{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["BEFU2026_economic_forecasts","BEFU2026_fiscal_forecasts"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"BEFU2026_economic_forecasts","index":0,"n_rows":129,"n_cols":31,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[]
["Description","Real GDP (production)","Real GDP per capita (production)","Real GDP (expenditure)","Real private consumption","Real government consumption","Real residential investment","Real business investment","Real change in inventories","Real exports","Real imports","Nominal GDP (expenditure)","Nominal private consumption","Nominal government consumption","Nominal residential investment","Nominal business investment","Nominal change in inventories","Nominal exports","Nominal imports","Current account balance","Employment","Unemployed","Working age population","Net migration","Unemployment rate","Labour force participation rate","Total number of hours worked each week","Ordinary time hourly earnings (All sectors)","Consumers Price Index","Trade Weighted Index","House Price Growth"]
["Source","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Stats NZ, the Treasury","Haver, the Treasury","CoreLogic, the Treasury"]
["Units","$2009/10 prices","$2009/10 prices","$2009/10 prices","$2009/10 prices","$2009/10 prices","$2009/10 prices","$2009/10 prices","$2009/10 prices","$2009/10 prices","$2009/10 prices","$","$","$","$","$","$","$","$","$","Number","Number","Number","Number","Percent","Percent","Hours","$","Index","Index","Annual % change"]
["Magnitude","millions","Units","millions","millions","millions","millions","millions","millions","millions","millions","millions","millions","millions","millions","millions","millions","millions","millions","millions","thousands","thousands","thousands","Units","Units","Units","thousands","Units","Units","Units","Units"]
["Type","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted (Tsy)","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted","Seasonally Adjusted (Tsy)","Actual","Actual","Actual"]
["ID","ngdpp_zq","ngdppcp_zq","ngdp_zq","ncp_zq","ncg_zq","nitd_zq","nib_zq","nvi_zq","nx_zq","nm_zq","ngdpzq","ncpzq","ncgzq","nitdzq","nibzq","nvizq","nxzq","nmzq","tbczq","lhempzq","lhunzq","lhpwazq","netmigq","lhurzq","lhprzq","lhhwzq","lqhotozq","pcpiq","rtwi11amq","pqhpiq"]
["2000Q1",37894,9834,37571,20469,6942,2903,4894,174,10818,8771,29118,16756,4965,1820,4784,195,9490,8983,-1338,1784,123,2930,-2920,6.5,65.099999999999994,62738,17.45,687.4,57.5,0.6]
["2000Q2",37906,9828.3549999999996,37353,20809,6842,2300,4900,332,10819,8884,29153,17109,4956,1465,4671,396,9755,9215,-931,1784,120,2935.4270000000001,-2930,6.3,64.900000000000006,62529,17.57349,692.15800000000002,56.86788,-0.99290800000000001]
["2000Q3",38053,9854.9709999999995,37510,20889,6953,2324,5198,199,10672,8921,29632,17372,5076,1490,4997,220,10251,9701,-947,1806,116,2941.3719999999998,-2500,6,65.3,63834,17.700839999999999,701.65819999999997,53.345939999999999,-1.274788]
["2000Q4",38124,9853.7090000000007,37687,20762,7010,2006,5310,201,11119,8888,30407,17466,5160,1295,5128,330,11495,10313,-622,1822,112,2946.9850000000001,-3230,5.8,65.599999999999994,64164,17.811599999999999,709.80119999999999,51.18562,-1.134752]
["2001Q1",38254,9872.7639999999992,37355,20771,7152,1996,4756,352,11142,9019,30567,17412,5305,1287,4628,431,11262,10024,-312,1824,106,2952.6170000000002,-40,5.5,65.400000000000006,63815,18.00704,708.44410000000005,54.470500000000001,-0.56737599999999999]
["2001Q2",38790,10001.549999999999,38619,21146,7252,2090,5428,221,11236,8900,31625,17851,5388,1352,5272,99,11600,9963,44,1841,105,2958.4259999999999,6080,5.4,65.8,64402,18.141020000000001,714.55129999999997,53.619419999999998,0.28653299999999998]
["2001Q3",39084,10052.73,38616,21390,7257,2035,5433,155,11390,9111,31576,18138,5421,1328,5292,36,11443,9993,-99,1845,105,2968.826,11010,5.4,65.7,64323,18.30744,718.62289999999996,53.948329999999999,1.291248]
["2001Q4",39662,10154.64,39032,21511,7251,2431,5568,195,11099,9239,32492,18336,5441,1599,5454,759,11112,10064,-659,1868,110,2982.828,13650,5.6,66.3,64949,18.444009999999999,722.69439999999997,53.600760000000001,3.012912]
["2002Q1",40002,10189.26,39486,21388,7290,2266,6038,598,11509,10038,32976,18368,5510,1500,5874,966,11483,11019,-1091,1893,106,2998.6280000000002,14860,5.3,66.7,66162,18.673390000000001,726.76589999999999,55.468879999999999,5.1355209999999998]
["2002Q2",40529,10281.07,39864,21917,7356,2428,5562,-47,11982,9465,32897,18945,5599,1631,5434,-123,11389,9935,-306,1905,106,3015.0239999999999,15390,5.3,66.7,66541,18.592110000000002,734.23030000000006,58.591589999999997,7.4285709999999998]
["2002Q3",41014,10362.299999999999,40707,22279,7373,2757,5673,321,12075,9983,33866,19249,5653,1872,5550,622,11165,10247,-719,1903,112,3031.5,15860,5.5,66.5,66662,18.88645,737.62329999999997,58.292769999999997,9.4900850000000005]
