@
@ Actual and Forecast Values for Selected Variables
@
@ Real GDP and its Endogenous Components
@
PRINTVAR FIXEDF LEVELS PCHANGES GDPR CS CN CD IHH IKF IM;
GDPR GDPR CS CS CN CN
Level %Change Level %Change Level %Change
2019.1 5107.92500 2.52343 2334.72500 0.42085 728.72500 3.53415
2019.2 5150.57500 3.38197 2345.30000 1.82412 736.97500 4.60594
2019.3 5210.82500 4.76183 2368.65000 4.04230 744.10000 3.92360
2019.4 5246.37500 2.75699 2387.55000 3.23010 744.77500 0.36335
2020.1 5177.30000 -5.16339 2333.57500 -8.74070 755.00000 5.60572
2020.2 4769.52500 -27.97435 2062.70000 -38.95400 731.52500 -11.86896
2020.3 5139.75000 34.85513 2228.20000 36.16717 780.95000 29.89015
2020.4 5198.00000 4.61094 2267.90000 7.31957 784.32500 1.73990
2021.1 5270.55000 5.70089 2297.85000 5.38798 804.65000 10.77553
2021.2 5360.22500 6.98141 2374.47500 14.02070 834.07500 15.44958
2021.3 5404.45000 3.34130 2433.65000 10.34739 835.65000 0.75747
2021.4 5497.17500 7.04151 2458.02500 4.06692 840.00000 2.09853
2022.1 5483.20000 -1.01301 2467.75000 1.59199 833.60000 -3.01297
2022.2 5491.77500 0.62702 2499.70000 5.28025 833.75000 0.07200
2022.3 5531.40000 2.91752 2525.32500 4.16398 827.52500 -2.95323
2022.4 5569.60000 2.79116 2539.97500 2.34076 825.65000 -0.90324
2023.1 5609.90000 2.92585 2560.00000 3.19106 829.32500 1.79234
2023.2 5645.15000 2.53720 2572.85000 2.02298 830.55000 0.59215
2023.3 5710.25000 4.69322 2588.45000 2.44747 837.35000 3.31538
2023.4 5758.45000 3.41938 2610.47500 3.44727 844.02500 3.22696
2024.1 5770.52500 0.84141 2631.07500 3.19407 840.70000 -1.56650
2024.2 5821.60000 3.58769 2651.67500 3.16877 849.50000 4.25319
2024.3 5869.65000 3.34260 2671.27500 2.98956 859.55000 4.81684
2024.4 5896.62500 1.85098 2688.02500 2.53186 867.55000 3.77518
2025.1 5887.05000 -0.64794 2693.40000 0.80225 872.22500 2.17298
2025.2 5942.75000 3.83863 2710.57500 2.57518 876.97500 2.19620
2025.3 6006.70000 4.37438 2734.92500 3.64204 885.30000 3.85156
2025.4 6013.95000 0.48367 2752.90000 2.65499 886.20000 0.40726
2026.1 6045.07500 2.08631 2756.65000 0.54599 887.45000 0.56540
2026.2 6067.65000 1.50217 2771.87500 2.22757 897.07500 4.40936
2026.3 6118.70196 3.40823 2790.35693 2.69386 903.15696 2.73961
2026.4 6161.56382 2.83160 2806.89969 2.39259 907.78723 2.06653
2027.1 6199.46396 2.48322 2823.20358 2.34372 912.11327 1.91986
2027.2 6236.80532 2.43118 2839.63481 2.34843 916.40869 1.89707
2027.3 6267.71704 1.99732 2856.14034 2.34537 920.73142 1.90021
2027.4 6296.93343 1.87764 2872.78261 2.35119 925.11097 1.91626
2028.1 6326.71542 1.90530 2889.67332 2.37265 929.57630 1.94475
2028.2 6358.06218 1.99664 2906.87370 2.40229 934.14899 1.98221
2028.3 6391.07131 2.09291 2924.40338 2.43408 938.84199 2.02472
2028.4 6425.64646 2.18159 2942.27369 2.46680 943.66370 2.07021
2029.1 6461.64528 2.25985 2960.49148 2.49979 948.61968 2.11735
2029.2 6498.91893 2.32742 2979.05251 2.53151 953.71227 2.16472
2029.3 6537.32751 2.38504 2997.94316 2.56069 958.94097 2.21109
2029.4 6576.75908 2.43462 3017.14623 2.58689 964.30339 2.25564
CD CD IHH IHH IKF IKF
Level %Change Level %Change Level %Change
2019.1 376.35000 -3.50809 152.19456 -7.53528 591.91955 1.49322
2019.2 387.30000 12.15595 155.44283 8.81437 601.22650 6.43923
2019.3 396.42500 9.76254 158.05079 6.88185 605.85100 3.11239
2019.4 399.65000 3.29401 158.64430 1.51056 602.13723 -2.42949
2020.1 383.67500 -15.05560 164.12893 14.56255 594.02696 -5.27978
2020.2 382.65000 -1.06434 151.72689 -26.96859 546.79156 -28.21022
2020.3 452.82500 96.11676 171.85496 64.58796 566.13478 14.91908
2020.4 455.90000 2.74407 184.14438 31.82131 583.59695 12.92048
2021.1 487.40000 30.63626 188.52543 9.86159 597.83319 10.12046
2021.2 506.95000 17.03571 186.89575 -3.41316 614.07253 11.31626
2021.3 473.87500 -23.65252 185.91737 -2.07757 615.75661 1.10151
2021.4 481.07500 6.21747 186.72507 1.74911 624.68739 5.92894
2022.1 481.02500 -0.04157 184.63313 -4.40657 644.89870 13.58345
2022.2 479.47500 -1.28270 178.80935 -12.03249 658.95259 9.00606
2022.3 477.65000 -1.51383 166.10651 -25.52924 669.97316 6.85945
2022.4 471.82500 -4.78954 155.36657 -23.46085 681.76156 7.22608
2023.1 491.77500 18.01630 153.07402 -5.77294 694.50937 7.69174
2023.2 491.85000 0.06102 154.31810 3.29077 711.70082 10.27509
2023.3 499.45000 6.32548 156.85319 6.73478 713.43821 0.98006
2023.4 499.72500 0.22042 158.11270 3.25086 722.59723 5.23488
2024.1 498.57500 -0.91733 163.39638 14.05195 723.49243 0.49646
2024.2 507.95000 7.73625 162.45504 -2.28460 727.36787 2.15991
2024.3 518.50000 8.57034 160.54670 -4.61660 733.09046 3.18434
2024.4 534.60000 13.01101 162.61735 5.25967 722.65197 -5.57511
2025.1 530.02500 -3.37943 161.70138 -2.23410 737.10566 8.24360
2025.2 533.05000 2.30253 159.79511 -4.63281 749.25070 6.75535
2025.3 535.10000 1.54721 158.39492 -3.45916 754.53840 2.85295
2025.4 535.30000 0.14959 158.70364 0.78191 759.06647 2.42214
2026.1 535.92500 0.46785 154.16947 -10.94754 777.64545 10.15579
2026.2 544.87500 6.84925 154.74835 1.51043 793.50743 8.41202
2026.3 548.87524 2.96913 155.46143 1.85598 800.19169 3.41229
2026.4 553.06682 3.08984 156.36234 2.33824 809.69081 4.83364
2027.1 557.55153 3.28319 157.19169 2.13857 818.19239 4.26653
2027.2 562.36878 3.50105 158.36695 3.02434 828.68987 5.23165
