\"gov.obr.per_capita.non_labour_income\\\"], [\\\"sda_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"self_employment_income\\\", 0, 6.0, 6.3, 2.4, 4.8, 4.7, 3.1, 3.1, 3.6, 3.8, 2.3, 2.4, 2.2, 2.3, 2.2, \\\"gov.obr.per_capita.mixed_income\\\"], [\\\"ssmg_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"state_pension\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"state_pension_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"sublet_income\\\", 0, 6.8, 13.4, 5.2, 6.9, 5.7, 4.9, 3.8, 2.9, 3.0, 2.5, 2.5, 2.5, 2.4, 2.3, \\\"gov.obr.per_capita.non_labour_income\\\"], [\\\"transport_consumption\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"universal_credit_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"winter_fuel_allowance_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"], [\\\"working_tax_credit_reported\\\", 0, 3.9, 10.1, 5.7, 2.3, 3.2, 2.0, 2.0, 2.0, 2.0, 1.5, 1.5, 1.5, 1.5, 1.4, \\\"gov.obr.consumer_price_index\\\"]]\"};\n",
0 commit comments