["2002Q4",41587,10452.67,41405,22589,7376,2775,5920,490,12411,10339,33950,19552,5691,1912,5697,316,11110,10256,-789,1918,102,3048.502,14800,5.0999999999999996,66.2,66508,19.090540000000001,742.37339999999995,61.188079999999999,11.559889999999999]
["2003Q1",41844,10457.34,41625,22949,7397,2930,5712,281,12175,10173,34462,19904,5725,2054,5502,268,10800,9847,-725,1926,101,3067.11,13600,5,66.099999999999994,67535,19.107510000000001,745.08770000000004,65.778450000000007,14.24695]
["2003Q2",42043,10457.68,41812,23205,7531,3024,6150,429,12039,10638,34938,20094,5844,2165,5827,423,10527,9844,-1063,1942,98,3085.6480000000001,12250,4.8,66.099999999999994,67392,19.26998,745.08770000000004,66.176079999999999,15.82447]
["2003Q3",42950,10641.99,42432,23486,7749,3159,6159,200,12378,10924,35703,20348,6024,2300,5837,409,10658,9973,-779,1971,93,3102.134,8900,4.5,66.5,68436,19.478809999999999,748.48059999999998,67.317310000000006,21.345410000000001]
["2003Q4",43513,10735.73,42944,24026,7866,3141,6563,270,12512,11462,36381,20899,6165,2364,6133,150,10820,10149,-892,1973,98,3116.8009999999999,6780,4.7,66.400000000000006,68855,19.747039999999998,753.90930000000003,69.073589999999996,24.84395]
["2004Q1",44260,10874.16,44088,24569,7927,3141,7371,359,12979,12280,37466,21422,6274,2408,6615,299,11113,10670,-1349,1991,89,3130.5169999999998,5160,4.3,66.400000000000006,70307,19.768439999999998,756.62369999999999,72.376660000000001,23.6342]
["2004Q2",44647,10934.58,44106,24441,7979,3355,7174,292,13315,12499,38019,21475,6382,2640,6707,143,11941,11212,-1202,2006,87,3143.7779999999998,3460,4.2,66.599999999999994,71089,20.111540000000002,762.73099999999999,69.350110000000001,22.388059999999999]
["2004Q3",44781,10937.94,44189,25134,8022,3180,7429,372,12440,12641,38645,22095,6474,2565,6930,534,10986,11081,-2289,2030,82,3156.53,2890,3.9,66.900000000000006,70796,20.150600000000001,767.48109999999997,72.050910000000002,16.311299999999999]
["2004Q4",44955,10944.61,44232,25346,8182,3067,7307,462,12861,13079,38871,22422,6666,2509,6798,583,11354,11453,-2144,2064,80,3169.1350000000002,2650,3.7,67.7,72011,20.17267,774.26689999999996,74.385639999999995,12.5]
["2005Q1",45474,11036.04,44325,25450,8348,3153,7108,540,12869,13084,39022,22627,6881,2633,6660,411,11355,11503,-2309,2061,83,3180.6790000000001,1950,3.9,67.400000000000006,71795,20.485019999999999,777.65989999999999,75.07432,13.352550000000001]
["2005Q2",46203,11186.63,45447,26003,8554,3103,7917,467,12826,13537,40272,23189,7139,2642,7332,475,11308,11790,-2871,2071,83,3192.2139999999999,3830,3.8,67.400000000000006,71669,20.839510000000001,784.44569999999999,76.054379999999995,13.88368]
["2005Q3",46444,11218.63,45557,26053,8574,2961,8195,497,12798,13731,40823,23390,7228,2550,7573,749,11436,12195,-3105,2098,83,3204.5520000000001,2380,3.8,68.099999999999994,73630,21.049720000000001,793.26729999999998,74.548760000000001,14.66544]
["2005Q4",46257,11136.87,45549,26386,8671,3017,8133,-143,12847,13301,40680,23832,7361,2639,7543,-274,11568,12021,-3092,2099,82,3217.6170000000002,3230,3.7,67.8,72271,21.30086,798.69600000000003,76.143799999999999,15.55556]
["2006Q1",46996,11274.08,45961,26579,8752,3045,7831,236,12822,13211,41175,24198,7525,2696,7356,152,11749,12449,-3671,2120,90,3231.1080000000002,4330,4.0999999999999996,68.400000000000006,72422,21.576160000000002,803.4461,72.375429999999994,12.203390000000001]
["2006Q2",47197,11290.34,45769,26556,8775,2887,7476,126,12990,12934,41785,24501,7651,2593,7118,74,12701,12866,-2718,2140,82,3247.181,3620,3.7,68.400000000000006,73609,21.784289999999999,815.66070000000002,66.728250000000003,10.1318]
["2006Q3",47475,11330.55,46586,26776,8865,3007,7929,-368,13307,13051,42293,24829,7850,2751,7594,-620,12966,13050,-2668,2133,86,3258.6010000000001,4130,3.9,68.099999999999994,73610,22.118500000000001,821.37030000000004,67.570570000000004,9.5123899999999999]
["2006Q4",47863,11389.72,46933,27203,8909,3072,7875,9,13154,13181,43649,25243,7985,2844,7532,218,12499,12622,-3010,2133,84,3268.7620000000002,4700,3.8,67.8,73885,22.384519999999998,819.73900000000003,71.070939999999993,9.0769230000000007]
["2007Q1",48495,11507.25,47283,27542,8965,3028,8249,-68,13620,13762,44172,25640,8107,2847,7873,17,12765,13035,-3225,2158,87,3277.73,3310,3.9,68.5,73399,22.584990000000001,823.81730000000005,72.628879999999995,11.706950000000001]
["2007Q2",48930,11590.39,47951,27763,9187,3095,8246,316,13430,14112,45244,25935,8367,2954,7750,505,12592,12712,-3283,2169,81,3285.3649999999998,2510,3.6,68.5,74075,22.74774,831.97389999999996,75.696010000000001,13.68736]
["2007Q3",49315,11661.15,48416,27937,9279,3138,8610,255,13623,14365,46562,26182,8522,3026,8153,678,12964,13106,-3259,2165,80,3292.9740000000002,2590,3.6,68.2,73850,23.0046,836.05219999999997,74.916060000000002,11.38686]
["2007Q4",49406,11652.36,48666,28056,9290,3127,8897,328,14129,14929,47184,26550,8639,3045,8467,79,14520,13964,-2688,2179,76,3301.0729999999999,2670,3.4,68.400000000000006,74159,23.33154,845.84010000000001,74.705070000000006,7.9689699999999997]