2027.3 567.48925 3.69212 159.89160 3.90689 832.18388 1.69722
2027.4 572.90948 3.87558 161.62677 4.41205 834.91983 1.32157
2028.1 578.64946 4.06824 163.55971 4.87022 837.25058 1.12132
2028.2 584.72613 4.26722 165.72429 5.39969 839.48014 1.06944
2028.3 591.14757 4.46568 168.10462 5.87025 841.66414 1.04472
2028.4 597.91955 4.66160 170.65409 6.20579 844.08616 1.15604
2029.1 605.04758 4.85451 173.33551 6.43473 846.86609 1.32389
2029.2 612.53511 5.04269 176.12534 6.59508 850.04143 1.50826
2029.3 620.38300 5.22419 179.00380 6.69932 853.60559 1.68775
2029.4 628.59047 5.39782 181.95256 6.75388 857.54056 1.85672
IM IM
Level %Change
2019.1 773.57500 -0.24524
2019.2 777.85000 2.22891
2019.3 774.47500 -1.72429
2019.4 759.95000 -7.29344
2020.1 732.87500 -13.50728
2020.2 608.97500 -52.32637
2020.3 709.40000 84.14795
2020.4 762.35000 33.36838
2021.1 776.77500 7.78624
2021.2 793.60000 8.94961
2021.3 806.37500 6.59617
2021.4 846.77500 21.59729
2022.1 871.10000 11.99534
2022.2 886.17500 7.10406
2022.3 873.00000 -5.81559
2022.4 866.15000 -3.10185
2023.1 863.92500 -1.02358
2023.2 859.35000 -2.10147
2023.3 865.72500 3.00054
2023.4 877.20000 5.40826
2024.1 891.95000 6.89750
2024.2 910.05000 8.36748
2024.3 932.32500 10.15604
2024.4 931.87500 -0.19293
2025.1 1010.07500 38.03329
2025.2 926.32500 -29.26424
2025.3 916.07500 -4.35317
2025.4 913.85000 -0.96800
2026.1 939.70000 11.80397
2026.2 965.60000 11.48903
2026.3 971.01261 2.26110
2026.4 977.30450 2.61719
2027.1 983.88424 2.72033
2027.2 990.60814 2.76176
2027.3 996.90012 2.56496
2027.4 1002.70354 2.34900
2028.1 1008.14741 2.18943
2028.2 1013.40788 2.10358
2028.3 1018.63368 2.07867
2028.4 1023.93520 2.09812
2029.1 1029.38761 2.14706
2029.2 1035.03996 2.21455
2029.3 1040.92182 2.29254
2029.4 1047.04902 2.37540
PRINTVAR FIXEDF LEVELS IVF;
IVF
Level
2019.1 28.57500
2019.2 20.62500
2019.3 16.87500
2019.4 6.32500
2020.1 -9.97500
2020.2 -65.35000
2020.3 29.00000
2020.4 22.35000
2021.1 -2.57500
2021.2 -30.20000
2021.3 4.20000
2021.4 51.97500
2022.1 56.85000
2022.2 28.60000
2022.3 19.92500
2022.4 40.15000
2023.1 10.87500
2023.2 4.25000
2023.3 16.87500
2023.4 15.47500
2024.1 3.10000
2024.2 18.77500
2024.3 17.35000
2024.4 4.27500
2025.1 43.00000
2025.2 -4.57500
2025.3 -5.97500
2025.4 -3.90000
2026.1 -4.17500
2026.2 -12.70000
2026.3 2.79660
2026.4 11.14528
2027.1 16.10503
2027.2 17.84481
2027.3 18.93778
2027.4 17.86639
2028.1 16.51963
2028.2 15.63501
2028.3 15.37824
2028.4 15.50070
2029.1 15.83439
2029.2 16.26382
2029.3 16.71808
2029.4 17.15754
@
@ Prices and Wages
@
PRINTVAR FIXEDF PCHANGES GDPD PF WF WR ;
GDPD PF WF WR
%Change %Change %Change %Change
2019.1 1.20202 1.20664 8.42968 7.13692
2019.2 2.08535 2.33836 1.48136 -0.83742
2019.3 1.27905 1.01197 1.56586 0.54835
2019.4 1.25051 1.10124 6.81021 5.64678
2020.1 1.98797 1.06213 11.31595 10.14606
2020.2 -1.58194 -2.08805 35.16924 38.05183
2020.3 3.71195 3.49463 -4.93260 -8.14268
2020.4 2.51476 2.51932 3.41331 0.87202
2021.1 5.47376 5.13304 -0.53300 -5.38940
2021.2 6.09406 5.71515 9.48356 3.56468
2021.3 6.44860 6.79890 4.00966 -2.61167
2021.4 6.90742 8.09832 3.82809 -3.95032
2022.1 8.32678 8.42573 -0.23446 -7.98721
2022.2 9.34704 9.81083 2.33701 -6.80608
2022.3 4.50292 4.45588 8.69404 4.05738
2022.4 3.86225 3.63517 1.07845 -2.46704
2023.1 3.79554 3.67661 4.68878 0.97627
2023.2 2.09879 2.19540 5.67566 3.40550
2023.3 3.30691 3.33005 5.31542 1.92139
2023.4 1.60065 1.77404 4.86541 3.03749
2024.1 3.18285 3.10237 5.17777 2.01295
2024.2 2.57545 2.60284 4.76787 2.11011
2024.3 1.70165 1.48658 4.02520 2.50144
2024.4 2.42291 1.92693 5.33293 3.34161
2025.1 3.60941 3.91556 5.34622 1.37675
2025.2 2.43006 1.17374 1.12863 -0.04458
2025.3 3.82822 3.68701 5.34261 1.59673
2025.4 3.68946 3.29386 2.60026 -0.67148
2026.1 3.34467 4.62399 1.93854 -2.56676
2026.2 6.52937 6.48691 2.38505 -3.85198
2026.3 4.96265 4.93690 6.86908 1.84128
2026.4 4.60607 4.56206 6.47822 1.83255
2027.1 4.48117 4.41913 6.31217 1.81292
2027.2 4.35650 4.29018 6.16125 1.79410
2027.3 4.20827 4.09589 5.94928 1.78046
2027.4 3.98517 3.85864 5.69779 1.77082
2028.1 3.74485 3.61688 5.44366 1.76302
2028.2 3.52164 3.39782 5.21291 1.75544
2028.3 3.33101 3.21293 5.01638 1.74731
2028.4 3.17520 3.06383 4.85548 1.73840
2029.1 3.05176 2.94737 4.72706 1.72874
2029.2 2.95611 2.85858 4.62621 1.71850
2029.3 2.88310 2.79221 4.54778 1.70788
2029.4 2.82790 2.74350 4.48711 1.69705
@
@ Interest Rates and Money
@
PRINTVAR FIXEDF LEVELS RS RB RM M1 PCM1 ;
RS RB RM M1 PCM1
Level Level Level Level Level
2019.1 2.38667 3.83000 4.36667 4213.76900 -3.97945
2019.2 2.30000 3.59333 4.00333 4313.10900 9.76878
2019.3 1.98000 3.10000 3.66667 4437.19100 12.01360
2019.4 1.57667 3.02667 3.70333 4528.08300 8.44887
2020.1 1.11000 2.91333 3.51333 5362.08700 96.64274
2020.2 0.14333 2.45667 3.23333 6092.16400 66.62913
2020.3 0.11333 2.23333 2.95000 6316.55000 15.56689
2020.4 0.09333 2.30333 2.76000 7491.12900 97.81961
2021.1 0.05000 2.73000 2.87667 8011.44900 30.81429
2021.2 0.02667 2.88333 3.00000 8426.01000 22.36116
2021.3 0.04667 2.55000 2.87000 8804.19400 19.19843
2021.4 0.05333 2.64667 3.08000 9035.69700 10.94002
2022.1 0.30667 3.20333 3.79333 9285.19000 11.51070
2022.2 1.07667 4.04333 5.24333 9522.70000 10.63110