["2008Q1",49212,11577.39,48425,28439,9428,2849,8885,277,13964,15276,47595,27141,8876,2805,8436,284,14458,14478,-3191,2182,86,3308.4639999999999,2700,3.8,68.400000000000006,74007,23.639530000000001,851.5498,75.647670000000005,2.8397570000000001]
["2008Q2",49106,11533.46,47755,27927,9508,2635,9284,691,13679,15808,47561,27012,9080,2606,8884,689,14785,15624,-4263,2180,87,3315.8330000000001,4530,3.8,68.3,73479,23.97175,865.41600000000005,72.998310000000004,-4.4078949999999999]
["2008Q3",48938,11475.13,47804,27975,9573,2517,8631,538,13244,14648,47007,27452,9272,2515,8393,155,15288,15907,-3913,2181,92,3323.2719999999999,2610,4.0999999999999996,68.400000000000006,73774,24.288930000000001,878.46659999999997,69.100499999999997,-6.7496720000000003]
["2008Q4",48623,11374.07,47799,27974,9778,2233,8442,-118,13236,13502,47621,27592,9543,2224,8460,-207,15720,15524,-3190,2194,101,3330.6869999999999,2750,4.4000000000000004,68.900000000000006,73374,24.61523,874.38829999999996,62.160629999999998,-8.8830829999999992]
["2009Q1",48190,11241.22,47446,27358,9758,2268,7917,-537,13487,12595,47589,27239,9585,2259,8055,-656,14991,14012,-1940,2154,113,3339.2620000000002,4610,5,67.900000000000006,72490,24.91947,876.83519999999999,58.009540000000001,-9.0729780000000009]
["2009Q2",48161,11205.44,48035,27896,9570,2195,7963,-1012,13814,12369,47604,27822,9469,2190,8091,-1015,14054,12990,-315,2155,132,3349.9,5990,5.8,68.3,71960,25.10615,881.72919999999999,62.274039999999999,-3.165864]
["2009Q3",48394,11228.57,48321,28062,9661,2169,7680,-739,14002,12447,48369,28085,9639,2165,7682,-746,13896,12528,340,2135,141,3361.114,4510,6.2,67.7,71066,25.127749999999999,893.14850000000001,66.673929999999999,1.054111]
["2009Q4",49014,11333.5,48900,28374,9627,2284,7475,382,13965,13131,48783,28350,9658,2285,7395,338,13418,12584,-2437,2137,150,3371.9259999999999,3110,6.6,67.8,70925,25.332909999999998,891.51710000000003,69.271270000000001,5.2329749999999997]
["2010Q1",49177,11333.98,49469,28682,9575,2188,7717,509,14035,13379,49947,28789,9662,2195,7662,509,14402,13237,-489,2144,135,3382.3020000000001,1550,5.9,67.400000000000006,72297,25.170089999999998,894.77980000000002,68.165679999999995,6.2183659999999996]
["2010Q2",49506,11385.4,49743,28824,9673,2392,7601,370,14360,13626,50254,28878,9789,2393,7533,11,15195,13540,-891,2148,152,3391.4459999999999,-270,6.6,67.8,72166,25.4587,896.41110000000003,68.593620000000001,3.4115139999999999]
["2010Q3",49388,11336.1,49043,28830,9792,2288,7752,-138,14392,13941,50570,29116,9957,2290,7679,82,15144,13820,-981,2166,140,3399.9740000000002,-130,6.1,67.8,72809,25.626830000000002,906.19899999999996,68.938479999999998,0.48678700000000003]
["2010Q4",49118,11244.19,48461,28799,9792,2160,8249,242,14301,15050,51272,29571,10033,2187,8051,911,15333,14634,-2157,2158,144,3408.4949999999999,-1330,6.2,67.5,73343,25.799410000000002,927.40620000000001,69.728890000000007,-1.6348769999999999]
["2011Q1",49631,11335.94,49282,29040,9959,2169,8539,-24,14309,14554,51700,30040,10288,2202,8362,-170,15807,14885,-1641,2177,140,3415.7469999999998,-3690,6,67.900000000000006,71585,25.959440000000001,934.74710000000005,68.948759999999993,-1.497617]
["2011Q2",49828,11367.95,49700,29316,9989,2151,8302,324,14611,15016,52555,30558,10382,2180,8155,30,16484,15312,-1252,2186,141,3422.1590000000001,-4190,6.1,67.900000000000006,73630,26.198270000000001,943.71939999999995,70.82038,-0.20618600000000001]
["2011Q3",50371,11479.26,50230,29723,9911,2284,8294,421,14612,15225,53351,30971,10358,2323,8080,580,16121,15150,-1722,2188,139,3428.3040000000001,-3650,6,67.900000000000006,73897,26.372060000000001,947.79769999999996,73.76934,2.00692]
["2011Q4",50669,11526.95,50647,29838,10004,2425,8542,-127,15027,15144,53656,31090,10511,2473,8348,60,16652,15312,-1303,2189,141,3434.43,-4450,6.1,67.8,73440,26.58201,944.53510000000006,70.577640000000002,2.2853189999999999]
["2012Q1",50974,11577.37,50746,30180,9932,2433,8961,494,14404,15605,53651,31545,10460,2502,8776,614,15467,15688,-2488,2191,149,3439.7269999999999,-3460,6.4,68.099999999999994,72306,26.801480000000002,949.42899999999997,73.519270000000006,3.1789909999999999]
["2012Q2",51249,11628.21,51073,30156,9931,2533,8850,-78,14764,15149,54500,31645,10497,2624,8683,546,15890,15444,-2236,2194,150,3445.5920000000001,-3380,6.4,68,73127,26.908709999999999,952.69169999999997,72.398380000000003,3.9944899999999999]
["2012Q3",51311,11630.4,51392,30150,9891,2623,8598,146,15337,15380,54003,31636,10464,2745,8430,73,16018,15400,-1781,2184,158,3451.9940000000001,-2860,6.7,67.900000000000006,72715,27.12002,955.13869999999997,73.485219999999998,4.5454549999999996]
["2012Q4",52042,11772.34,51967,30546,9933,2833,8723,281,15144,15475,54148,32035,10549,2982,8494,-6,15336,15168,-1974,2189,148,3459.1460000000002,-1060,6.3,67.5,73792,27.209849999999999,953.50729999999999,74.214359999999999,6.4319569999999997]
["2013Q1",51876,11707.78,52238,30885,9977,2972,8809,180,15212,15803,55225,32452,10642,3164,8536,209,15515,15256,-1956,2193,136,3467.3539999999998,1130,5.8,67.2,74620,27.44408,957.5856,75.934550000000002,7.7695910000000001]
["2013Q2",52436,11812.57,51999,31254,9943,3032,9065,-457,14899,16043,55741,32892,10646,3268,8755,-34,15557,15350,-2154,2205,141,3477.1329999999998,3950,6,67.5,74196,27.669270000000001,959.21699999999998,76.250690000000006,8.9403970000000008]
["2013Q3",52742,11852.13,52465,31398,10092,3100,9326,586,14874,16793,57553,33202,10862,3375,9013,869,16473,16241,-2081,2239,139,3489.8409999999999,4640,5.8,68.099999999999994,75249,27.829879999999999,968.18920000000003,75.974639999999994,10.1233]
["2013Q4",52910,11843.05,52759,31696,10208,3195,9388,57,15180,16815,59579,33624,11013,3532,9053,805,17355,15671,-851,2258,136,3505.4670000000001,7780,5.7,68.3,75363,27.99907,969.00490000000002,78.187719999999999,9.0966920000000009]
["2014Q1",53725,11967.61,53345,31982,10277,3316,9570,-40,15540,17170,59843,33971,11143,3713,9230,196,17562,16074,-766,2281,136,3523.3359999999998,9970,5.6,68.599999999999994,77104,28.15673,972.26750000000004,80.042540000000002,7.7687999999999997]
["2014Q2",53956,11966.82,53594,32137,10302,3380,9809,508,15165,17571,59983,34207,11210,3823,9423,576,16862,16169,-2178,2290,127,3542.6509999999998,11510,5.3,68.3,77672,28.300059999999998,974.71450000000004,81.516369999999995,6.3221879999999997]
["2014Q3",54670,12072.7,54273,32560,10437,3411,10264,479,15200,17784,60330,34662,11359,3897,9890,397,16420,16284,-2291,2315,130,3563.26,13290,5.3,68.599999999999994,77929,28.58935,977.97720000000004,80.109819999999999,4.773129]
["2014Q4",55532,12198.67,54982,32659,10489,3429,10234,257,16320,18213,60828,34881,11471,3993,9958,223,17195,16856,-2266,2346,137,3584.855,12720,5.5,69.3,78343,28.81842,976.34580000000005,77.47627,6.9970850000000002]
["2015Q1",55717,12170.33,55423,33076,10526,3486,10087,82,16678,18402,61674,35344,11555,4116,9816,22,17343,16649,-1651,2364,138,3606.645,13360,5.5,69.400000000000006,79545,28.837779999999999,974.71450000000004,77.871020000000001,9.1118799999999993]
["2015Q2",56153,12205.58,55875,33416,10689,3499,10266,228,16465,18671,62935,35782,11789,4190,10030,678,17300,16871,-2136,2366,138,3628.433,14200,5.5,69.099999999999994,78940,29.00507,978.79280000000006,76.209040000000002,11.835330000000001]
["2015Q3",56696,12264.43,56655,33775,10619,3618,10610,-13,16947,18441,63542,36373,11741,4394,10613,-109,18458,17644,-1323,2357,141,3651.252,16160,5.7,68.400000000000006,79263,29.224409999999999,982.05550000000005,69.834460000000007,15.016870000000001]
["2015Q4",57277,12317.63,57213,34223,10592,3694,10187,131,17177,18491,63719,36825,11781,4499,10142,-13,17751,17320,-1704,2387,125,3675.8180000000002,16130,5,68.3,80482,29.3903,977.16150000000005,72.135869999999997,12.26158]
["2016Q1",57984,12391.33,57782,34470,10697,3877,10172,296,17171,18601,65293,37123,11955,4808,10084,117,17991,16918,-972,2418,134,3700.114,16400,5.3,69,81690,29.519639999999999,978.79280000000006,72.155619999999999,12.896409999999999]
["2016Q2",58493,12433.15,58461,35385,10701,4051,10247,-86,17473,19058,66273,38226,12035,5112,10142,90,18046,17317,-1357,2480,133,3731.79,16090,5.0999999999999996,70,83854,29.689959999999999,982.87109999999996,73.629819999999995,14.97955]
["2016Q3",59073,12495.08,58926,35965,10810,4017,10481,1,17447,19460,67138,38795,12251,5160,10351,112,17715,17218,-1792,2504,131,3754.2730000000001,15430,5,70.099999999999994,84643,29.845890000000001,986.13379999999995,76.970129999999997,14.083130000000001]
["2016Q4",59225,12456.88,59029,36320,10892,4000,10213,394,17022,19662,68058,39408,12413,5211,10150,372,17795,17381,-1446,2530,141,3777.473,15170,5.3,70.7,86076,29.925909999999998,990.21209999999996,77.640889999999999,14.32039]
["2017Q1",59894,12524.36,59900,36934,10996,3949,10411,510,17160,19946,70034,40454,12594,5208,10412,845,18729,18357,-2487,2560,132,3799.366,14680,4.9000000000000004,70.900000000000006,85199,30.25759,1000,77.959519999999998,11.9382]
["2017Q2",60383,12566.18,60539,37250,11047,3907,10794,390,17786,20242,70463,40801,12683,5217,10846,146,19661,18759,-1655,2558,131,3818.5509999999999,14320,4.9000000000000004,70.400000000000006,86237,30.436340000000001,1000,76.476900000000001,6.4917740000000004]
["2017Q3",60826,12606.69,61181,37674,11339,3995,11073,-22,17955,20703,72079,41301,13028,5387,11128,168,19577,18406,-1844,2606,129,3838.2840000000001,12440,4.7,71.2,88556,30.562100000000001,1004.894,77.11627,3.8148309999999999]
["2017Q4",61381,12661.36,61964,38153,11293,3961,11707,234,18012,21514,73799,42029,13140,5408,11819,673,20685,19998,-2343,2622,123,3858.2260000000001,12120,4.5,71.2,88206,30.84675,1006,73.773939999999996,3.9915069999999999]
["2018Q1",61954,12714.25,62658,38448,11364,3908,11846,770,17978,21934,74376,42437,13326,5388,12011,1047,20284,20512,-3394,2635,120,3877.5030000000002,12210,4.4000000000000004,71.099999999999994,89263,31.07676,1011,74.9071,3.7641149999999999]