2022.3 2.66333 4.24000 5.58000 9609.44100 3.69363
2022.4 4.04000 4.81000 6.69000 9408.42000 -8.10872
2023.1 4.62667 4.52000 6.35667 9390.78800 -0.74752
2023.2 5.07333 4.59667 6.49333 9331.48400 -2.50222
2023.3 5.29000 4.91333 7.03667 9172.02800 -6.66197
2023.4 5.28333 5.21000 7.29333 9162.49800 -0.41496
2024.1 5.23333 4.97000 6.74667 9490.13900 15.08924
2024.2 5.24333 5.22000 6.99000 9432.80500 -2.39476
2024.3 4.99000 4.89000 6.51000 9574.47000 6.14402
2024.4 4.40000 5.09667 6.65333 9735.03400 6.87864
2025.1 4.21000 5.35667 6.81667 9977.06000 10.32157
2025.2 4.23000 5.48333 6.79000 10199.56200 9.22342
2025.3 4.09667 5.33667 6.55333 10259.80500 2.38359
2025.4 3.73000 5.23333 6.22667 11274.54200 45.82743
2026.1 3.59333 5.37333 6.11000 11550.73500 10.16480
2026.2 3.62333 5.50000 6.42000 11786.01368 8.40000
2026.3 4.12263 5.72683 6.67200 11943.61294 5.45693
2026.4 4.53741 5.92367 6.94391 12089.88114 4.98935
2027.1 4.71528 6.05610 7.12904 12233.19582 4.82662
2027.2 4.82044 6.17300 7.26993 12374.33397 4.69540
2027.3 4.90990 6.28539 7.39594 12512.32821 4.53583
2027.4 4.95493 6.38085 7.49790 12645.63609 4.33024
2028.1 4.95209 6.45675 7.57034 12774.17188 4.12819
2028.2 4.92647 6.51960 7.62138 12898.51288 3.95073
2028.3 4.89518 6.57391 7.65940 13019.50594 3.80528
2028.4 4.86162 6.62061 7.68767 13138.07018 3.69273
2029.1 4.82655 6.66031 7.70759 13255.08330 3.61044
2029.2 4.79232 6.69425 7.72104 13371.29521 3.55333
2029.3 4.76087 6.72360 7.72986 13487.30791 3.51593
2029.4 4.73271 6.74906 7.73527 13603.59422 3.49362
@
@ Unemployment Rate and Unemployment
@
PRINTVAR FIXEDF LEVELS UR100 U;
UR100 U
Level Level
2019.1 3.87285 6.36061
2019.2 3.67529 6.03360
2019.3 3.64135 6.01590
2019.4 3.59336 5.96453
2020.1 3.86205 6.40483
2020.2 13.02858 20.86567
2020.3 8.83991 14.36140
2020.4 6.77922 11.04918
2021.1 6.28991 10.23458
2021.2 5.94426 9.71736
2021.3 5.12358 8.40911
2021.4 4.24204 6.99281
2022.1 3.88705 6.41949
2022.2 3.69461 6.10800
2022.3 3.58283 5.93651
2022.4 3.62431 6.01507
2023.1 3.56298 5.94302
2023.2 3.59400 6.01232
2023.3 3.71059 6.23408
2023.4 3.81672 6.41891
2024.1 3.86388 6.50698
2024.2 4.01959 6.78207
2024.3 4.20790 7.12566
2024.4 4.20274 7.11202
2025.1 4.16299 7.04724
2025.2 4.23240 7.16531
2025.3 4.38548 7.43011
2025.4 4.50946 7.66860
2026.1 4.33982 7.39267
2026.2 4.27418 7.25800
2026.3 4.07067 6.91603
2026.4 3.93704 6.69518
2027.1 3.87102 6.59084
2027.2 3.85107 6.56608
2027.3 3.88503 6.63405
2027.4 3.95671 6.76710
2028.1 4.04671 6.93211
2028.2 4.13962 7.10268
2028.3 4.22631 7.26319
2028.4 4.30238 7.40600
2029.1 4.36634 7.52855
2029.2 4.41845 7.63123
2029.3 4.45985 7.71594
2029.4 4.49199 7.78515
@
@ Labor Force and Employment
@
PRINTVAR FIXEDF PCHANGES L1 L2 L3 LM JF E;
L1 L2 L3 LM JF E
%Change %Change %Change %Change %Change %Change
2019.1 2.30125 0.28930 1.88745 -14.18635 0.83055 1.47181
2019.2 -1.66995 -0.20671 1.30545 14.28736 1.11562 0.64791
2019.3 0.48835 1.96380 4.99234 -28.27769 1.49480 2.68751
2019.4 1.36465 4.23927 0.47421 -22.07798 1.08602 2.07802
2020.1 -0.20449 -0.20364 -0.60979 -40.22876 -3.73041 -1.44831
2020.2 -8.71624 -11.52666 -18.17286 257.31449 -40.15406 -41.55628
2020.3 3.00306 2.89271 11.23356 -44.90714 26.68802 27.54871
2020.4 0.22933 0.38127 3.09413 -75.41105 7.05595 10.69299
2021.1 -0.00128 1.31959 -2.84136 81.89871 3.31168 1.42599
2021.2 1.86222 1.23625 2.39134 61.70513 5.00820 3.36434
2021.3 1.73046 1.44370 1.60145 23.65989 6.22232 5.15895
2021.4 0.61953 2.32929 2.28026 -8.86482 5.99053 5.52293
2022.1 0.16867 2.44542 -0.19757 51.37432 4.16885 2.19239
2022.2 0.45282 1.42359 -0.56256 61.30576 3.22086 1.16897
2022.3 0.05315 1.89889 0.84154 59.52063 3.29646 1.35140
2022.4 0.48972 -0.84393 2.00640 35.78508 2.07675 0.46176
2023.1 1.10223 1.88371 2.88990 -11.89064 1.30809 2.23739
2023.2 1.40090 3.66572 -1.10117 14.26245 1.39393 1.02206
2023.3 1.49791 0.27227 3.15635 6.15955 1.24219 1.23745
2023.4 -0.32966 0.32054 1.13678 36.19880 1.36851 -0.04383
2024.1 1.02704 3.22308 -2.12912 24.31336 1.25304 0.32135
2024.2 0.60492 2.30758 -0.39913 13.86704 0.65796 0.10317
2024.3 1.74301 1.97709 0.78596 -3.19931 0.23995 0.68058
2024.4 -1.44612 -1.31385 1.75709 12.46313 0.27448 -0.24176
2025.1 0.83142 0.74230 -1.00794 2.65198 0.35695 0.30228
2025.2 1.05599 0.51038 -1.31541 11.30030 0.38062 -0.25377
2025.3 0.97221 1.09477 -0.98686 10.18650 0.33766 -0.33216
2025.4 0.69164 2.01915 1.78945 -15.12112 0.41187 0.96322
2026.1 -1.11154 0.58549 2.47081 -22.57207 -0.03975 1.38828
2026.2 0.16355 -2.00995 -1.89802 38.79237 0.99771 -0.97051
2026.3 0.10718 -0.25836 0.69583 -2.14328 1.13893 1.05533
2026.4 0.19104 0.02526 0.82297 -1.10223 1.06724 0.92348
2027.1 0.25408 0.22294 0.90789 -0.53476 0.92084 0.75375
2027.2 0.30267 0.36190 0.96418 -0.28008 0.81497 0.64113
2027.3 0.33664 0.44572 0.98926 -0.35305 0.61675 0.46340
2027.4 0.35994 0.49152 0.99136 -0.62984 0.45280 0.32954
2028.1 0.37696 0.51648 0.98066 -0.98056 0.35693 0.26287
2028.2 0.39106 0.53316 0.96532 -1.31130 0.32611 0.25491
2028.3 0.40427 0.54868 0.95038 -1.57372 0.34028 0.28420
2028.4 0.41760 0.56631 0.93846 -1.75058 0.38213 0.33372
2029.1 0.43143 0.58704 0.93062 -1.84269 0.43919 0.39202
2029.2 0.44579 0.61059 0.92700 -1.86010 0.50297 0.45196