["2018Q2",62518,12775.98,63192,39020,11530,3891,12167,775,18256,22126,75236,43222,13566,5409,12447,1028,20813,20955,-3492,2653,128,3902.3780000000002,12200,4.5999999999999996,71.2,90770,31.3002,1015,73.794489999999996,3.590814]
["2018Q3",62574,12744.46,63230,39404,11562,3884,11881,332,18272,22046,75785,43984,13831,5453,12290,466,21544,21509,-3012,2675,111,3920.1460000000002,13060,4,71.099999999999994,90464,31.555990000000001,1024,72.357349999999997,3.0140380000000002]
["2018Q4",63518,12889.47,64243,39909,11601,3920,12195,53,18573,22010,76787,44609,14064,5539,12645,31,21394,21586,-2989,2678,121,3935.55,12040,4.3,70.900000000000006,91112,31.836690000000001,1025,73.501009999999994,2.7766440000000001]
["2019Q1",64064,12948.24,65060,39959,11748,4099,12364,-183,18993,22206,78271,44711,14343,5880,12833,-125,21696,21621,-2505,2670,116,3949.2350000000001,12340,4.2,70.599999999999994,92218,32.021120000000003,1026,73.990250000000003,1.813785]
["2019Q2",64104,12912.48,65030,40333,11920,4110,12505,320,18751,22371,79331,45441,14829,5910,13115,546,21796,21861,-2782,2686,113,3962.72,15320,4.0999999999999996,70.599999999999994,91531,32.547800000000002,1032,72.665390000000002,1.4913339999999999]
["2019Q3",64598,12963.42,65576,40680,12153,4085,12508,450,18595,22733,80380,46072,14985,5936,13172,515,21893,22005,-2315,2696,116,3981.9470000000001,20040,4.0999999999999996,70.599999999999994,92443,32.610939999999999,1039,71.950550000000007,2.8056109999999999]
["2019Q4",65268,13023.65,66032,40848,12382,4150,12687,158,18603,22812,81861,46572,15380,6081,13391,257,22357,22285,-1585,2704,115,4006.6419999999998,24680,4.0999999999999996,70.400000000000006,91346,32.8855,1044,71.376310000000004,4.6086609999999997]
["2020Q1",64555,12790.26,65520,40344,12527,3879,12354,-545,18282,21659,81939,46388,15707,5794,13128,-579,22316,21568,-1004,2733,121,4035.2069999999999,29920,4.2,70.7,93027,33.224310000000003,1052,70.936350000000004,7.7593030000000001]
["2020Q2",57872,11414.82,58961,35922,12746,3198,10282,-476,15114,16379,73696,41093,16136,4768,10931,-345,18562,16527,-222,2723,116,4055.3890000000001,860,4.0999999999999996,70,83373,33.503390000000003,1047,69.672719999999998,7.069102]
["2020Q3",66020,13007.59,67229,41067,12940,4340,12675,-538,15634,18318,84045,47094,16482,6551,13343,-859,18225,17440,-930,2700,148,4063.8939999999998,1920,5.2,70.099999999999994,91509,33.960979999999999,1054,72.02243,10.682259999999999]
["2020Q4",66311,13053.35,67535,41830,13220,4500,12622,-73,15781,19844,84539,48138,16921,6921,13249,-299,18093,18773,-1940,2714,141,4067.5740000000001,-1680,4.9000000000000004,70.2,94328,34.30059,1059,72.91619,17.014810000000001]
["2021Q1",67606,13301.98,68933,43776,13532,4531,13358,884,14417,20926,86716,50740,17554,7101,14052,1098,16525,20245,-5198,2732,133,4067.1460000000002,-2880,4.5999999999999996,70.400000000000006,92356,34.576410000000003,1068,74.913420000000002,24.136659999999999]
["2021Q2",68141,13403.03,69451,43811,13641,4463,13035,-249,17150,20985,88442,51375,17785,7270,13909,-630,20789,21033,-3053,2756,115,4068.2910000000002,-3940,4,70.599999999999994,93783,34.836109999999998,1082,74.727879999999999,29.636500000000002]
["2021Q3",65199,12821.07,66398,40734,13871,4008,12697,1154,15909,22264,86465,48422,18374,6780,13706,1691,20121,22862,-5064,2800,96,4071.4059999999999,-2320,3.3,71.099999999999994,88009,35.14302,1106,74.399850000000001,30.46847]
["2021Q4",67852,13341.72,69088,42887,14441,4338,14118,266,15827,22753,91173,51615,19562,7667,15580,436,20510,24335,-6472,2799,93,4071.7170000000001,-5810,3.2,71,93016,35.581589999999998,1122,74.290559999999999,27.23142]
["2022Q1",67783,13333.66,69147,44858,14696,4250,14250,20,13584,22125,92559,54894,19978,7746,16083,260,18779,25403,-8735,2795,94,4068.9639999999999,-7390,3.3,70.900000000000006,93056,36.255040000000001,1142,72.509289999999993,13.82066]
["2022Q2",68439,13467.47,70032,43987,14546,4239,13659,1298,15688,22528,95107,54654,20327,7969,15762,2017,22428,27209,-8895,2786,96,4069.2350000000001,-2180,3.3,70.900000000000006,94153,37.031059999999997,1161,72.175089999999997,5.3218880000000004]
["2022Q3",69729,13705.41,71628,44294,14746,4362,14496,-413,17152,23035,97704,56119,20839,8430,17054,-688,25187,29167,-7154,2828,96,4077.9780000000001,10200,3.3,71.7,95779,37.753270000000001,1186,70.580579999999998,-4.2116629999999997]
["2022Q4",69879,13682.45,71809,44623,14450,4176,14342,1055,16593,23325,99981,57496,20738,8199,17348,1931,24236,29848,-8979,2842,100,4096.9759999999997,24260,3.4,71.8,96450,38.143030000000003,1203,70.782319999999999,-11.122450000000001]
["2023Q1",69880,13586.61,71665,44907,14378,4054,14478,252,16567,22948,100996,58617,21164,8082,17737,275,23130,28442,-7542,2877,103,4129.2719999999999,35240,3.5,72.099999999999994,96407,39.039059999999999,1218,71.34151,-12.06448]
["2023Q2",70520,13606.02,72210,45214,14685,4111,14617,-987,18004,22707,103162,59552,21631,8250,17996,-1076,25039,27617,-6149,2906,110,4167.6080000000002,43410,3.7,72.400000000000006,97545,39.572209999999998,1231,70.939869999999999,-9.0192879999999995]
["2023Q3",70564,13519.56,72167,44678,14756,4051,14104,236,17523,22947,104531,59665,21890,8200,17518,-111,24571,27489,-6376,2908,120,4203.3220000000001,30360,4,72,97538,40.30124,1253,70.583669999999998,-4.0586250000000001]
["2023Q4",70882,13499.02,72447,44978,14692,4003,14170,-985,17890,21875,103942,60241,22160,8153,17795,-1742,24345,26969,-5752,2918,123,4231.4620000000004,20240,4,71.8,98016,40.77149,1259,70.844579999999993,-0.57405300000000004]
["2024Q1",70997,13464,72492,44952,14636,3851,14115,-112,18089,23157,105841,60474,22309,7946,17856,-219,24684,27449,-5609,2904,134,4250.6130000000003,10410,4.4000000000000004,71.5,98063,41.096499999999999,1267,71.596400000000003,2.6020110000000001]
["2024Q2",70596,13354.01,72235,44850,14544,3666,14100,66,18374,22868,106539,60728,22657,7588,18152,-92,25533,27683,-5510,2909,143,4263.4570000000003,8630,4.7,71.599999999999994,96814,41.545670000000001,1272,71.441590000000005,1.463123]
["2024Q3",69716,13165.39,71368,44752,14351,3528,13600,-73,18079,22809,106858,61052,22640,7325,17444,-97,25489,27280,-5062,2891,149,4273.2730000000001,3340,4.9000000000000004,71.099999999999994,96311,41.894080000000002,1280,70.916809999999998,-0.67567600000000005]
["2024Q4",69728,13145.31,71462,44882,14462,3346,13814,-243,18702,23106,108067,61616,22680,6979,17946,-135,27178,27926,-3792,2881,155,4282.5889999999999,1220,5.0999999999999996,70.8,95268,42.48245,1287,69.482339999999994,-1.4434180000000001]
["2025Q1",70494,13269.46,72244,45373,14651,3448,13931,-521,18743,23221,109906,62775,23044,7232,18235,-771,28357,29360,-4076,2877,156,4291.4129999999996,1990,5.0999999999999996,70.7,94949,42.942529999999998,1299,67.780739999999994,-1.67147]
["2025Q2",69886,13139.18,71768,45535,14675,3331,13761,-7,18466,23476,110143,63237,23176,6968,17850,-495,28037,28597,-3645,2872,158,4300.3599999999997,5420,5.2,70.5,93989,43.411859999999997,1306,69.051599999999993,-0.67686900000000005]
["2025Q3",70489,13235.13,72406,45571,14885,3366,14063,-385,19026,24020,111669,63674,23644,7056,18439,-580,28755,29269,-3785,2872,161,4311.4009999999998,4790,5.3,70.3,94984,43.517499999999998,1319,68.389009999999999,-0.14788499999999999]
["2025Q4",70664,13241.39,72457,45505,15211,3364,13685,229,19036,24267,113094,64066,24479,7091,17946,701,29741,30471,-4642,2886,165,4323.0309999999999,7020,5.4,70.5,95939,43.889209999999999,1327,66.429249999999996,-0.73227900000000001]
["2026Q1",70975.039999999994,13269,72918.039999999994,45687.02,14899.36,3313.54,13862.91,350,19168.77,24094.65,113423.5,64857.83,24224.7,7036.2,18201.240000000002,210,29501.88,30562.44,-4688.299,2895.4160000000002,165.80240000000001,4335.2479999999996,8000,5.4162239999999997,70.612300000000005,96291.87,44.21116,1339,67.232150000000004,-0.61070500000000005]
["2026Q2",71144.399999999994,13266.52,73144.820000000007,45595.65,14702.53,3346.6750000000002,13946.08,350,19403.54,23954.880000000001,113972.3,65811.81,24246.89,7215.9120000000003,18588.16,160,30216.65,32262.5,-5642.7290000000003,2905.8609999999999,167.67609999999999,4348.2839999999997,8400,5.455476,70.683909999999997,96565.48,44.53387,1357.722,66.8,-0.47195100000000001]
["2026Q3",71590.16,13313.41,73644.56,46067.11,14692.48,3440.3820000000001,13835.95,240,19561.009999999998,23963.27,115883.1,66773.14,24301.85,7444.8810000000003,18432.189999999999,150,30773.96,31992.43,-4816.7569999999996,2919.5129999999999,167.75479999999999,4361.8239999999996,8720,5.4337609999999996,70.779290000000003,97003.36,44.854210000000002,1367.806,66.370099999999994,0.55327899999999997]
["2026Q4",72153.16,13380.5,74258.289999999994,46551.82,14705.52,3574.3530000000001,13920.54,140,19668.189999999999,24083.21,117822,67690.720000000001,24385.38,7759.6850000000004,18486.11,110,31134.48,31744.34,-4219.0439999999999,2938.4540000000002,162.92240000000001,4375.6909999999998,8976,5.2532310000000004,70.877409999999998,97640.58,45.173400000000001,1369.4449999999999,66.929040000000001,2.0798000000000001]
["2027Q1",72763.039999999994,13455.02,74915.86,46881.96,14730.26,3698.953,14140.12,180,19783.810000000001,24286.95,119667.3,68450.05,24524.639999999999,8066.24,18739.61,200,31534.73,31847.919999999998,-3941.7049999999999,2955.19,160.2363,4389.78,9180.7999999999993,5.1433179999999998,70.969980000000007,98213.48,45.48415,1375.7529999999999,67.291150000000002,2.7997169999999998]
["2027Q2",73368.2,13527.53,75565.86,47211.98,14780.46,3809.27,14399.44,180,19897.28,24504.58,121549.7,69254.91,24731.13,8350.9969999999994,19066.740000000002,200,31984.68,32038.720000000001,-3710.9769999999999,2972.5990000000002,156.565,4404.0929999999998,9426.56,5.0034140000000003,71.051249999999996,98807.2,45.800879999999999,1379.4549999999999,67.629729999999995,4.0227709999999997]