2029.3 0.46052 0.63616 0.92723 -1.81657 0.56797 0.50937
2029.4 0.47540 0.66278 0.93073 -1.72619 0.63109 0.56232
@
@ Profits and Productivity
@
PRINTVAR FIXEDF LEVELS PCHANGES PIEF PROD100 ;
PIEF PIEF PROD100 PROD100
Level %Change Level %Change
2019.1 304.98200 -23.73970 7.59397 -99.00000
2019.2 305.95000 1.27564 7.62914 1.86555
2019.3 319.10100 18.33435 7.69458 3.47527
2019.4 337.41700 25.01300 7.75971 3.42900
2020.1 312.75100 -26.18800 7.75300 -0.34564
2020.2 301.86700 -13.21039 8.20674 25.54673
2020.3 478.99400 533.95399 8.26825 3.03156
2020.4 448.11100 -23.40117 8.18409 -4.00977
2021.1 520.67428 82.27289 8.23839 2.68067
2021.2 610.10900 88.52338 8.26231 1.16636
2021.3 601.66940 -5.41942 8.21026 -2.49623
2021.4 596.20300 -3.58493 8.23550 1.23561
2022.1 602.16300 4.05900 8.15494 -3.85577
2022.2 658.55800 43.06054 8.11443 -1.97233
2022.3 621.08600 -20.89010 8.12630 0.58625
2022.4 593.92800 -16.37652 8.17867 2.60317
2023.1 647.38500 41.16120 8.21004 1.54286
2023.2 660.55100 8.38642 8.26676 2.79225
2023.3 686.91500 16.94633 8.35132 4.15484
2023.4 709.41500 13.75997 8.41887 3.27457
2024.1 707.90900 -0.84645 8.42001 0.05429
2024.2 727.90200 11.78458 8.48967 3.35042
2024.3 730.29700 1.32262 8.55312 3.02356
2024.4 753.95500 13.60139 8.58864 1.67156
2025.1 667.02200 -38.73973 8.56384 -1.15025
2025.2 679.77882 7.87229 8.66597 4.85649
2025.3 720.24164 26.02085 8.76657 4.72458
2025.4 737.18757 9.74863 8.79870 1.47410
2026.1 786.18130 29.35369 8.80791 0.41973
2026.2 881.80959 58.27358 8.83224 1.10920
2026.3 877.04030 -2.14592 8.88302 2.32004
2026.4 902.85091 12.30160 8.92593 1.94613
2027.1 926.12251 10.71580 8.96617 1.81521
2027.2 951.05057 11.20919 9.00780 1.87036
2027.3 971.91676 9.06913 9.04610 1.71164
2027.4 993.78304 9.30752 9.08562 1.75918
2028.1 1018.03683 10.12544 9.12743 1.85346
2028.2 1045.66260 11.30440 9.17127 1.93476
2028.3 1075.01519 11.71002 9.21630 1.97848
2028.4 1105.70599 11.91808 9.26187 1.99261
2029.1 1137.45570 11.99002 9.30755 1.98738
2029.2 1170.09303 11.98081 9.35307 1.97070
2029.3 1203.49251 11.91595 9.39829 1.94813
2029.4 1237.62972 11.83799 9.44317 1.92368
@
@ Some other endogenous variables
@
PRINTVAR FIXEDF LEVELS CG SRZ100 SR SGP SSP;
CG SRZ100 SR SGP SSP
Level Level Level Level Level
2019.1 4657.60800 8.48112 118.67000 -258.92500 -50.17500
2019.2 1199.45500 7.55440 120.29700 -263.87500 -40.37500
2019.3 161.43400 7.09957 112.61200 -266.17500 -54.75000
2019.4 2474.30100 6.93390 102.53300 -254.82500 -62.00000
2020.1 -7756.32500 9.17227 97.86900 -268.87500 -64.32500
2020.2 5764.81400 25.03537 128.42800 -1339.20000 96.32500
2020.3 3316.91500 15.44203 162.73400 -844.15000 -47.27500
2020.4 6448.65700 12.51913 181.66400 -496.17500 -32.27500
2021.1 3285.72500 20.52616 201.28000 -1052.75000 -35.07500
2021.2 4028.22400 10.65655 214.32400 -846.40000 189.72500
2021.3 1048.36700 8.82795 230.48700 -568.10000 45.65000
2021.4 2830.94000 6.90812 230.47900 -387.70000 35.65000
2022.1 -2866.91200 3.89002 276.87300 -231.95000 46.05000
2022.2 -8302.83700 2.50188 260.43300 -236.25000 43.07500
2022.3 -2598.73800 3.37038 228.54400 -257.37500 10.82500
2022.4 1781.11700 3.90148 236.46900 -303.95000 -14.00000
2023.1 2633.91700 5.62079 232.32900 -420.42500 -17.60000
2023.2 2739.55000 6.09455 232.90300 -430.60000 -29.07500
2023.3 -1883.73000 5.63120 230.40200 -430.80000 -46.65000
2023.4 4457.65000 5.72602 249.64200 -435.37500 -34.32500
2024.1 3870.65800 6.37661 268.55800 -450.05000 -39.82500
2024.2 805.39500 5.97796 290.37300 -451.82500 -52.12500
2024.3 3764.45600 5.29884 332.01900 -488.87500 -45.15000
2024.4 417.81200 4.88847 286.15500 -483.60000 -41.85000
2025.1 -1506.92400 5.32711 368.84500 -480.22500 -46.20000
2025.2 4743.67000 5.17114 293.84400 -473.17500 -47.17500
2025.3 4830.33900 4.55067 246.13200 -446.65000 -60.60000
2025.4 1897.11800 3.88538 225.54200 -421.32500 -53.95000
2026.1 -1719.74500 4.03041 251.72300 -451.80000 -55.22500
2026.2 9710.00000 2.91285 257.65000 -460.98863 -57.86939
2026.3 915.89656 3.17531 255.86172 -479.68865 -62.06678
2026.4 931.83149 3.53240 255.38607 -497.52024 -65.59101
2027.1 947.19595 3.87015 255.74634 -516.99444 -69.74736
2027.2 962.48451 4.18059 256.39361 -536.55556 -74.16678
2027.3 977.71812 4.44134 257.04384 -557.46994 -78.89125
2027.4 992.72975 4.66214 257.55288 -578.68853 -83.55499
2028.1 1007.39725 4.85441 258.01342 -599.49652 -87.99031
2028.2 1021.68610 5.02741 258.54818 -619.49544 -92.11078
2028.3 1035.62957 5.18612 259.32152 -638.74356 -95.97579
2028.4 1049.29371 5.33293 260.39780 -657.24925 -99.61851
2029.1 1062.75396 5.46900 261.80763 -675.07736 -103.07508
2029.2 1076.08267 5.59499 263.55839 -692.30822 -106.37904
2029.3 1089.34350 5.71127 265.64452 -709.02630 -109.56063
2029.4 1102.58978 5.81817 268.05211 -725.30845 -112.64303
@
@ Selected exogenous variables
@
PRINTVAR FIXEDF PCHANGES COG COS EX TRGH PIM ;
COG COS EX TRGH PIM
%Change %Change %Change %Change %Change
2019.1 9.62298 17.20753 3.80516 15.25828 -4.60688
2019.2 0.04368 14.91553 -2.02087 3.66165 1.99441
2019.3 6.43733 7.27367 0.09750 2.99591 -4.20477
2019.4 2.86751 5.49828 2.45840 2.29531 -1.13558
2020.1 5.13275 16.48230 -13.94302 11.36920 -1.29990
2020.2 47.09008 25.29849 -60.97492 499.00110 -12.51911
2020.3 -18.72973 -12.43471 58.25714 -71.55918 8.90541
2020.4 2.35882 1.29807 26.16936 -19.07646 3.00340
2021.1 25.49515 -2.42825 0.89489 896.34600 11.95092
2021.2 -12.30105 -6.71955 4.12019 -82.36174 12.53001
2021.3 -9.82872 -3.89665 -0.26403 -6.24524 6.31651
2021.4 5.74156 -5.26171 25.76080 1.20625 6.60910
2022.1 -11.14391 -1.77302 -4.08168 3.34384 13.51442
2022.2 -3.50155 -3.75059 13.06134 1.05509 11.27152
2022.3 -1.47327 2.27074 15.02215 -1.05758 -4.33507
2022.4 13.61441 1.23496 -2.94447 7.53349 -4.48896
2023.1 5.63647 5.58433 3.78251 2.39361 -1.82008
2023.2 0.03947 9.56520 -5.28580 1.15084 -4.69757
2023.3 8.71550 6.12885 4.45628 3.74509 0.58519
2023.4 4.07991 8.66744 6.11130 2.87407 -0.09222
2024.1 0.80587 3.46503 4.58207 16.91235 2.37867
2024.2 5.97116 4.39112 0.66224 6.14575 1.93162
2024.3 11.73600 5.71112 8.93498 5.51021 0.74377
2024.4 5.07174 3.71459 -0.88282 7.17525 -0.55934
2025.1 -5.52175 2.68124 0.16561 16.94263 1.77882
2025.2 -1.16830 6.35105 -1.83711 15.84215 -1.24288
2025.3 5.21101 4.07063 9.62134 -0.61088 0.21488
2025.4 -7.03302 3.67954 -3.20931 3.85654 2.17784
2026.1 0.70452 3.53058 10.86787 5.20105 7.35409
2026.2 -5.14011 1.83267 4.52907 3.75972 16.47808
2026.3 1.00000 1.00000 2.00000 9.16115 2.00000
2026.4 1.00000 1.00000 2.00000 8.79031 2.00000
2027.1 1.00000 1.00000 2.00000 8.66042 2.00000
2027.2 1.00000 1.00000 2.00000 8.53076 2.00000
2027.3 1.00000 1.00000 2.00000 8.37660 2.00000
2027.4 1.00000 1.00000 2.00000 8.14458 2.00000
2028.1 1.00000 1.00000 2.00000 7.89465 2.00000
2028.2 1.00000 1.00000 2.00000 7.66250 2.00000
2028.3 1.00000 1.00000 2.00000 7.46426 2.00000
2028.4 1.00000 1.00000 2.00000 7.30221 2.00000
2029.1 1.00000 1.00000 2.00000 7.17383 2.00000
2029.2 1.00000 1.00000 2.00000 7.07435 2.00000
2029.3 1.00000 1.00000 2.00000 6.99842 2.00000
2029.4 1.00000 1.00000 2.00000 6.94102 2.00000
@
@ Federal Government Budget
@
PRINTVAR FIXEDF LEVELS THG TCG IBTG CUST SIG TRFG ;
THG TCG IBTG CUST SIG TRFG
Level Level Level Level Level Level
2019.1 420.47500 49.35000 26.90000 18.92500 349.00000 8.12500
2019.2 421.67500 51.40000 26.92500 17.50000 350.87500 8.75000
2019.3 424.95000 51.72500 26.30000 19.97500 352.57500 12.75000
2019.4 434.05000 57.97500 25.35000 21.35000 357.05000 8.00000
2020.1 438.75000 48.12500 27.90000 19.87500 363.30000 8.47500
2020.2 405.45000 49.92500 19.90000 13.85000 345.90000 9.02500
2020.3 434.17500 64.42500 21.90000 16.60000 358.22500 10.35000
2020.4 462.57500 62.75000 22.47500 18.30000 367.42500 11.12500
2021.1 498.42500 69.97500 21.65000 20.17500 371.60000 9.72500
2021.2 523.47500 84.82500 24.82500 22.45000 380.40000 9.62500
2021.3 544.02500 87.17500 26.20000 22.30000 389.67500 9.70000
2021.4 561.70000 93.50000 27.87500 24.15000 401.15000 10.05000
2022.1 648.87500 96.25000 28.65000 26.85000 411.45000 10.07500
2022.2 650.10000 106.40000 29.37500 27.55000 417.00000 12.85000
2022.3 656.52500 104.22500 29.20000 25.42500 428.00000 10.50000
2022.4 649.85000 104.82500 28.97500 22.52500 430.75000 12.80000
2023.1 566.40000 104.80000 28.05000 21.10000 436.32500 10.85000
2023.2 565.65000 103.87500 27.27500 20.87500 442.60000 10.65000
2023.3 570.60000 107.10000 27.42500 19.87500 450.12500 12.05000
2023.4 575.90000 110.67500 27.35000 19.77500 455.97500 11.32500
2024.1 585.75000 118.07500 28.27500 20.57500 466.57500 12.85000
2024.2 595.95000 123.82500 28.70000 19.72500 473.20000 14.90000
2024.3 605.85000 122.65000 29.20000 21.47500 478.55000 13.10000
2024.4 615.70000 127.15000 29.07500 21.80000 484.40000 17.17500
2025.1 634.57500 117.30000 28.77500 24.25000 493.50000 14.25000
2025.2 642.97500 117.42500 29.10000 66.92500 495.72500 13.50000
2025.3 657.40000 127.12500 29.05000 82.85000 502.12500 14.55000
2025.4 663.52500 135.42500 29.10000 91.07500 505.12500 13.92500
2026.1 640.77500 147.40000 29.40000 86.55000 513.97500 13.52500
2026.2 643.30000 158.41137 29.40000 81.57500 518.77500 11.22500
2026.3 656.33781 158.55504 29.47323 81.57500 528.98070 11.22500
2026.4 669.27533 162.17880 29.54663 81.57500 538.69647 11.22500
2027.1 681.99096 165.49999 29.62023 81.57500 547.99972 11.22500
2027.2 694.58019 169.00124 29.69400 81.57500 557.10711 11.22500
2027.3 706.67052 172.02016 29.76796 81.57500 565.64948 11.22500
2027.4 718.31670 175.12810 29.84210 81.57500 573.73434 11.22500
2028.1 729.63633 178.48130 29.91643 81.57500 581.52835 11.22500
2028.2 740.75456 182.19468 29.99094 81.57500 589.17521 11.22500
2028.3 751.76249 186.08280 30.06564 81.57500 596.77275 11.22500
2028.4 762.73018 190.10551 30.14052 81.57500 604.38986 11.22500
2029.1 773.71273 194.23505 30.21559 81.57500 612.07509 11.22500
2029.2 784.75132 198.45557 30.29085 81.57500 619.86131 11.22500
2029.3 795.87542 202.75585 30.36629 81.57500 627.76962 11.22500
2029.4 807.10675 207.13565 30.44193 81.57500 635.81353 11.22500
PRINTVAR FIXEDF LEVELS DG PUG TRGH TRGR TRGS INTG ;
DG PUG TRGH TRGR TRGS INTG
Level Level Level Level Level Level
2019.1 -16.00000 350.80000 561.95000 10.57500 147.80000 135.85000
2019.2 -18.77500 352.00000 567.02500 9.57500 152.67500 137.32500
2019.3 -13.40000 356.72500 571.22500 9.70000 152.20000 134.95000
2019.4 -15.65000 359.97500 574.47500 11.07500 156.25000 131.20000
2020.1 -18.90000 365.07500 590.15000 12.00000 158.80000 126.82500