["2027Q3",73961.66,13596.88,76201.460000000006,47543.78,14839.83,3903.886,14714.44,180,19998.29,24773.57,123347,70085.14,24967.16,8607.2450000000008,19486.009999999998,200,32363.85,32362.42,-3691.8220000000001,2989.6889999999999,152.8629,4418.5559999999996,9598.5920000000006,4.8642909999999997,71.121700000000004,99387.41,46.128839999999997,1391.32,67.946299999999994,4.3065110000000004]
["2027Q4",74533.570000000007,13661.48,76812.98,47882.05,14890.31,3981.76,15003.73,180,20100.47,25021.96,125076.2,70926.5,25192.75,8829.2139999999999,19884.330000000002,200,32742.400000000001,32699,-3682.2759999999998,3006.0770000000002,149.4674,4433.1189999999997,9719.0139999999992,4.7366590000000004,71.181129999999996,99939.4,46.469619999999999,1395.566,68.242289999999997,4.2859280000000002]
["2028Q1",75084.03,13721.49,77400.67,48236.480000000003,14917.59,4047.8739999999998,15260.93,180,20204.04,25244.05,126807.9,71824.53,25391.63,9031.1769999999997,20256.310000000001,200,33083.42,32979.17,-3666.4,3021.5619999999999,146.59790000000001,4447.7479999999996,9803.31,4.6272260000000003,71.230639999999994,100456.6,46.823619999999998,1403.7090000000001,68.519040000000004,4.418501]
["2028Q2",75609,13776.32,77960.639999999999,48591.73,14925.53,4104.6220000000003,15479.23,180,20309.009999999998,25428.07,128510.8,72724.22,25556.46,9213.9369999999999,20579.7,200,33401.300000000003,33164.78,-3585.2829999999999,3036.02,144.3724,4462.4219999999996,9862.3169999999991,4.539453,71.270539999999997,100934.2,47.191499999999998,1408.22,68.777799999999999,4.606967]
["2028Q3",76103.41,13825.14,78487.95,48943.360000000001,14926.43,4149.6819999999998,15668.71,180,20415.849999999999,25595.15,130111.7,73621.240000000005,25709.08,9371.6720000000005,20872.41,200,33713.01,33375.71,-3534.36,3049.2629999999999,142.9657,4477.1239999999998,9903.6219999999994,4.4785550000000001,71.300889999999995,101365,47.57302,1420.6379999999999,69.019739999999999,4.5307779999999998]
["2028Q4",76591.62,13872.46,79007.09,49294.94,14927.07,4189.1890000000003,15831.92,180,20545.97,25761.4,131674.6,74522.509999999995,25861.4,9517.7430000000004,21138.38,200,34045.56,33610.980000000003,-3486.23,3061.6889999999999,142.15309999999999,4491.8450000000003,9932.5349999999999,4.4369579999999997,71.325760000000002,101767,47.967089999999999,1425.329,69.245959999999997,4.3002079999999996]
["2029Q1",77094.080000000002,13922,79538.63,49688.97,14928.69,4228.3159999999998,15985.7,180,20667.98,25940.639999999999,133249.79999999999,75493.649999999994,26015.67,9663.6360000000004,21400.14,200,34366.1,33889.4,-3493.489,3074.0309999999999,141.3441,4506.576,9952.7749999999996,4.3958810000000001,71.348510000000005,102168.9,48.371479999999998,1433.4059999999999,69.457470000000001,4.2611049999999997]
["2029Q2",77588.61,13969.78,80060.479999999996,50074.86,14929.07,4263.3370000000004,16143.02,180,20784.330000000002,26113.88,134802.79999999999,76458.649999999994,26167.85,9800.6319999999996,21674.58,200,34683.629999999997,34182.53,-3516.8629999999998,3086.1239999999998,140.57929999999999,4521.3140000000003,9966.9419999999991,4.3567479999999996,71.366489999999999,102560.7,48.783810000000003,1437.8009999999999,69.655240000000006,4.3312780000000002]
["2029Q3",78070.429999999993,14014.97,80567.98,50452.28,14928.25,4293.6899999999996,16289.52,180,20899.14,26274.73,136333,77418.27,26317.439999999999,9927.6560000000009,21942.26,200,35003.480000000003,34476.129999999997,-3534.4360000000001,3097.5590000000002,140.25110000000001,4536.0540000000001,9976.86,4.331664,71.379440000000002,102927.9,49.203479999999999,1450.2750000000001,69.840149999999994,4.2451939999999997]
["2029Q4",78542.42,14058.11,81064.12,50824.47,14926.31,4320.6899999999996,16424.07,180,21014.33,26425.64,137847.6,78376.210000000006,26464.13,10047.469999999999,22200.15,200,35332.129999999997,34772.47,-3540.6669999999999,3108.3290000000002,140.398,4550.7939999999999,9983.8019999999997,4.3216330000000003,71.388120000000001,103270.8,49.631120000000003,1454.8409999999999,70.013040000000004,4.1094229999999996]
["2030Q1",79009.8,14100.16,81554.2,51194.71,14923.6,4346.0119999999997,16549.09,180,21131.040000000001,26570.19,139355.6,79336.5,26608.07,10163.84,22450.22,200,35669.230000000003,35072.26,-3536.3649999999998,3118.578,140.91720000000001,4565.5330000000004,9988.6610000000001,4.323283,71.393529999999998,103595.4,50.065860000000001,1462.828,70.174689999999998,4.1862320000000004]
["2030Q2",79477.53,14142.01,82043.27,51565.65,14920.31,4371.0379999999996,16668.099999999999,180,21250.19,26711.98,140867,80302.64,26749.35,10280.030000000001,22696.55,200,36019.160000000003,35380.730000000003,-3522.93,3128.4810000000002,141.67490000000001,4580.2690000000002,9992.0630000000001,4.3323580000000002,71.396590000000003,103908.3,50.506439999999998,1467.0239999999999,70.325829999999996,4.3943139999999996]