2020.2 -20.82500 391.92500 923.25000 15.85000 347.32500 123.02500
2020.3 -25.42500 382.17500 674.22500 16.37500 184.15000 121.32500
2020.4 -21.90000 385.40000 639.47500 12.17500 188.40000 123.57500
2021.1 -19.92500 404.17500 1136.12500 15.30000 194.52500 127.70000
2021.2 -25.97500 399.35000 736.27500 12.90000 411.50000 134.52500
2021.3 -30.92500 396.30000 724.50000 18.90000 271.32500 141.77500
2021.4 -32.37500 404.55000 726.67500 12.25000 232.72500 147.70000
2022.1 -24.60000 402.25000 732.67500 14.87500 232.77500 153.90000
2022.2 -18.12500 405.65000 734.60000 17.17500 240.52500 165.97500
2022.3 -11.65000 409.75000 732.65000 27.30000 237.92500 182.57500
2022.4 -5.20000 422.82500 746.07500 24.57500 237.02500 199.95000
2023.1 -0.02500 431.92500 750.50000 22.57500 244.82500 209.57500
2023.2 -0.02500 434.70000 752.65000 22.00000 246.27500 217.50000
2023.3 -0.02500 446.10000 759.60000 22.12500 226.77500 234.37500
2023.4 -0.05000 453.00000 765.00000 12.27500 233.97500 246.57500
2024.1 -0.05000 458.57500 795.47500 14.12500 234.17500 254.92500
2024.2 -0.05000 466.87500 807.42500 13.92500 236.80000 261.55000
2024.3 -0.02500 479.47500 818.32500 28.80000 244.92500 271.02500
2024.4 -0.02500 487.50000 832.62500 23.30000 245.57500 272.77500
2025.1 -1.65000 487.42500 865.85000 13.52500 238.92500 269.47500
2025.2 -1.42500 489.10000 898.27500 13.55000 243.45000 273.35000
2025.3 -1.27500 497.42500 896.90000 11.57500 250.55000 282.20000
2025.4 -1.67500 492.95000 905.42500 9.97500 248.17500 289.15000
2026.1 -1.75000 496.70000 916.97500 10.40000 249.57500 286.90000
2026.2 -1.75000 497.10000 925.47500 8.47500 259.32500 292.62500
2026.3 -1.75000 504.17809 945.97949 8.47500 262.48415 306.24906
2026.4 -1.75000 510.93998 966.11601 8.47500 265.45585 322.85698
2027.1 -1.75000 517.62423 986.38651 8.47500 268.38103 340.16630
2027.2 -1.75000 524.24714 1006.78174 8.47500 271.25746 357.41001
2027.3 -1.75000 530.72323 1027.23358 8.47500 274.06730 374.61307
2027.4 -1.75000 537.00478 1047.53947 8.47500 276.75793 391.73717
2028.1 -1.75000 543.07737 1067.62902 8.47500 279.31337 408.59999
2028.2 -1.75000 548.95779 1087.51809 8.47500 281.74064 425.14939
2028.3 -1.75000 554.67753 1107.26736 8.47500 284.05810 441.34455
2028.4 -1.75000 560.27257 1126.95004 8.47500 286.28659 457.17196
2029.1 -1.75000 565.77713 1146.63937 8.47500 288.44622 472.65418
2029.2 -1.75000 571.22109 1166.40189 8.47500 290.55469 487.82396
2029.3 -1.75000 576.62933 1186.29462 8.47500 292.62667 502.71570
2029.4 -1.75000 582.02194 1206.36474 8.47500 294.67388 517.36803
PRINTVAR FIXEDF LEVELS IGZ;
IGZ
Level
2019.1 83.52500
2019.2 80.02500
2019.3 83.40000
2019.4 85.32500
2020.1 87.32500
2020.2 91.42500
2020.3 92.70000
2020.4 94.40000
2021.1 92.45000
2021.2 93.72500
2021.3 95.82500
2021.4 98.75000
2022.1 99.95000
2022.2 102.90000
2022.3 101.70000
2022.4 105.37500
2023.1 105.05000
2023.2 106.00000
2023.3 106.35000
2023.4 108.62500
2024.1 108.35000
2024.2 111.27500
2024.3 115.27500
2024.4 116.05000
2025.1 116.95000
2025.2 117.20000
2025.3 118.25000
2025.4 118.47500
2026.1 118.57500
2026.2 119.62500
2026.3 121.98037
2026.4 124.27635
2027.1 126.57773
2027.2 128.88325
2027.3 131.18414
2027.4 133.45458
2028.1 135.68581
2028.2 137.88008
2028.3 140.04529
2028.4 142.19085
2029.1 144.32607
2029.2 146.45936
2029.3 148.59782
2029.4 150.74728
@
@ State and Local Government Budget
@
PRINTVAR FIXEDF LEVELS THS TCS IBTS SIS TRGS DS;
THS TCS IBTS SIS TRGS DS
Level Level Level Level Level Level
2019.1 118.37500 17.95000 336.32500 5.20000 147.80000 -1.62500
2019.2 132.75000 19.20000 340.70000 5.20000 152.67500 -1.62500
2019.3 123.90000 18.52500 347.10000 5.15000 152.20000 -1.57500
2019.4 122.52500 17.57500 346.20000 5.12500 156.25000 -1.67500
2020.1 124.22500 15.87500 345.65000 5.07500 158.80000 -1.57500
2020.2 122.57500 17.12500 324.62500 4.82500 347.32500 -1.57500
2020.3 128.47500 20.40000 350.40000 4.97500 184.15000 -1.47500
2020.4 132.02500 19.55000 356.15000 5.15000 188.40000 -1.60000
2021.1 137.65000 20.40000 363.20000 5.30000 194.52500 -1.62500
2021.2 143.47500 24.90000 384.15000 5.50000 411.50000 -1.57500
2021.3 141.25000 30.92500 387.70000 5.67500 271.32500 -1.55000
2021.4 148.00000 43.35000 398.35000 5.80000 232.72500 -1.62500
2022.1 165.92500 46.17500 403.70000 5.87500 232.77500 -1.75000
2022.2 174.30000 41.10000 412.55000 5.87500 240.52500 -1.62500
2022.3 149.27500 42.40000 417.15000 5.82500 237.92500 -1.55000
2022.4 148.42500 44.70000 417.15000 5.62500 237.02500 -1.62500
2023.1 139.90000 43.47500 420.75000 5.42500 244.82500 -1.77500
2023.2 136.97500 42.55000 421.40000 5.35000 246.27500 -1.80000
2023.3 139.57500 42.12500 427.20000 5.50000 226.77500 -1.65000
2023.4 140.72500 43.17500 433.42500 5.80000 233.97500 -1.70000
2024.1 140.07500 43.30000 439.67500 6.25000 234.17500 -1.75000
2024.2 143.45000 42.65000 445.37500 6.65000 236.80000 -1.70000
2024.3 148.92500 42.52500 448.72500 6.90000 244.92500 -1.67500
2024.4 152.55000 43.55000 454.02500 7.07500 245.57500 -1.72500
2025.1 153.92500 46.10000 458.42500 7.15000 238.92500 -1.92500
2025.2 157.25000 45.75000 462.60000 7.25000 243.45000 -1.75000
2025.3 159.67500 41.67500 468.32500 7.37500 250.55000 -1.67500
2025.4 164.40000 46.57500 474.70000 7.55000 248.17500 -1.70000
2026.1 164.17500 48.60000 481.35000 7.77500 249.57500 -1.70000
2026.2 172.05000 52.23061 489.95000 7.92500 259.32500 -1.65000
2026.3 175.53695 52.04954 495.96278 7.96607 262.48415 -1.65000
2026.4 178.99708 53.02947 502.04935 8.00740 265.45585 -1.65000
2027.1 182.39786 53.91299 508.21062 8.04901 268.38103 -1.65000
2027.2 185.76484 54.85941 514.44750 8.09089 271.25746 -1.65000
2027.3 188.99839 55.65162 520.76092 8.13305 274.06730 -1.65000
2027.4 192.11315 56.48179 527.15182 8.17549 276.75793 -1.65000
2028.1 195.14057 57.40261 533.62115 8.21820 279.31337 -1.65000
2028.2 198.11413 58.45144 540.16987 8.26119 281.74064 -1.65000
2028.3 201.05820 59.56584 546.79896 8.30447 284.05810 -1.65000
2028.4 203.99149 60.73104 553.50941 8.34803 286.28659 -1.65000
2029.1 206.92877 61.93645 560.30221 8.39187 288.44622 -1.65000
2029.2 209.88103 63.17556 567.17837 8.43601 290.55469 -1.65000
2029.3 212.85616 64.44360 574.13891 8.48043 292.62667 -1.65000
2029.4 215.85997 65.73965 581.18488 8.52515 294.67388 -1.65000
PRINTVAR FIXEDF LEVELS PUS TRSH UB INTS SUBS ISZ;
PUS TRSH UB INTS SUBS ISZ
Level Level Level Level Level Level
2019.1 574.95000 164.17500 7.40000 55.95000 3.75000 107.50000
2019.2 588.30000 168.47500 6.82500 57.32500 4.07500 111.72500
2019.3 597.00000 170.77500 6.60000 57.60000 3.67500 111.80000
2019.4 606.27500 170.57500 6.67500 56.80000 2.60000 110.70000
2020.1 620.45000 167.52500 9.80000 54.92500 1.47500 114.42500
2020.2 613.50000 179.87500 237.45000 53.57500 1.85000 112.47500
2020.3 618.30000 189.27500 200.25000 53.10000 3.32500 112.15000
2020.4 622.30000 186.42500 80.50000 53.15000 2.27500 114.10000
2021.1 634.67500 193.35000 147.12500 53.85000 5.02500 113.82500
2021.2 644.22500 203.77500 109.37500 53.17500 7.37500 112.35000
2021.3 658.65000 205.37500 50.75000 51.07500 4.92500 112.20000
2021.4 666.70000 204.22500 7.67500 47.62500 4.15000 113.10000
2022.1 681.80000 215.40000 6.10000 42.65000 3.27500 117.10000
2022.2 704.17500 223.50000 5.45000 39.65000 4.05000 119.02500
2022.3 711.85000 227.97500 5.80000 38.60000 5.57500 123.25000
2022.4 719.80000 243.10000 6.45000 39.70000 7.95000 125.27500
2023.1 728.20000 239.10000 7.50000 43.22500 9.92500 129.87500
2023.2 733.65000 245.75000 8.20000 45.42500 11.30000 135.80000
2023.3 751.35000 235.27500 8.72500 46.92500 11.87500 139.00000
2023.4 762.25000 233.60000 8.87500 47.15000 11.70000 144.57500
2024.1 774.37500 247.60000 8.87500 46.20000 11.50000 145.95000
2024.2 781.90000 254.75000 9.02500 45.40000 11.45000 147.62500
2024.3 792.27500 260.15000 9.25000 44.57500 11.52500 151.02500
2024.4 800.20000 261.80000 9.32500 43.77500 11.85000 153.80000
2025.1 811.45000 259.72500 9.27500 43.15000 12.00000 155.70000
2025.2 820.15000 268.45000 9.50000 42.17500 12.87500 159.07500
2025.3 833.67500 281.57500 9.62500 40.72500 13.22500 160.72500
2025.4 842.92500 283.00000 9.57500 39.00000 13.90000 163.40000
2026.1 857.47500 284.70000 9.10000 37.17500 14.50000 166.90000
2026.2 889.42500 288.00000 8.85000 36.57500 15.12500 169.42500
2026.3 901.81067 294.38082 9.00000 37.43983 15.12500 172.34006
2026.4 913.59273 300.64714 9.00000 39.27149 15.12500 175.15619
2027.1 925.20760 306.95515 9.00000 41.72632 15.12500 177.96518
2027.2 936.68193 313.30197 9.00000 44.59324 15.12500 180.76526
2027.3 947.86483 319.66641 9.00000 47.74043 15.12500 183.54415
2027.4 958.66474 325.98543 9.00000 51.07593 15.12500 186.26594
2028.1 969.05639 332.23713 9.00000 54.53646 15.12500 188.91878
2028.2 979.07193 338.42644 9.00000 58.08095 15.12500 191.50625
2028.3 988.77039 344.57225 9.00000 61.68346 15.12500 194.03973
2028.4 998.21857 350.69733 9.00000 65.32675 15.12500 196.53258
2029.1 1007.47977 356.82448 9.00000 68.99923 15.12500 198.99788
2029.2 1016.60924 362.97441 9.00000 72.69336 15.12500 201.44733
2029.3 1025.65288 369.16486 9.00000 76.40442 15.12500 203.89077
2029.4 1034.64770 375.41051 9.00000 80.12950 15.12500 206.33616
@
@ Financial Saving of the Six Sectors
@
PRINTVAR FIXEDF LEVELS SH SF SB SR SG SS;
SH SF SB SR SG SS
Level Level Level Level Level Level
2019.1 249.41700 -34.40300 38.46500 118.67000 -278.63300 -69.94000
2019.2 212.87400 -23.23700 26.73200 120.29700 -282.54200 -62.59900
2019.3 194.95500 -12.78000 28.15100 112.61200 -288.10800 -76.02800
2019.4 190.89600 28.98700 16.92800 102.53300 -294.21400 -81.43000
2020.1 278.45700 -3.62700 10.76700 97.86900 -297.79200 -86.49900
2020.2 1045.26200 74.40100 -0.19700 128.42800 -1369.95800 77.53700
2020.3 563.57600 98.38900 5.44400 162.73400 -873.07000 -64.79900
2020.4 415.64000 3.79700 4.54700 181.66400 -526.76500 -51.70800
2021.1 914.73100 44.13100 16.55100 201.28000 -1128.74700 -52.97100
2021.2 359.07200 86.76300 12.10200 214.32400 -870.14600 175.43400
2021.3 291.97100 41.46700 -12.78800 230.48700 -593.65700 35.69400
2021.4 190.85000 -42.60500 4.30500 230.47900 -417.22100 24.89200
2022.1 49.36400 -203.92900 35.56000 276.87300 -167.91000 34.74200
2022.2 -6.95700 -74.31100 27.14900 260.43300 -342.07400 146.53500
2022.3 80.27400 -7.33100 -7.67700 228.54400 -288.47500 16.09100
2022.4 97.34100 -49.56100 12.43200 236.46900 -354.82700 -4.92700
2023.1 189.04200 -27.32300 87.94900 232.32900 -510.60600 -31.99100