{"sheet":"BEFU2026_fiscal_forecasts","index":1,"n_rows":31,"n_cols":20,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Description","Core Crown tax revenue","Core Crown revenue","Total Crown revenue","Core Crown expenses","Total Crown expenses","Operating balance (excluding minority interests)","OBEGAL (excluding ACC)","OBEGAL (excluding minority interests)","Core Crown residual cash","Net debt","Net debt (excl. NZS Fund)","Gross debt","Net core Crown debt","Total assets","Total liabilities","Net worth","Net worth attributable to the Crown","Nominal expenditure GDP (revised)","Is forecast"]
["Source","The Treasury","The Treasury","The Treasury","The Treasury","The Treasury","The Treasury","The Treasury","The Treasury","The Treasury","The Treasury","The Treasury","The Treasury","The Treasury","The Treasury","The Treasury","The Treasury","The Treasury","Stats NZ, the Treasury"]
["Units","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$"]
["Magnitude","Millions","Millions","Millions","Millions","Millions","Millions","Millions","Millions","Millions","Millions","Millions","Millions","Millions","Millions","Millions","Millions","Millions","Millions"]
["ID","nzgpfi0017","nzgpfi0018","nzgpfi0019","nzgpfi0001","nzgpfi0002","nzgpfi0013","nzgpfiobegalexacc","nzgpfi0014","nzgpfi0015","nzgpfi0111","nzgpfi0112","nzgpfi0113","nzgpfi0024","nzgpfi0099","nzgpfi0098","nzgpfi0023","nzgpfi0097","nznaac0317_fisc"]
["2005-06-30",47468,50809,64761,44660,57687,5930.9118500000004,null,7074.7858500000002,3104,null,null,35477.834000000003,19878.976000000002,null,null,54240.468579624059,54025,156810,false]
["2006-06-30",50973,55499,70794,49084,63703,9541.6390600000104,null,7091.025380441999,2985,null,null,33902.902000000002,16162.692999999999,null,null,83971,83678,164463,false]
["2007-06-30",53477,57971,73915,53764,68055,8022,null,5860,2793,null,null,30647,13380,null,null,96827,96458,175358,false]
["2008-06-30",56747,61575,80733,56753,75096,2384,null,5637,2057,-9479.9429999999993,null,31390,10258,null,null,105514,105132,188902,false]
["2009-06-30",54681,59191,78699,63711,82592,-10505,null,-3893,-8639,-1711.009,null,43356,17119,null,null,99515,99068,189821,false]
["2010-06-30",50744,55757,73733,63554,80048,-4509,null,-6315,-9000,5124.8950000000004,null,53591,26738,null,null,94988,94586,197353,false]
["2011-06-30",51557,57199,80647,70099,99043,-13360,null,-18396,-13343,14554.493999999999,null,72420,40128,null,null,80887,80579,206097,false]
["2012-06-30",55081,60428,82749,68939,91989,-14897,null,-9240,-10644,23893.395,null,79635,50671,null,null,59780,59348,215158,false]
["2013-06-30",58651,63805,85678,69962,90030,6925,null,-4414,-5742,25298.398999999998,47960,77984,55835,244416,174405,70011,68071,219117,false]
["2014-06-30",61563,67093,88536,71174,91179,2939,null,-2802,-4109,25207.866000000002,51333,81956,59931,256824,176127,80697,75486,236958,false]
["2015-06-30",66636,72213,93805,72363,93064,5771,333,414,-1827,22824.858,52131,86125,60631,279214,186978,92236,86454,245767,false]
["2016-06-30",70445,76121,97416,73929,95137,-5369,2121,1831,-1322,23193,53229,86928,61880,292679,197158,95521,89366,258827,false]
["2017-06-30",75644,81782,103422,76339,99007,12317,4653,4069,2574,16249,51548,87141,59480,313609,197137,116472,110532,275693,false]
["2018-06-30",80224,86778,109973,80576,104014,8396,5942,5534,1346,11219,50763,88053,57495,339932,204295,135637,129644,295490,false]
["2019-06-30",86468,93474,119142,86959,111376,389,8504,7429,-710,5432,50822,84449,57736,364652,221313,143339,136949,310174,false]
["2020-06-30",85102,91923,116003,108832,138916,-30040,-20902,-23057,-23692,35710,79930,102257,83375,393400,277457,115943,110320,317876,false]
["2021-06-30",97983,104968,129335,107764,133722,16159,-2559,-4560,-13767,35921,95188,100835,102080,438596,281403,157193,151469,343742,false]
["2022-06-30",108458,117515,141627,125641,150956,-16932,-8664,-9691,-27043,61850,117115,118950,128873,501844,327525,174319,167036,365304,false]
["2023-06-30",112358,123398,153011,127574,161822,5321,-7199,-9446,-25648,71367,136268,135789,155273,536666,345194,191472,183514,401843,false]
["2024-06-30",120566,133220,167347,138998,180061,-8365,-8773,-12854,-19302,82197,158255,175966,175464,570868,379819,191049,181818,420853,false]
["2025-06-30",121698,134411,169811,141675,183502,-4400,-9306,-13973,-5996,88719,172926,203688,182171,597976,408848,189128,179260,434974,false]
["2026-06-30",124807,137235,171990,147239,186836,-4137,-11937,-15058,-9314,98736,190849,223760.67600000001,191761,611609,426277,185332,175459,452158.8,true]
["2027-06-30",132986,145590,184053,154823,197953,-8112,-11441,-14090,-24221,115182,214427,250219.50200000001,216481,633055,443300,189755,179885,474922.2,true]
["2028-06-30",142229,155575,195731,158788,202781,-570,-4276,-7400,-15636,123972,229726,267129.50199999998,232420,657506,468014,189492,179369,503741.9,true]
["2029-06-30",151601,165562,207536,162767,207695,6720,2585,-608,-8842,124363,237303,278378.50199999998,241357,680837,484460,196377,186162,529838.9,true]
["2030-06-30",159705,174255,217653,167892,214217,10985,6115,3005,-4492,120299,240996,284277.50199999998,246116,705642,498295,207347,197198,554403.19999999995,true]