2023.2 279.96900 -29.82900 48.31900 232.90300 -561.07500 -47.13700
2023.3 242.29900 -24.87200 51.59900 230.40200 -549.51700 -66.31100
2023.4 208.97500 -16.66900 41.64800 249.64200 -502.51800 -59.47900
2024.1 243.74800 -52.75000 62.67900 268.55800 -519.11500 -64.64500
2024.2 225.18900 -57.29600 63.91000 290.37300 -518.78600 -76.46500
2024.3 201.03000 -39.25000 50.08500 332.01900 -573.21300 -70.89700
2024.4 183.33600 19.80900 56.45700 286.15500 -565.62500 -48.05700
2025.1 211.29200 -51.24800 40.75100 368.84500 -536.58500 -71.35500
2025.2 181.84000 -6.57500 66.17500 293.84400 -520.75800 -76.42700
2025.3 154.00300 24.63600 79.25700 246.13200 -493.47700 -89.37800
2025.4 118.91000 44.15400 98.24500 225.54200 -467.07800 -77.12500
2026.1 133.40000 201.83500 86.83800 251.72300 -661.87600 -86.54500
2026.2 69.47157 113.72502 83.27205 257.65000 -479.45325 -119.29039
2026.3 85.61151 123.63122 83.19051 255.86172 -498.33380 -124.58616
2026.4 107.46316 125.04359 83.00413 255.38607 -516.34114 -129.18080
2027.1 128.79126 128.47052 82.76790 255.74634 -535.99136 -134.40966
2027.2 148.28834 133.84946 82.47536 256.39361 -555.72871 -139.90307
2027.3 164.42445 144.28980 82.13459 257.04384 -576.81877 -145.69891
2027.4 177.77351 157.96362 81.71493 257.55288 -598.21054 -151.41939
2028.1 188.92754 173.30727 81.20803 258.01342 -619.18856 -156.89271
2028.2 198.34243 189.25620 80.61617 258.54818 -639.35453 -162.03346
2028.3 206.32780 205.45089 79.94681 259.32152 -658.76734 -166.90468
2028.4 213.08987 221.65933 79.20799 260.39780 -677.43612 -171.54388
2029.1 218.74864 237.82932 78.40736 261.80763 -695.42642 -175.99152
2029.2 223.36681 254.00256 77.55149 263.55839 -712.81924 -180.28501
2029.3 226.98423 270.25806 76.64566 265.64452 -729.69959 -184.45788
2029.4 229.63387 286.67591 75.69388 268.05211 -746.14479 -188.53599
PRINTVAR FIXEDF LEVELS GDPR GDPD PCGDPR;
GDPR GDPD PCGDPR
Level Level Level
2019.1 5107.92500 1.03327 2.52343
2019.2 5150.57500 1.03862 3.38197
2019.3 5210.82500 1.04192 4.76183
2019.4 5246.37500 1.04516 2.75699
2020.1 5177.30000 1.05032 -5.16339
2020.2 4769.52500 1.04614 -27.97435
2020.3 5139.75000 1.05572 34.85513
2020.4 5198.00000 1.06229 4.61094
2021.1 5270.55000 1.07654 5.70089
2021.2 5360.22500 1.09258 6.98141
2021.3 5404.45000 1.10978 3.34130
2021.4 5497.17500 1.12847 7.04151
2022.1 5483.20000 1.15126 -1.01301
2022.2 5491.77500 1.17727 0.62702
2022.3 5531.40000 1.19030 2.91752
2022.4 5569.60000 1.20163 2.79116
2023.1 5609.90000 1.21288 2.92585
2023.2 5645.15000 1.21919 2.53720
2023.3 5710.25000 1.22915 4.69322
2023.4 5758.45000 1.23404 3.41938
2024.1 5770.52500 1.24374 0.84141
2024.2 5821.60000 1.25167 3.58769
2024.3 5869.65000 1.25697 3.34260
2024.4 5896.62500 1.26451 1.85098
2025.1 5887.05000 1.27577 -0.64794
2025.2 5942.75000 1.28345 3.83863
2025.3 6006.70000 1.29556 4.37438
2025.4 6013.95000 1.30735 0.48367
2026.1 6045.07500 1.31815 2.08631
2026.2 6067.65000 1.33916 1.50217
2026.3 6118.70196 1.35547 3.40823
2026.4 6161.56382 1.37082 2.83160
2027.1 6199.46396 1.38592 2.48322
2027.2 6236.80532 1.40078 2.43118
2027.3 6267.71704 1.41529 1.99732
2027.4 6296.93343 1.42918 1.87764
2028.1 6326.71542 1.44238 1.90530
2028.2 6358.06218 1.45491 1.99664
2028.3 6391.07131 1.46688 2.09291
2028.4 6425.64646 1.47839 2.18159
2029.1 6461.64528 1.48954 2.25985
2029.2 6498.91893 1.50043 2.32742
2029.3 6537.32751 1.51113 2.38504
2029.4 6576.75908 1.52170 2.43462
PRINTVAR FIXEDF LEVELS SHRPIE SRZ JM AFT;
SHRPIE SRZ JM AFT
Level Level Level Level
2019.1 0.11035 0.08481 1.36000 1.42367
2019.2 0.10953 0.07554 1.36600 1.42333
2019.3 0.11474 0.07100 1.37400 1.42300
2019.4 0.11860 0.06934 1.37700 1.42300
2020.1 0.11210 0.09172 1.37900 1.42300
2020.2 0.11600 0.25035 1.37800 1.35867
2020.3 0.16826 0.15442 1.38300 1.36800
2020.4 0.15225 0.12519 1.38800 1.37533
2021.1 0.17336 0.20526 1.39200 1.37600
2021.2 0.19224 0.10657 1.39500 1.37667
2021.3 0.18448 0.08828 1.38900 1.38067
2021.4 0.17416 0.06908 1.38100 1.37000
2022.1 0.16895 0.03890 1.37300 1.35700
2022.2 0.18401 0.02502 1.36100 1.34000
2022.3 0.16923 0.03370 1.35400 1.33700
2022.4 0.16004 0.03901 1.34400 1.33000
2023.1 0.17406 0.05621 1.33500 1.31800
2023.2 0.17657 0.06095 1.32900 1.31133
2023.3 0.18094 0.05631 1.32100 1.31367
2023.4 0.18430 0.05726 1.31400 1.30967
2024.1 0.17953 0.06377 1.30700 1.30200
2024.2 0.18131 0.05978 1.30700 1.29933
2024.3 0.18049 0.05299 1.31300 1.30500
2024.4 0.18338 0.04888 1.31800 1.30933
2025.1 0.15938 0.05327 1.32200 1.30800
2025.2 0.16226 0.05171 1.33000 1.30900
2025.3 0.16915 0.04551 1.33500 1.30900
2025.4 0.16966 0.03885 1.34100 1.30900
2026.1 0.17757 0.04030 1.35200 1.30900
2026.2 0.19727 0.02913 1.35200 1.30900
2026.3 0.19230 0.03175 1.35200 1.30900
2026.4 0.19429 0.03532 1.35200 1.30900
2027.1 0.19583 0.03870 1.35200 1.30900
2027.2 0.19773 0.04181 1.35200 1.30900
2027.3 0.19895 0.04441 1.35200 1.30900
2027.4 0.20051 0.04662 1.35200 1.30900
2028.1 0.20260 0.04854 1.35200 1.30900
2028.2 0.20536 0.05027 1.35200 1.30900
2028.3 0.20840 0.05186 1.35200 1.30900
2028.4 0.21161 0.05333 1.35200 1.30900
2029.1 0.21491 0.05469 1.35200 1.30900
2029.2 0.21827 0.05595 1.35200 1.30900
2029.3 0.22163 0.05711 1.35200 1.30900
2029.4 0.22500 0.05818 1.35200 1.30900
|